ANALYSIS OF METHODS USED TO PREDICT
FINANCIAL DISTRESS POTENTIAL
Lorina Siregar Sudjiman
Paul Eduard Sudjiman
ABSTRAK.
Penelitian ini bertujuan untuk menganalis kondisi perusahaan
menggunakan metode Altman Z-score dan Zwijewski dalam memprediksi potensi
kebangkrutan pada 10 perusahaan subsektor Hotel, Restoran dan Pariwisata yang
terdaftar di Bursa Efek Indonesia. Pengambilan sampel menggunakan Teknik
purposive sampling dengan 10 sampel perusahaan subsektor Hotel, Restoran dan
Pariwisata. Jenis penelitian deskriptif dengan pendekatan kuantitatif. Hasil
penelitian menunjukkan bahwa: (1) Hasil penggunaan metode Altman, pada tahun
20114– 2018 pada kesepuluh perusahaan subsektor Hotel, Restoran dan Pariwisata
berada dalam kategori sehat, dan tidak sehat, nilai Z-Score berfluktuasi ≥ 2,99 dan
Z-score ≤ 1,81 dimana Perusahaan akan bangkrut, seperti yang terjadi pada
perusahan PANR dan PGLI, namun pada akhir penjumlahan rata-rata tahun,
perusahaan dinyatakan sehat. (2) Hasil penelitian menggunakan metode X-score
Zmijewski bahwa seluruh perusahaan Subsektor Hotel, Restoran dan Pariwisata ini
sangat memungkinkan ketidak sehat perusahaan terlihat dari dalam kinerja
keuangannya. Hasil dari penelitian ini diharapkan perusahaan subsektor Hotel,
Restoran dan Pariwisata dapat menjaga likuiditasnya dalam memenuhi semua
kewajibannya sehingga menarik minat para investor dan kreditor. Perusahaan
diharapkan dapat mengelola aktiva untuk meningkatkan penjualan dan menghasilkan
laba.
Kata kunci: Laporan Keuangan, Kebangkrutan, X-score Zmijewski, S-score
Altman.
INTRODUCTION
On the Indonesia Stock Exchange (BEI), shares of Tourism issuers are
incorporated into the Restaurant, Hotel and Tourism sub-sector which is part of the
Trade, Services and Investment sectors.
According to the Decree of the Minister of Parpostel no KM 94 / HK103 /
MPPT 1987, the understanding of hotels is one type of accommodation for
accommodation services, food and beverage providers and other services for the
general public which are managed commercially. According to RI Law No. 34 of
21
2000, a restaurant is a place to eat food and drinks provided with a fee, not including
catering or catering. Whereas tourism according to RI Law No. 10 of 2009 is a variety
of tourism activities and is supported by various facilities and services provided by the
community, entrepreneurs and government. And according to Law No. 37 of 2004,
bankruptcy is a condition where an institution is declared by a court decision if the
debtor has two or more creditors and does not pay at least one debt that is due and
collectible.
In this study the object to be examined is the hotel, restaurant and tourism subsector companies listed on the IDX, because according to the Secretariat of the
Republic of Indonesia Cabinet Secretariat (2017) tourism is a national priority in the
2015-2019 RP JM. With the tourism sector becoming a priority, surely other sectors
such as the hotel and restaurant sectors which are directly related to tourism will also
experience a significant impact
But in recent years, the development of the performance of the shares of the
Tourism group tends not to be too good. BPS head Suhariyanto in Suara.com said that
the number of tourist arrivals to Indonesia coming through the air entrances in May
2019 experienced a decrease of 11.37 percent compared to the number of visits in the
same period last year.
The ups and downs of the company are common. Conditions that make
investors and creditors feel worried if the company experiences financial distress that
can lead to bankruptcy. Signs of bankruptcy in this case can be seen by using
accounting data. One of the main indicators used as the basis for valuation is the
company's financial statements.
