PT. PETA Kertas Kerja Neraca 31/12/2012 Keterangan
Re8. KK
Per Audit
Per Klien
31/12/2011
31/12/2012
PARE Dr
Cr
ASET Aset lancar Kas dan setara kas Piutang usa'a Piutang lain(lain Persediaan *e+an di+a,ar di-uka Perlengkaan Ttal aset lancar
C E E )
nestasi
4
Aset teta 4arga erle'an Aku-ulasi en,usutan Nilai +uku
5
Total aset
!"#$%#3%0 !$#&$2#2$! 2$#2"#1$% 1#13"#000#000 %00#000 2#%0$#""3#!3
12"#023#&&"
11#2%0#000 20&20#000 1#$0#000 11#%00#000 !#000#000
&"#%3%#$3! 1"%#$00#000
3"!#%$#&1
3!3#10#000
2%%00#000
33#&%0#000
&%0#000
10#000#000
1#&33#000#000 1!1#$$$#$00 1#%%1#000#100 1#%%1#000#100
1#&%2#000#000 2""#$2%#300 1#!%#0&#&00 1#!%#0&#&00
10#200#000 !#%00#000 !$#200#000
1%#000#000 #2$#!0 6#0&0#%207
4,318,163,943
4,421,378,225
458,409,714
3 8 9 ,3 3 9 , 4 8 0
Klien
"$20#&&% !$!#&2%#2%0 1#$0#000 1#1!2#0%0#000 23#000#000 %#$1%00 2#%$2#%%3#%2%
Dibuat oleh:
Diperiksa oleh:
Tanggal:
Tanggal:
PT PETA Skedul
Kertas Kerja Neraca
Per Audit 31/12/2012
%!2#"$#%%1 "$1#00%#2%0 &"#%3%#$3! 1#20"#%0#000 1%#000#000 %#$1%00 2#%&"03#23$
33#%00#000
1#!1#200#000 2"2#!%#&!0 1#%&!#3%#220
4,490,448,459
Indeks
A2.1 Periode 31/12/2012
PT. PETA Kertas Kerja Neraca 31/12/2012 Keterangan KE
Re8. KK
;1 ;2
Per Audit
Per Klien
31/12/2011
31/12/2012
21#2%$#00" 1#"0%#$13 32#323#03! $3#000#000
2!%00#000 1%#"!!#01! 2"3#$2" "2#03#00
PARE Dr
52,250,000
11,520,000
3#%00#000 10#200#000
"3#&&0#000
1$#$20#000 33#"20#000
;3 %"1#1!$%&
3$2#"%%#3
Cr
Ke9aji+an tidak lancar :tang jangka anjang ,ang tela' dikurangi +agian ,ang jatu' te- dala- 9aktu 1 ta'un :tang se9a guna usa'a(jangka anjang Ttal ke9aji+an tidak lancar
N1
2#$00#000 2#$00#000
%$#&"0#000 %$#&"0#000
EK:TAS ;dal sa'a- ( R. 10.000 er le-+ar Sald la+a dita'an Ttal ekuitas
1#000#000#000 2#&%"#$&%#$!" 3#&%"#$&%#$!"
