GURUFOCUS.COM » STOCK LIST » Basic Materials » Metals & Mining » PT Petrindo Jaya Kreasi Tbk (ISX:CUAN) » Definitions » Beneish M-Score

PT Petrindo Jaya Kreasi Tbk (ISX:CUAN) Beneish M-Score : 159.75 (As of May. 26, 2024)


View and export this data going back to 2023. Start your Free Trial

What is PT Petrindo Jaya Kreasi Tbk Beneish M-Score?

The zones of discrimination for M-Score is as such:

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.

Warning Sign:

Beneish M-Score 159.75 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for PT Petrindo Jaya Kreasi Tbk's Beneish M-Score or its related term are showing as below:

ISX:CUAN' s Beneish M-Score Range Over the Past 10 Years
Min: -3.03   Med: -1.46   Max: 159.75
Current: 159.75

During the past 5 years, the highest Beneish M-Score of PT Petrindo Jaya Kreasi Tbk was 159.75. The lowest was -3.03. And the median was -1.46.


PT Petrindo Jaya Kreasi Tbk Beneish M-Score Historical Data

The historical data trend for PT Petrindo Jaya Kreasi Tbk's Beneish M-Score can be seen below:

* 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.

* Premium members only.

PT Petrindo Jaya Kreasi Tbk Beneish M-Score Chart

PT Petrindo Jaya Kreasi Tbk Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
- - - - -3.03

PT Petrindo Jaya Kreasi Tbk Quarterly Data
Dec19 Dec20 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only - - -1.46 -3.03 159.75

Competitive Comparison of PT Petrindo Jaya Kreasi Tbk's Beneish M-Score

For the Other Industrial Metals & Mining subindustry, PT Petrindo Jaya Kreasi Tbk's Beneish M-Score, along with its competitors' market caps and Beneish M-Score data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


PT Petrindo Jaya Kreasi Tbk's Beneish M-Score Distribution in the Metals & Mining Industry

For the Metals & Mining industry and Basic Materials sector, PT Petrindo Jaya Kreasi Tbk's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where PT Petrindo Jaya Kreasi Tbk's Beneish M-Score falls into.



PT Petrindo Jaya Kreasi 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 Petrindo Jaya Kreasi 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 * 167.2726+0.528 * 2.0825+0.404 * 23.184+0.892 * 1.3389+0.115 * 0.3522
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.7662+4.679 * 0.052623-0.327 * 3.4053
=159.75

* 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 (Mar24) TTM:Last Year (Mar23) TTM:
Total Receivables was Rp3,548,839 Mil.
Revenue was 1330985.991 + 322009.259 + 89522.902 + 540725.726 = Rp2,283,244 Mil.
Gross Profit was 306516.186 + 184251.947 + 43674.631 + 251880.88 = Rp786,324 Mil.
Total Current Assets was Rp8,124,151 Mil.
Total Assets was Rp17,622,638 Mil.
Property, Plant and Equipment(Net PPE) was Rp6,687,982 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp4,254 Mil.
Selling, General, & Admin. Expense(SGA) was Rp419,184 Mil.
Total Current Liabilities was Rp5,499,332 Mil.
Long-Term Debt & Capital Lease Obligation was Rp6,164,717 Mil.
Net Income was 465131.337 + 60862.34 + 1288.658 + 74483.894 = Rp601,766 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was -163887.42 + 30462.002 + -14377.074 + -177787.662 = Rp-325,590 Mil.
Total Receivables was Rp15,845 Mil.
Revenue was 497739.192 + 589110.679 + 301509.3 + 316945.587 = Rp1,705,305 Mil.
Gross Profit was 305713.623 + 467541.416 + 222880.554 + 226862.72 = Rp1,222,998 Mil.
Total Current Assets was Rp1,330,924 Mil.
Total Assets was Rp2,163,266 Mil.
Property, Plant and Equipment(Net PPE) was Rp817,460 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp183 Mil.
Selling, General, & Admin. Expense(SGA) was Rp408,598 Mil.
Total Current Liabilities was Rp420,471 Mil.
Long-Term Debt & Capital Lease Obligation was Rp0 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)
=(3548838.636 / 2283243.878) / (15845.235 / 1705304.758)
=1.554297 / 0.009292
=167.2726

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)
=(1222998.313 / 1705304.758) / (786323.644 / 2283243.878)
=0.717173 / 0.344389
=2.0825

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 - (8124151.157 + 6687981.846) / 17622638.077) / (1 - (1330924.416 + 817460.485) / 2163266.167)
=0.159483 / 0.006879
=23.184

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
=2283243.878 / 1705304.758
=1.3389

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))
=(183.362 / (183.362 + 817460.485)) / (4253.694 / (4253.694 + 6687981.846))
=0.000224 / 0.000636
=0.3522

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)
=(419184.171 / 2283243.878) / (408597.57 / 1705304.758)
=0.183592 / 0.239604
=0.7662

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)
=((6164716.801 + 5499331.717) / 17622638.077) / ((0 + 420471.079) / 2163266.167)
=0.661879 / 0.194369
=3.4053

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
=(601766.229 - 0 - -325590.154) / 17622638.077
=0.052623

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 Petrindo Jaya Kreasi Tbk has a M-score of 159.75 signals that the company is likely to be a manipulator.


PT Petrindo Jaya Kreasi Tbk Beneish M-Score Related Terms

Thank you for viewing the detailed overview of PT Petrindo Jaya Kreasi Tbk's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


PT Petrindo Jaya Kreasi Tbk (ISX:CUAN) Business Description

Traded in Other Exchanges
N/A
Address
Jalan Let. Gen. S. Parman Kav. 62-63, Wisma Barito Pacific Tower B, 3rd Floor, Jakarta, IDN, 11410
PT Petrindo Jaya Kreasi Tbk is engaged in the mineral and energy mining business sector. It carries out coal and gold mining business activities through subsidiary entities located in Kalimantan and West Nusa Tenggara. The company has three coal mining concessions in Kalimantan and one gold mining concession in West Nusa Tenggara which are managed by subsidiaries.

PT Petrindo Jaya Kreasi Tbk (ISX:CUAN) Headlines

No Headlines