Download as pdf or txt
Download as pdf or txt
You are on page 1of 3

Bab 12 - Ekuitas Pemegang Saham

1 Desember 2019
Cash Rp 40.000.000
Share Capital - Preference Rp 40.000.000

30 April 2019
Cash Dividends Rp 14.000.000
Dividends Payable Rp 14.000.000

15 Mei 2019
NO JOURNAL ENTRY

1 Juni 2019
Dividends Payable Rp 14.000.000
Cash Rp 14.000.000

30 Juni 2019
Treasury Shares Rp 5.000.000
Cash Rp 5.000.000

31 Oktober 2019
Cash / Accounts Receivable Rp 4.625.000.000
Revenue Rp 4.625.000.000

Organization Expense Rp 3.640.500.000


Cash Rp 3.640.500.000

31 Oktober 2019
Tax Expense Rp 246.125.000
Tax Payable Rp 246.125.000

31 Oktober 2019
Cash Dividends Rp 14.000.000
Dividends Payable Rp 14.000.000

Closing Journal
Revenue Rp 4.625.000.000
Income Summary Rp 4.625.000.000

Income Summary Rp 3.886.625.000


Organization Expense Rp 3.640.500.000
Tax Expense Rp 246.125.000

Income Summary Rp 738.375.000


Retained Earnings Rp 738.375.000

Dividends Rp 14.000.000
Retained Earnings Rp 14.000.000
Bab 13 - Investasi

1 Juli 2019
Cash Rp 6.000.000
Dividend Revenue Rp 6.000.000

1 Agustus 2019
Cash Rp 3.000.000
Dividend Revenue Rp 3.000.000

1 September 2019
Cash Rp 16.000.000
Share Investments Rp 12.000.000
Gain on Sale of Share Investments Rp 4.000.000

1 Oktober 2019
Cash Rp 16.200.000
Share Investments Rp 12.000.000
Gain on Sale of Share Investments Rp 4.200.000

1 November 2019
Cash Rp 1.200.000
Dividend Revenue Rp 1.200.000

17 Desember 2019
Cash Rp 1.200.000
Dividend Revenue Rp 1.200.000

31 Desember 2019
Cash Rp 4.000.000
Dividend Revenue Rp 4.000.000

PT. Karlina Awalnya Rp 20.000 per Lembar menjadi Rp 18.000 per Lembar (Penurunan)

Unrealized Gain or Loss - Equity Rp 4.800.000


Fair Value Adjustment - Non-Trading Rp 4.800.000

PT. Rivera Awalnya Rp 6.000 per Lembar menjadi Rp 6.000 per Lembar (Alias Tidak Mengalami Perubahan)

NO JOURNAL ENTRY

PT. Racini Awalnya Rp 20.000 per Lembar menjadi Rp 19.000 per Lembar (Penurunan)

Unrealized Gain or Loss - Equity Rp 1.200.000


Fair Value Adjustment - Non-Trading Rp 1.200.000
Bab 14 - Statement Aliran Kas

Dalam JUTAAN
2020 2019 Perubahan
Tanah Rp 18.000 Rp 26.000 Rp 8.000 Decrease
Bangunan Rp 70.000 Rp 70.000 Rp -
Akumulasi Rp (15.000) Rp (10.000) Rp 5.000 Increase
Piutang Usaha Rp 18.200 Rp 23.400 Rp 5.200 Decrease
Kas Rp 21.570 Rp 10.700 Rp 10.870 Increase
Total Rp 112.770 Rp 120.100 Rp 7.330
Rp -
Modal Usaha - Saham Biasa Rp 75.000 Rp 69.000 Rp 6.000 Increase
Laba Ditahan Rp 25.400 Rp 20.000 Rp 5.400 Decrease
Utang Usaha Rp 12.370 Rp 31.100 Rp 18.730 Decrease
Total Rp 112.770 Rp 120.100 Rp 7.330

Cash Flow From Operating Activities


Net Income Rp 27.900
Adjustments to Reconcile Net Income
to Net Cash Provided by Operating Activities:
Depreciation Expense Rp 5.000
Loss on Disposal of Land Rp 2.100
Decrease in Accounts Receivable Rp 5.200
Decrease in Accounts Payable Rp (18.730)
Rp (6.430)
Net Cash Provided by Operating Activities Rp 21.470

Cash Flow From Investing Activities


Sale of Land Rp 5.900

Cash Flows From Financing Activities


Issuance of Ordinary Shares Rp 6.000
Payment of Dividends Rp (22.500)
Net Cash Used by Financing Activities Rp (16.500)

Net Increase in Cash Rp 10.870


Cash at Beginning of Period Rp 10.700
Cash at End of Period Rp 21.570

Free Cash Flow = Cash Provided by Operating Activities - Capital Expenditures - Cash Dividends
Free Cash Flow = Rp 21.470 - $ 0 - $ 22.500
Free Cash Flow = - 1.030

You might also like