1#000#000#000 3#02!#&22#!!1 #02!#&22#!!1
223#2!0#3!0 223#2!0#3!0
2!"0#"1 2!"0#"1
Ttal ke9aji+an dan ekuitas
4,318,163,943
4,421,378,225
311,950,380
381,020,614
Klien
Dibuat oleh:
Diperiksa oleh:
Tanggal:
Tanggal:
PT PETA Skedul
Kertas Kerja Neraca
Per Audit 31/12/2012
23%#2%0#000 1$#1!!#01! 2%#&3#$2" "2#03#00
1$#$20#000 3"2#%0%#3
3#!"0#000 3#!"0#000
1#000#000#000 3#0$3#0!3#11% #0$3#0!3#11% 4,490,448,459
Indeks
A2.2 Periode 31/12/2012
PT. PETA Kertas Kerja =a+a Rugi 31/12/2012 Keterangan
Re8. KK
PEN5:A=AN *E*AN PEN5:A=AN =A*A K>T>R
P=1
*E*AN :SA4A =A*A :SA4A
P=3
PENDAPATAN DAN *E*AN =AN(=AN =a+a / rugi aluta asing =a+a / rugi aset teta Pendaatan diiden Pendaatan +unga *e+an +unga
=A*A SE*E=:; PA5AK
=A*A *ERS4
Klien
PT PETA
Per Klien
31/12/2011
31/12/2012
%#&21#%$!%0 #3&&"#1$% 1#3#321#"%% "$1#"2#1& "%2#"&$#!1
%#!0#!%$#000 #22#%00#000 1#0%!#3%$#000 &&1#313#10 2!%#!$"
1#300#"00 0 0 6!#"%#%007 1#!"#000
PENDAPATAN =AN(=AN# *ERS4
*E*AN PA5AK PEN4AS=AN
Per Audit
P=%
6%#!$#$007 "%!#1"$#3!1 $3#$$3#!1
PARE Dr
Cr
11%#200#000 11%#200#000 100#2"2#!!0 21%#"2#!!0
!1#$00#000 !1#$00#000 %"#%32#$00 13!#32#$00
&1#%1#%0" %00#000 &%#000#000 2#"""#20!
2$#133#02% 1#!"%00 62$#133#02%7 31"#1&!#$21 #32#02"
2#3"%00 21!30#3!0 %#%0#000
564,175,567
271,746,895
223,280,380
287,640,614
Dibuat oleh:
1$#20&1 2!"0#"1
Diperiksa oleh:
Skedul
Kertas Laba Rugi
Tanggal:
Tanggal:
Per Audit 31/12/2012 %#3"%#"%$#000 #30#"00#000 1#02%#0%$#000 !1%#03#0! 210#01%#$1"
&1#%1#%0" 6%00#0007 &%#000#000 31#&$$#233 61#!"%007 1&%#$&3#23$ 3!%#$!$#1%% $#!!2#02" 336,107,129
Indeks
A3.1
Periode 31/12/2012
PT. PETA Kertas Kerja =a+a Rugi 31/12/2012 Keterangan SA=D> A AK4R TA4:N
Klien
Re8. KK
Per Audit
Per Klien
31/12/2011
31/12/2012
PARE Dr
Cr
2#1$2#!00#1$
2#&%"#$&%#$!"
%"#1&%#%"&
2&1#&"#!
%$223#2!0#3!0
2!"0#"1
2#&%"#$&%#$!"
3#02!#&22#!!1
223#2!0#3!0
2!"0#"1
Dibuat oleh:
Diperiksa oleh:
Tanggal:
Tanggal:
PT PETA Skedul
Kertas Laba Rugi
Per Audit 31/12/2012 2#&%"#$&%#$!" 33"#10$ 3#0$3#0!3#11%
Indeks
A3.2 Periode 31/12/2012
PT. PETA Prsedur Penelaa'an Analisis Neraca 31/12/2012 Keterangan
Re8. KK
Per Audit 31/12/2011
Per Klien 31/12/2012
Naik 6 R
ASET Aset =ancar Kas dan Setara Kas Piutang :sa'a Piutang =ain(=ain Persediaan *e+an Di+a,ar Di-uka Perlengkaan Ttal Aset =ancar
C E E )
!"#$%#3%0 !$#&$2#2$! 2$#2"#1$% 1#13"#000#000
nestasi Pada Entitas Assiasi
4
Aset Teta 4arga Perle'an Aku-ulasi Pen,usutan
5
%00#000 2#%0$#""3#!3
"$20#&&% !$!#&2%#2%0 1#$0#000 1#1!2#0%0#000 23#000#000 %#$1%00 2#%$2#%%3#%2%
61$#02#%&%7 !#$32#$%2 61#!"#1$%7 "#0%0#000 23#000#000 61#%!2#%007 !2#!!$#"!2
2%%00#000
33#&%0#000
!"#2%0#000
1#&33#000#000 1!1#$$$#$00
1#&%2#000#000 2""#$2%#300
1$#000#000 !#$2%#00
Nilai *uku
1#%%1#000#100
1#!%#0&#&00
6"%#$2%#007
Ttal Aset
4,318,163,943
4,421,378,225
103,214,282
Klien
Dibuat oleh:
PT PETA Skedul
Prosedur Penelaahan Analisis Neraca
Tanggal:
urun7 ?