A company can be categorized as experiencing financial distress or financial
difficulties if the company shows a negative number on operating income, net income
and book value of equity and the company is merging (Brahmin, 2007), the company
tends to experience liquidity problems (Hanifah, 2013). This has happened to PT.
Distribution Indonesia Jaya, reported by Deliana (2018), said that PT Distribution
Indonesia Jaya was in debt of 261.29 billion to its creditors. So the company stopped
operating November, 2017.
Before the company goes bankrupt, it will start with financial distress
(Budhijama and Nelmida, 2018). Bankruptcy prediction analysis results can be used
to minimize the occurrence of losses for internal parties or external parties due to
bankruptcy experienced by the company, as well as predicting the continuation of the
life of the company concerned (Anita, 2017).
Various analytical methods were developed to predict the beginning of a
company's bankruptcy. The author analyzes with two methods in financial distress
22
namely the Altman Z-score method and the Zmijewski method. One mathematical
formula for predicting bankruptcy with a fairly accurate certainty of 95% and the most
popular and often used by many researchers in conducting research, namely the
Altman Z-score that has been developed by a business professor from New York
University US Edward I. Altman, in 1968. From the calculation results will be
obtained the value of Z (Z-Score) which can describe the company's financial position
is in a healthy condition, vulnerable or in a bankrupt condition.
Husein & Galuh (2014) in their research said that the Altman and Zmijwski
model more precisely shows bankruptcy than Springate and Grover. Edi & May, T.,
(2018) emphasized in his research that each model in this study had a significant effect,
which means that the Altman, Springate, and Grover models could be used in
predicting financial distress.
Based on the background description and research gap above, the authors are
interested in conducting research on the analysis of the methods used to predict
potential financial difficulties in the Hotel, Restaurant and Tourism sub-sectors, which
are listed on the IDX.
Statement of the Problem
Based on the background of the problem outlined above, the authors identify the
problem as follows:
a. What is the condition of the company in financial distress in the Hotel,
Restaurant and Tourism sub-sector?
b. How is the potential for Financial Distress to occur in the Hotel, Restaurant
and Tourism sub-sector companies?
THEORETICAL BASIS’
1. Financial Report
Kasmir (2014: 07) states financial statements are reports that show the
company's financial condition at this time or in a certain period. And the
usefulness of financial statements is to see the condition of a company, both
current conditions and used as a predictor for future conditions (Fahmi, 2011: 5).
Financial analysis has 2 main tools that can be used, namely: ratio analysis (ratio
analysis) and cash flow analysis (cash flow analysis). (Palepu and Healy, 2008: 51).
2. Financial Distress
23
Financial distress or often referred to as financial difficulties, occurs before a
company actually goes bankrupt (Ramadhani and Lukviarman, 2009). Financial
distress can occur in various companies and can be a signal of bankruptcy or
liquidation that the company may experience. Companies that experience
financial distress according to (Plat and Platt, 2006) can be seen or determined by
various factors
a. The existence of dismissal of workers or not making dividend payments.
b. Cash flow that is smaller than current long-term debt.
c. Net operating income is negative.
d. Changes in equity prices.
e. Company has ceased operations on the authority of the government and
the company is required to carry out restructuring planning.
f. The company experienced a technical violation in debt and it is predicted
that the company will go bankrupt in the coming period.
g. Having negative Earnings per Share (EPS).
h. Use interest coverage ratio that experience financial distress, solutions that
companies can do, namely
Companies that experience financial distress, solutions that companies can do,
namely:
a) Debt restructuring that is trying to ask for an extension of time from
creditors to pay off debt until the company has enough cash to pay off
debt.
b) Changes in management. This is to avoid the run of potential investors
of the company. (Pustylnick, 2012),
3. Bankruptcy
Bankruptcy is usually interpreted as a failure of a company in carrying out
company operations to generate profits (Supardi and Mastuti in Dwi, Martini, et
al., 2012: 505). Toto (2011: 332) also asserted that bankruptcy is a condition in
which a company is no longer able to pay off its obligations.
