GURUFOCUS.COM » STOCK LIST » Basic Materials » Metals & Mining » PT Central Omega Resources Tbk (ISX:DKFT) » Definitions » Beneish M-Score

PT Central Omega Resources Tbk (ISX:DKFT) Beneish M-Score : -2.49 (As of May. 11, 2024)


View and export this data going back to 1997. Start your Free Trial

What is PT Central Omega Resources 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.

Good Sign:

Beneish M-Score -2.49 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for PT Central Omega Resources Tbk's Beneish M-Score or its related term are showing as below:

ISX:DKFT' s Beneish M-Score Range Over the Past 10 Years
Min: -4.63   Med: -3.13   Max: 8.31
Current: -2.49

During the past 13 years, the highest Beneish M-Score of PT Central Omega Resources Tbk was 8.31. The lowest was -4.63. And the median was -3.13.


PT Central Omega Resources Tbk Beneish M-Score Historical Data

The historical data trend for PT Central Omega Resources 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 Central Omega Resources Tbk Beneish M-Score Chart

PT Central Omega Resources Tbk Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -4.13 -4.63 -3.77 1.45 -2.49

PT Central Omega Resources Tbk Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 1.45 -4.85 -3.34 -3.50 -2.49

Competitive Comparison of PT Central Omega Resources Tbk's Beneish M-Score

For the Other Industrial Metals & Mining subindustry, PT Central Omega Resources 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 Central Omega Resources Tbk's Beneish M-Score Distribution in the Metals & Mining Industry

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

* The bar in red indicates where PT Central Omega Resources Tbk's Beneish M-Score falls into.



PT Central Omega Resources 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 Central Omega Resources 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 * 0.8578+0.528 * 0.9604+0.404 * 2.0808+0.892 * 1.0441+0.115 * 1.0304
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.5054+4.679 * -0.054643-0.327 * 0.9802
=-2.49

* 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 Rp117,396 Mil.
Revenue was 315894.858 + 228878.135 + 266886.076 + 0 = Rp811,659 Mil.
Gross Profit was 107129.437 + 94643.48 + 150145.572 + 0 = Rp351,918 Mil.
Total Current Assets was Rp1,119,506 Mil.
Total Assets was Rp2,567,694 Mil.
Property, Plant and Equipment(Net PPE) was Rp1,139,917 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp97,831 Mil.
Selling, General, & Admin. Expense(SGA) was Rp111,653 Mil.
Total Current Liabilities was Rp1,169,109 Mil.
Long-Term Debt & Capital Lease Obligation was Rp804,052 Mil.
Net Income was -5491.168 + 26944.753 + 70263.82 + -29050.874 = Rp62,667 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was -93532.222 + 173917.713 + 94750.988 + 27835.693 = Rp202,972 Mil.
Total Receivables was Rp131,082 Mil.
Revenue was 242103.763 + 200263.118 + 187028.925 + 148011.895 = Rp777,408 Mil.
Gross Profit was 28780.251 + 118752.111 + 82091.017 + 94080.492 = Rp323,704 Mil.
Total Current Assets was Rp1,169,532 Mil.
Total Assets was Rp2,378,049 Mil.
Property, Plant and Equipment(Net PPE) was Rp1,071,310 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp94,987 Mil.
Selling, General, & Admin. Expense(SGA) was Rp71,040 Mil.
Total Current Liabilities was Rp1,075,927 Mil.
Long-Term Debt & Capital Lease Obligation was Rp788,371 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)
=(117396.373 / 811659.069) / (131081.972 / 777407.701)
=0.144638 / 0.168614
=0.8578

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)
=(323703.871 / 777407.701) / (351918.489 / 811659.069)
=0.416389 / 0.433579
=0.9604

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 - (1119506.011 + 1139917.472) / 2567693.703) / (1 - (1169531.947 + 1071310.202) / 2378049.016)
=0.120057 / 0.057697
=2.0808

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
=811659.069 / 777407.701
=1.0441

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))
=(94986.998 / (94986.998 + 1071310.202)) / (97830.588 / (97830.588 + 1139917.472))
=0.081443 / 0.079039
=1.0304

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)
=(111653.43 / 811659.069) / (71040.179 / 777407.701)
=0.137562 / 0.091381
=1.5054

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)
=((804051.845 + 1169108.964) / 2567693.703) / ((788370.908 + 1075927.106) / 2378049.016)
=0.768456 / 0.783961
=0.9802

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
=(62666.531 - 0 - 202972.172) / 2567693.703
=-0.054643

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 Central Omega Resources Tbk has a M-score of -2.49 suggests that the company is unlikely to be a manipulator.


PT Central Omega Resources Tbk Beneish M-Score Related Terms

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


PT Central Omega Resources Tbk (ISX:DKFT) Business Description

Traded in Other Exchanges
N/A
Address
Jalan Jenderal Sudirman Kav 59, Plaza Asia, Lantai 6/6th Floor, Jakarta Selatan, Jakarta, IDN, 12190
PT Central Omega Resources Tbk is a nickel ore mining company. The company through its subsidiaries is also engaged in trading of mining resources and mining activities. All the operation of the firm is operated in Indonesia, further, the business presence of the firm can be across the region of Indonesia.

PT Central Omega Resources Tbk (ISX:DKFT) Headlines

No Headlines