63.$17 %.&" 6$.237 .0% 621.107 3.30 33.%0
1.10 "."" 6.2%7 2.3$ Diperiksa oleh:
ARPI.1 Tanggal: 31/12/2012
PT. PETA Prsedur Penelaa'an Analisis Neraca 31/12/2012 Keterangan
Re8. KK
KE
Per Audit 31/12/2011
Per Klien 31/12/2012
Naik 6 R
21#2%$#00" 1#"0%#$13 32#323#03! $3#000#000 %"1#1!$%&
2!%00#000 1%#"!!#01! 2"3#$2" "2#03#00 3$2#"%%#3
EK:TAS PE;EAN SA4A; ;dal sa'a- ( nilai n-inal R. 10.000 er sa'aSald la+a dita'an Ttal ekuitas e-egang sa'a-
1#000#000#000 2#&%"#$&%#$!" 3#&%"#$&%#$!"
1#000#000#000 3#02!#&22#!!1 #02!#&22#!!1
2&1#&"#!$% 2&1#&"#!
%$Ttal ke9aji+an dan ekuitas e-egang sa'a-
4,318,163,943
4,421,378,225
103,214,282
Klien
6133#&%$#00"7 1#0!2#10% 6%#2%$#1127 630#%$"#"007 61"!#%32#"137
Dibuat oleh:
PT PETA Skedul
Prosedur Penelaahan Analisis Neraca
Tanggal:
urun7 ?
631.&%7 &.1 61".2&7 632.$07 630.037
$.!" &.23 2.39
Diperiksa oleh:
ARPI.2 Tanggal: 31/12/2012
PT. PETA Prsedur Penelaa'an Analisis =a+a Rugi 31/12/2012 Keterangan PEN5:A=AN *E*AN PEN5:A=AN =A*A K>T>R *E*AN :SA4A
Re8. KK PL1
PL3
=A*A :SA4A PENDAPATAN DAN *E*AN =AN(=AN =a+a / rugi aluta asing Pendaatan +unga *e+an +unga PENDAPATAN =AN(=AN(*ERS4
=A*A *ERS4
Klien
Per Klien 31/12/2012 %#!0#!%$#000 #22#%00#000 1#0%!#3%$#000 &&1#313#10
R 620#&3!#!%07 %#223#!0% 62!%#$"2#"%%7 &$#"&0#$30
"%2#"&$#!1
2!%#!$"
63"%#"33#%!%7
1#300#"00 !#"%#%00 1#!"#000 %#!$#$00
=A*A SE*E=:; PA5AK *E*AN PA5AK PEN4AS=AN
Per Audit 31/12/2011 %#&21#%$!%0 #3&&"#1$% 1#3#321#"%% "$1#"2#1&
PL5
Naik 6
2$#133#02%
61#300#"007 20#&!#%2% 61#!"#0007 23#"3#12%
"%!#1"$#3!1
31"#1&!#$21
631#$$0#"07
$3#$$3#!1
#32#02"
6$#%"1#&!!7
564,175,567
271,746,895
(292,428,672)
2$#133#02%
Dibuat oleh:
PT PETA Skedul
Tanggal:
Prosedur Penelaahan Analisis Laba Rugi
urun7 ? 6.217 1.03 621.2&7 11.%2 6%".027
6100.007 23"."2 6100.007 30."& 6%1.$"7 6%2.&37
(51.83)
Diperiksa oleh:
ARPI.3 Tanggal:
31/12/2012