And in broad outline the causes of bankruptcy can be divided into two namely
internal factors and external factors. Internal factors are factors that originate from
the internal management of the company. While external factors can come from
external factors directly related to company operations or macro-economic factors
(Darsono and Ashari, 2005: 104).
24
4. Financial Distress Prediction Model
Until now, research on financial distress prediction has been widely developed
both internationally and in Indonesia. Of the many existing models, researchers
will describe some of the most popular models used as predictive analysis tools,
namely the Altman prediction model (Zscore), and the Zmijewski prediction
model (X-Score).
a. Altman prediction model (Z-Score).
Altman’s z-score or Altman bankruptcy prediction z-score model is a model
that provides a formula for assessing when a company will go bankrupt, and
is used to predict the possibility of a company that will go bankrupt in the next
2 years. By using the formula that is filled (interpretation) with the financial
ratios it will be known certain numbers that exist become material to predict
when the possibility of a company going bankrupt
b. Zmijewski prediction model (X-Score).
Other management tools such as creditors or investors to see the company's
financial difficulties can use the Zmijewski method. According to
Anandarajan (2004) explains that, "Zmijewski (1984) used financial ratios that
measured firm performance, leverage, and liquidity to develop his model.
Where X-score is more than 0. The firm is classified as bankrupt. " The
Zmijewski model takes the following form (pg 79).
RESEARCH METHODS
The population in this study were all of the Hotel, Restaurant and Tourism
Subsector companies listed on the Indonesia Stock Exchange from 2014-2018,
amounting to 25. And the sample was 10 companies, because it did not include 10
companies that had incomplete financial statements with 5 companies not audited
during the 2014-2018 period. The following is a list of companies that are used as
sample companies.
Table 1 Company Sample Data
Company name
Year
Bayu Buana Tbk
2014-2018
Buva Bukit Uluwatu Villa Tbk
2014-2018
25
Fast Food Indonesia Tbk
2014-2018
Island Concepts Indonesia Tbk
2014-2018
Jakarta International Hotel & Development Tbk
2014-2018
Panorama Sentrawisata Tbk
2014-2018
Pembangunan Graha Lestari Indah Tbk
2014-2018
Pembangunan Jaya Ancol Tbk
2014-2018
Pudjiadi And Sons Tbk
2014-2018
Pusako Tarinka Tbk
2014-2018
Source: Researcher
The data source in this study is secondary data taken from the annual financial
statements in the Hotel, Restaurant and Tourism Subsector in the Indonesia Stock
Exchange in the 2014-2018 period.
Analysis of the data in this study uses the Altman Z-score method and the
Zmijewski method to see the health status of the company, listed on the Indonesia
Stock Exchange for the period 2014-2018, which is published on the IDX's official
website, www.idx.co.id.
1. Model Z-score Altman
This model was first created by Altman in 1968 with the MDA (Multi
Discriminant Analysis) method to determine the coefficient of each variable in the ZScore model. The Z-Score formula obtained is
Z = 1,2 (X1) + 1,4 (X2) +3,3 (X3) + 0,6 (X4)
Information:
X1 = working capital / total assets. It is a ratio for liquid prediction using all
assets (total assets) of the company.
X2 = retained earnings / total assets. This measurement is to see all owned
capital (retained earnings) able to compete in looking at assets.
X3 = EBIT / total assets. This measurement aims at how much the company
generates profitability with the overall assets regardless of the debt
used.
X4 = stock market value / total debt. This measurement aims to measure the
level of debt (leverage) by looking at that large debt threatens the
sustainability of the company.
26
2. Model Zmijewski
X = -4,3 - 4,5X1 + 5,7X2 – 0,004X3
X1= ROA (Return on Asset)
Profit After Tax of Total Assets (Return on Assets).
It is a ratio that shows a company's ability to generate net income
derived from the total assets used.
𝑋1= Profit after tax/Total Asset
X2 = Leverage (Debt Ratio)
Total Liabilities to Total Assets.
It is a ratio that measures how much the total assets of the company
funded by the company's creditors. The higher the ratio shows the
higher the risk faced by the company.
