PT Bank Bumi Arta Tbk Beneish M-Score Calculation
The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Altman Z-Score) or business trend (Piotroski F-Score), M-score can be used to detect the risk of earnings manipulation. This is the original research paper on M-score.
The M-Score Variables:
The M-score of PT Bank Bumi Arta Tbk for today is based on a combination of the following eight different indices:
| M | = | -4.84 | + | 0.92 * DSRI | + | 0.528 * GMI | + | 0.404 * AQI | + | 0.892 * SGI | + | 0.115 * DEPI |
| = | -4.84 | + | 0.92 * 1 | + | 0.528 * 1 | + | 0.404 * 0.9985 | + | 0.892 * 1.013 | + | 0.115 * 0.8622 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 0.9546 | + | 4.679 * 0.035309 | - | 0.327 * 0.7519 |
| = | -2.23 |
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
| This Year (Dec23) TTM: | Last Year (Dec22) TTM: |
Total Receivables was Rp0 Mil.
Revenue was 91742.631 + 83755.806 + 96354.079 + 98268.769 = Rp370,121 Mil.
Gross Profit was 91742.631 + 83755.806 + 96354.079 + 98268.769 = Rp370,121 Mil.
Total Current Assets was Rp0 Mil.
Total Assets was Rp7,991,555 Mil.
Property, Plant and Equipment(Net PPE) was Rp788,777 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp23,681 Mil.
Selling, General, & Admin. Expense(SGA) was Rp65,806 Mil.
Total Current Liabilities was Rp0 Mil.
Long-Term Debt & Capital Lease Obligation was Rp31,640 Mil.
Net Income was 13054.297 + 18814.654 + 4488.631 + 8008.33 = Rp44,366 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was -34843.758 + -37700.108 + 253404.893 + -418672.762 = Rp-237,812 Mil.
|
Total Receivables was Rp0 Mil.
Revenue was 93160.967 + 81850.285 + 92907.06 + 97460.083 = Rp365,378 Mil.
Gross Profit was 93160.967 + 81850.285 + 92907.06 + 97460.083 = Rp365,378 Mil.
Total Current Assets was Rp0 Mil.
Total Assets was Rp8,211,292 Mil.
Property, Plant and Equipment(Net PPE) was Rp799,589 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp20,614 Mil.
Selling, General, & Admin. Expense(SGA) was Rp68,054 Mil.
Total Current Liabilities was Rp0 Mil.
Long-Term Debt & Capital Lease Obligation was Rp43,234 Mil.
|
1. DSRI = Days Sales in Receivables Index
Measured as the ratio of Revenue in Total Receivables in year t to year t-1.
A large increase in DSR could be indicative of revenue inflation.
| DSRI | = | (Receivables_t / Revenue_t) | / | (Receivables_t-1 / Revenue_t-1) |
| = | (0 / 370121.285) | / | (0 / 365378.395) |
| = | 0 | / | 0 |
| | = | 1 |
2. GMI = Gross Margin Index
Measured as the ratio of gross margin in year t-1 to gross margin in year t.
Gross margin has deteriorated when this index is above 1. A firm with poorer prospects is more likely to manipulate earnings.
| GMI | = | GrossMargin_t-1 | / | GrossMargin_t |
| = | (GrossProfit_t-1 / Revenue_t-1) | / | (GrossProfit_t / Revenue_t) |
| = | (365378.395 / 365378.395) | / | (370121.285 / 370121.285) |
| = | 1 | / | 1 |
| | = | 1 |
3. AQI = Asset Quality Index
AQI is the ratio of asset quality in year t to year t-1.
Asset quality is measured as the ratio of non-current assets other than Property, Plant and Equipment to Total Assets.
| AQI | = | (1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) | / | (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1) |
| = | (1 - (0 + 788777.214) / 7991554.506) | / | (1 - (0 + 799588.953) / 8211291.79) |
| = | 0.901299 | / | 0.902623 |
| | = | 0.9985 |
4. SGI = Sales Growth Index
Ratio of Revenue in year t to sales in year t-1.
Sales growth is not itself a measure of manipulation. However, growth companies are likely to find themselves under pressure to manipulate in order to keep up appearances.
| SGI | = | Sales_t | / | Sales_t-1 |
| = | Revenue_t | / | Revenue_t-1 |
| = | 370121.285 | / | 365378.395 |
| | = | 1.013 |
5. DEPI = Depreciation Index
Measured as the ratio of the rate of Depreciation, Depletion and Amortization in year t-1 to the corresponding rate in year t.
DEPI greater than 1 indicates that assets are being depreciated at a slower rate. This suggests that the firm might be revising useful asset life assumptions upwards, or adopting a new method that is income friendly.
| DEPI | = | (Depreciation_t-1 / (Depreciaton_t-1 + PPE_t-1)) | / | (Depreciation_t / (Depreciaton_t + PPE_t)) |
| = | (20613.686 / (20613.686 + 799588.953)) | / | (23681.183 / (23681.183 + 788777.214)) |
| = | 0.025132 | / | 0.029148 |
| | = | 0.8622 |
Note: If the Depreciation, Depletion and Amortization data is not available, we assume that the depreciation rate is constant and set the Depreciation Index to 1.
6. SGAI = Sales, General and Administrative expenses Index
The ratio of Selling, General, & Admin. Expense(SGA) to Sales in year t relative to year t-1.
SGA expenses index > 1 means that the company is becoming less efficient in generate sales.
| SGAI | = | (SGA_t / Sales_t) | / | (SGA_t-1 /Sales_t-1) |
| = | (65806.045 / 370121.285) | / | (68053.884 / 365378.395) |
| = | 0.177796 | / | 0.186256 |
| | = | 0.9546 |
7. LVGI = Leverage Index
The ratio of total debt to Total Assets in year t relative to yeat t-1.
An LVGI > 1 indicates an increase in leverage
| LVGI | = | ((LTD_t + CurrentLiabilities_t) / TotalAssets_t) | / | ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1) |
| = | ((31640.314 + 0) / 7991554.506) | / | ((43233.581 + 0) / 8211291.79) |
| = | 0.003959 | / | 0.005265 |
| | = | 0.7519 |
8. TATA = Total Accruals to Total Assets
Total accruals calculated as the change in working capital accounts other than cash less depreciation.
| TATA | = | (IncomefromContinuingOperations_t | - | CashFlowsfromOperations_t) | / | TotalAssets_t |
| = | (NetIncome_t - NonOperatingIncome_t | - | CashFlowsfromOperations_t) | / | TotalAssets_t |
| = | (44365.912 - 0 | - | -237811.735) | / | 7991554.506 |
| | = | 0.035309 |
An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator. An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.
PT Bank Bumi Arta Tbk has a M-score of -2.23 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
ISX:BNBA has been successfully added to your