𝑋2= Total Liability/Total Asset
X3 = Likuiditas (Current Ratio)
Current Assets to Current Liabilities.
Is a measurement of liquidity by comparing short-term assets with
short-term liabilities?
X3:Current Asset/Current Liability
With a cut off if the score obtained exceeds 0, the company is predicted to
potentially experience bankruptcy. Conversely, if a company has a score of less than
0, the company is predicted to have no potential to go bankrupt (Wulandary and Nur,
2014).
Table 2 Cut Off Points in the Altman Z-score and Zmijewski Method.
Altman
Z> 2.99 Companies are free from the risk
of bankruptcy.’
Z <1.81 Companies will go bankrupt
1.81 <Z <2.99 Companies in the gray
position (doubtful about going bankrupt
or not bankrupt).
Zmijewski
X <0 Companies that have no
potential to go bankrupt.
X> 0 is classified as an
unhealthy company and has the
potential to go bankrupt.
27
RESULT AND DISCUSSION
1.
Bankruptcy Risk Conditions Analysis in the Hotel, Restaurant and Tourism
Sub Sectors with the Altman Z-Score Method
a.
Altman Method of Financial Distress Analysis
The table below shows the Altman method of financial distress.
Table 3: Altman Financial Distress Analysis
X1
BAYU
X2
X3
X4
ZASCORE SCORE
ANALYZE
2014
0,2829256
0,0002449
0,27494
1,149223
1,2
1,70733
bankrupt
2015
0,2839599
0,0001120
0,16714
0,838799
1,4
1,29001
bankrupt
2016
0,3382394
0,0001104
0,17128
0,797384
3,3
1,30701
bankrupt
2017
0,3625827
0,0000950
0,18464
0,687165
0,6
1,23448
bankrupt
2018
0,4008772
0,0001612
0,21012
0,761098
1,37226
bankrupt
6,91111
992
Non distress
condition
ZASCORE SCORE
ANALYZE
BUVA X1
X2
X
X3
3
X4
2014
bankrupt
0,0942419
0,0115758
0,134394
0,672651
1,4
0,71895
1,2
0,9128
2015
bankrupt
(0,06247862
5)
0,0040962
0,050722
0,726610
94
0,0290692
0,0035319
0,007167
0,812874
3,3
0,85264
(0,2053349)
0,0036232
0,038852
0,651239
0,6
0,48838
0,2062424
0,0028976
0,017691
0,778593
2016
bankrupt
2017
bankrupt
2018
bankrupt
FAST X1
X2
X
X3
3
X4
1,00542
3,97826
ZASCORE SCORE
Non distress
condition
ANALYZE
28
bankrupt
2014
0,2444497
0,0076918
0,322593
0,738442
1,2
1,31317
2015
0,1074465
0,0076601
0,190605
0,559501
1,4
0,86521
2016
0,2493292
0,0071510
0,289782
0,541799
3,3
1,08806
2017
0,5318449
0,0071442
0,197719
0,533119
0,6
1,26982
2018
0,5311790
0,006961
0,3080
0,63779
X1
X2
X
X3
3
X4
2014
0,4018693
0,00365683 0,082019
0,570230
2015
0,4771899
0,01008665 0,116257
0,350512
2016
0,3861969
0,00671712 0,048592
0,307584
2017
1,0642755
0,02397931 0,140781
0,457568
2018
1,0469169
0,09751306 0,295240
0,643021
bankrupt
bankrupt
bankrupt
ICON
X1
X2
JSPT
X
X3
3
X4
bankrupt
1,4839
6,02027 Non distress
condition
ZAANALYZE
SCORE SCORE
bankrupt
1,05777
1,2
bankrupt
0,95404
1,4
bankrupt
0,74909
3,3
bankrupt
1,68660
0,6
bankrupt
2,08269
6,53021
ZASCORE SCORE
2014
0,2870361
0,0000022
0,361776
1,091962
1,2
1,74077
2015
0,3197021
0,0025167
0,223616
1,234047
1,4
1,77988
2016
0,2207941
0,0027351
0,173220
1,28365
3,3
1,68040
2017
0,2954346
0,0029223
0,006548
1,251713
0,6
1,55661
2018
0,3113462
0,0026621
0,007390
1,071920
Non distress
condition
ANALYZE
bankrupt
bankrupt
bankrupt
bankrupt
bankrupt
1,39331
X1
X2
X3
X3
8,15100
ZASCORE SCORE
2014
0,0885696
1,2018485
1,598119
0,212688
1,2
3,10122
2015
(0,013663)
0,1430317
0,127023
0,186045
1,4
0,44243
PANR
Non distress
condition
ANALYZE
Non distress
condition
bankrupt
29
bankrupt
2016
0,0825942
0,0972322
0,028305
0,296781
3,3
0,50491
2017
0,1988634
0,0849294
0,075865
0,502695
0,6
0,86235
bankrupt
bankrupt
2018
0,0690654
0,1907413
0,034237
0,508736
0,80278
5,71370
Non distress
condition
ANALYZE
X1
X2
X3
X4
ZASCORE SCORE
2014
0,1244641
0,0267224
0,060290
22,76773
1,2
2015
0,1651149
0,0286826
0,024422
12,14236
1,4
2016
0,1436325
0,1472119
0,041369
3,324543
3,3
Non distress
condition
Non distress
12,5851 condition
3 3,65675 Non distress
condition
2017
(0,028947)
0,1350271
0,1024267
0,600000
0,6
0,80850
2018
0,1015334
0,2025937
0,3021120
1,744519
X1
X2
X3
X4
22,1558
ZASCORE SCORE
2014
0,05546725
0,01327758 0,3220801
0,727025
1,2
1,11785
2015
0,03580545
0,01339925 0,3991401
0,799859
1,4
1,24820
2016
(0,0359988)
0,01221001 0,2159957
0,565267
3,3
0,75747
2017
0,00913069
0,01276472 0,2966520
0,679395
0,6
0,99794
2018
(0,0664820)
0,01167715 0,2608301
0,570444
PGLI
PJAA
2,9792
2,35075
bankrupt
Non distress
condition
Non distress
condition
ANALYZE
bankrupt
bankrupt
bankrupt
bankrupt
bankrupt
X1
0,77646
4,89794
X2
X3
X4
ZASCORE SCORE
2014 0,2771630
0,0051196
0,299313
1,003616
1,2
1,58521
2015 0,1055597
0,0055078
0,180013
1,132908
1,4
1,42398
2016 0,1076412
0,0050275
0,0180363
0,725789
3,3
0,85649
PNSE
Non distress
condition
ANALYZE
bankrupt
bankrupt
bankrupt
bankrupt
2017 0,1098046
0,0049619
0,1891912
0,795665
2018 0,0027678
0,0058144
0,0531025
0,968228
0,6
1,09962
bankrupt
1,02991
30
X1
X2
X3
X4
ZASCORE SCORE
PTSP
ANALYZE
bankrupt
2014 0,13606286
0,00036124 0,97862023 0,6347229 1,2
1,74976
bankrupt
2015 0,00016633
0,00036914 0,01659017 0,5239859 1,4
0,54111
bankrupt
2016 (0,02960997) 0,00036676 0,10170126 0,526773
3,3
0,59923
2017 (0,04809481) 0,00034747 0,15804999 0,5576268 0,6
0,66792
2018 0,02562314
1,01811
bankrupt
bankrupt
0,00034522 0,30426580 0,6878821
4,57615
Non distress
condition
Table 4 Cut Off Points in the Altman Z-score
Altman
Z > 2,99 Companies are free from the risk of bankruptcy.
Z< 1,81 Companies will go bankrupt
1,81 < Z < 2,99 Company in the grey position (doubtful about going
bankrupt or not bankrupt).
It can be seen in the corporate restaurant and tourism sub-sector looks
healthy in the company's position, with the Altman method in a cut-off above
2.99. There are fluctuations in each year such as the PANR and PGLI companies,
but although there are differences in the conditions of each company, each period
does not cover the company's healthy condition.
2. Zmijewski Financial Distress Analysis
This Financial Distress Analysis aims to determine the condition of the company's
position on financial performance whether the potential is unhealthy, unhealthy
or grey Zmijewski Financial Distress Analysis
Table 5 Zmijewski Financial Distress Analysis
BAYU
X1
X2
X3
X-SCORE
Z-SCORE
4,3
12,26006018
ANALYZ
E
bankrupt
2014
4,56998159
6,1652844
1,5247941
31
2015
4,50405533
6,1170143
1,5972681
-4,5
12,2183378
4,54159968
6,1293737
1,6925947
-5,7
12,3635681
2016
bankrupt
bankrupt
bankrupt
2017
2018
BUVA
4,54337744
6,1661407
1,7091483
4,54950422
6,1408204
1,8281879
0,004
12,4186664
bankrupt
X1
X2
X3
X-SCORE
12,5185125
61,7791452
bankrupt
A-SCORE
ANALISA
bankrupt
2014
4,535374
6,7000000
1,2514112
4,3
12,4867860
bankrupt
2015
4,5154676
6,1522803
0,6438098
4,5
11,3115577
bankrupt
2016
4,5042662
6,1246663
1,1439128
11,7728454
5,7
bankrupt
2017
4,5049409
6,1795245
0,4783740
0,004
11,1628395
bankrupt
2018
FAST
4,5580197
X1
6,1352261
X2
0,3508500
X3
X-SCORE
11,0440958
57,7781246
bankrupt
A-SCORE
ANALYZE
bankrupt
4,5703059
6,1482821
1,8785508
4,3
12,5971389
4,5080855
6,2174638
1,2579224
4,5
11,983471
2014
bankrupt
2015
bankrupt
4,5094689
6,2254861
1,7891981
5,7
12,5241532
4,5170073
6,2295117
33,324638
0,004
44,0711571
4,5283608
6,1847318
36,105808
2016
bankrupt
2017
46,8189015
bankrupt
2018
32
ICON
X1
X2
X3
X-SCORE
127,994822
bankrupt
A-SCORE
ANALYZE
bankrupt
4,3175966
6,2127195
1,7189961
4,3
12,2493123
4,3127928
6,5766187
1,4653172
4,5
12,3547289
4,3002268
6,3610952
1,5525744
5,7
12,2138964
4,3011057
6,2673388
0,9960000
0,004
11,5644446
4,3012582
6,1826946
49,752701
2014
bankrupt
2015
bankrupt
2016
bankrupt
2017
60,2366546
bankrupt
108,619037
bankrupt
A-SCORE
ANALYZE
2018
X1
X2
X3
X-SCORE
JSPT
bankrupt
4,5886336
6,0546177
2,3765070
4,3
13,0197584
4,5574706
6,0271452
2,8114036
4,5
13,3960195
4,5435527
6,0185300
2,1691207
5,7
12,7312034
4,5016101
6,0240241
16,27572
0,004
26,8013585
4,5018486
6,0588687
17,178610
2014
bankrupt
2015
bankrupt
2016
bankrupt
2017
27,7393282
bankrupt
93,6876682
bankrupt
A-SCORE
ANALYZE
2018
X1
X2
X3
X-SCORE
PANR
bankrupt
4,8557075
13,082904
1,0129615
4,3
18,9515740
2014
bankrupt
4,5016565
6,4633144
0,9648936
4,5
11,9298646
4,5855666
6,3690590
1,2164381
5,7
12,1710638
2015
bankrupt
2016
33
bankrupt
2017
4,5000246
6,2441214
1,5384460
0,004
12,2825922
bankrupt
2018
PGLI
4,5015950
X1
6,2411563
X2
1,2233964
X3
X-SCORE
11,9661478
67,3012425
bankrupt
A-SCORE
ANALYZE
bankrupt
4,517518
5,8781611
2,3805730
4,3
12,7762530
4,507223
5,8210809
3,7385581
4,5
14,0668624
4,509115
5,8528840
2,8543599
5,7
13,2163591
4,518247
5,9793635
0,8538117
0,004
11,3514226
4,550968
5,9559159
2,4397006
2014
bankrupt
2015
bankrupt
2016
bankrupt
2017
12,9465850
bankrupt
53,0060597
bankrupt
A-SCORE
ANALYZE
2018
X1
X2
X3
X-SCORE
PJAA
bankrupt
4,580782
6,152138
1,2366517
4,3
11,9695730
4,592457
6,128614
1,1757111
4,5
11,8967830
4,539797
6,214903
0,8861041
5,7
11,6408051
4,559802
6,168971
1,0392712
0,004
11,7680449
4,550980
6,212625
0,7996608
2014
Bankrupt
2015
Bankrupt
2016
Bankrupt
2017
11,5632674
Bankrupt
2018
58,8384736
PNSE
X1
X2
X3
X-SCORE
A-SCORE
4,3
2014
2015
4,552304
4,538162
6,074154
6,046238
2,8474792
1,6733206
-4,5
Not healthy
ANALYZE
Bankrupt
13,4739383
12,2577223
Bankrupt
34
5,7
Bankrupt
2016
4,507316
4,544887
6,152560
6,129902
1,7466536
1,6983464
2017
2018
12,4065303
12,3731361
Bankrupt
11,5987450
Bankrupt
A-SCORE
ANALYZE
bankrupt
0,004
4,5053482
X1
6,0825972
X2
1,01079952
X3
X-SCORE
PTSP
2014
4,517303
6,185938
1,4850479
4,3
12,1882906
4,554016
6,233814
0,9964573
4,5
11,7842885
4,507623
6,232493
0,9246262
5,7
11,6647438
4,536880
6,218301
0,8864584
0,004
11,6416411
bankrupt
4,557464
6,165881
1,06427081
11,7876160
bankrupt
59,0665801
bankrupt
bankrupt
2015
bankrupt
2016
2017
2018
Source: Author Processed
It can be seen from the results in a comprehensive sub sector of hotels,
restaurants and tourism with unhealthy conditions. There are fluctuations in each year
that give different results, there are healthy and unhealthy conditions. In this case the
company maintains financial conditions so that every year is healthy.
Tabel 6. Cut Off Point in Zmijewski Method
Zmijewski
X < 0 Companies that have no potential to go bankrupt.
X > 0 Classified as an unhealthy company and has the potential to go
bankrupt.
CONCLUSION
Based on the results of research and discussion, the authors conclude that:
1. The results of the research show that hotel and tourism hotel sub-sector
companies are seen in the Altman Z-score analysis that this industry
experiences healthy and unhealthy fluctuations in each year in each
35
company such as PANR, PGLI, but it remains visible after adding each
year that the sector declared healthy and not potentially bankrupt in the
company's position.
2. Generally, companies that are experiencing financial difficulties, working
capital will fall faster and have a negative value to total assets which
causes this ratio to decrease so that it can reduce the value of the Z-Score.
The ratio of working capital to total assets is a ratio that can be used to
predict the occurrence of financial difficulties. The results showed in the
Zmijewski X-score analysis that the Hotel, Restaurant and Tourism Sector
throughout the company is very possible for unhealthy companies, seen
from their financial performance.
1.
2.
3.
4.
SUGGESTION
For business people the Z-Score analysis is useful as an early warning of
bankruptcy. After knowing the potential bankruptcy of the company, the
management immediately conducts evaluations and corrections
appropriately so as to minimize the risk of bankruptcy, by improving
performance and implementing appropriate turnaround strategies, will be
much more able to control the condition.
All companies in Zmijewski's analysis show that their current liabilities
have risen, which will result in high current assets.
Under current ratio, management needs to increase its current assets to
finance operational activities and short-term liabilities. And companies
with results above 1 while maintaining the current ratio in order to be able
to meet short-term obligations.
The management should pay attention to the debt that must be maintained,
and the use of debt.
REFERENSI
Anandarajan, M., Simmers, C., & Igbaria, M. (2006). An exploratory investigation
of the antecedents and impact of internet usage: An individual perspective.
Behaviour and Information Technology, 19(1), 69-85.
Ayu Suci Ramadhani & Niki Lukviarman. 2009. Perbandingan Analisis Prediksi
Kebangkrutan Menggunakan Model Altman Pertama, Altman Revisi, dan
Altman Modifikasi dengan Ukuran dan Umur Perusahaan Sebagai Variabel
36
Penjelas (Studi pada Perusahaan Manufaktur yang Terdaftar di Bursa Efek
Indonesia). Jurnal Siasat Bisnis, Vol.13, No.1:15-28.
Brahmana, Rayenda. K. (2007). Identifying Financial Distress Condition in
Indonesia Manufacture Industry. Birmingham Business School, University of
Birmingham United Kingdom. Halaman 1-19.
Budhijana, Bambang dan Nelmida. 2018. “Analisis Risiko Kebangkrutan Pada
Perusahaan Bank Umum Swasta Nasional yang Terdaftar di Bursa Efek
Indonesia. STIE Indonesia Banking School”. Jurnal Akuntansi Keuangan dan
Bisnis, 11 (1), 99-109.
Darsono dan Ashari. (2005). Pedoman Praktis Memahami Laporan Keuangan.
Yogyakarta: CV. Andi Offset
Dwi Martini Dkk, (2012), Akuntansi Keuangan Menengah, buku 1, Salemba
Empat, Jakarta.
Edi dan May Tania. (2018). Ketepatan Model Altman, Springate, Zmijewski, dan
Grover dalam Memprediksi Financial Distress. Jurnal Reviu Akuntansi dan
Keuangan Vol. 8 No. 1, April 2018, Pp 79-92
Fahmi, Irham. (2011). Analisis Laporan Akuntansi. Bandung: ALFABETA.
Hanifah, Oktita E. (2013). Pengaruh Struktur Corporate Governance Dan Financial
Indicators Terhadap Kondisi Financial Distress.Skripsi Ilmiah Universitas
Diponegoro
Husein, M.F. dan Galuh, T.P., (2014), “Precision of The Model of Altman,
Springate,Zmijewski and Grover for Predicting The Financial Distress”,
Journal of Economics, Business and Accountancy Ventura, Vol. 17, No. 3, Hal
405-416.
Kasmir, (2014). Analisis Laporan Keuangan, Edisi Pertama, Cetakan Ketujuh.
Jakarta: PT. Rajagrafindo Persada
Keputusan Menteri Parpostel no Km 94/HK103/MPPT 1987
Palepu, K. G. dan P. M. Healy. (2008). Business Analysis & Valuation-Using
Financial Statements. Fourth Edition. Canada: Thomson South-Western.
Platt, H., dan M. B. Platt. (2002). Predicting Financial Distress. Journal of
37
Financial Service Professionals, 56: 12-15.
Pustylnick, l. (2012). "Restructuring The Financial Characteristies of Projects in
Financial Distress". Global Journal of Business Research. Vol. 6, No. 2.
pp.125-134.
Toto, Prihadi. (2011). Analisis Laporan Keuangan Teori dan Aplikasi. Jakarta:
Penerbit PPM
Undang-Undang Nomor 9 Tahun 2009 Tentang Kepariwisataan
Undang-Undang Nomor 37 Tahun 2004 tentang Kepailitan dan Penundaan
Kewajiban Pembayaran Utang
Wulandari, V., Nur, E., dan Julita. (2014). Analisis Perbandingan Model Altman,
Springate, Ohlson, Fulmer, CA-Score, dan Zmijewski Dalam Memprediksi
Financial Distress studi empiris pada Perusahaan Food and Beverages yang
Terdaftar di Bursa Efek Indonesia Periode 2011-2012. JOM FEKON Vol. 1
No. 2
38