GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » PT Menthobi Karyatama Raya Tbk (ISX:MKTR) » Definitions » Beneish M-Score

PT Menthobi Karyatama Raya Tbk (ISX:MKTR) Beneish M-Score : -0.37 (As of May. 23, 2024)


View and export this data going back to 2022. Start your Free Trial

What is PT Menthobi Karyatama Raya 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 -0.37 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for PT Menthobi Karyatama Raya Tbk's Beneish M-Score or its related term are showing as below:

ISX:MKTR' s Beneish M-Score Range Over the Past 10 Years
Min: -2.79   Med: -1.06   Max: -0.37
Current: -0.37

During the past 5 years, the highest Beneish M-Score of PT Menthobi Karyatama Raya Tbk was -0.37. The lowest was -2.79. And the median was -1.06.


PT Menthobi Karyatama Raya Tbk Beneish M-Score Historical Data

The historical data trend for PT Menthobi Karyatama Raya 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 Menthobi Karyatama Raya Tbk Beneish M-Score Chart

PT Menthobi Karyatama Raya Tbk Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
- - - - -1.06

PT Menthobi Karyatama Raya Tbk Quarterly Data
Dec19 Dec20 Mar21 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 -2.79 - - -1.06 -0.37

Competitive Comparison of PT Menthobi Karyatama Raya Tbk's Beneish M-Score

For the Farm Products subindustry, PT Menthobi Karyatama Raya 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 Menthobi Karyatama Raya Tbk's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, PT Menthobi Karyatama Raya Tbk's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where PT Menthobi Karyatama Raya Tbk's Beneish M-Score falls into.



PT Menthobi Karyatama Raya 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 Menthobi Karyatama Raya 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 * 2.0269+0.528 * 1.845+0.404 * 1.0664+0.892 * 1.5497+0.115 * 1.6801
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9868+4.679 * 0.027126-0.327 * 1.0027
=-0.37

* 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 Rp39,011 Mil.
Revenue was 247639.985 + 255631.998 + 172628.525 + 163673.327 = Rp839,574 Mil.
Gross Profit was 32774.13 + 26357.64 + 49956.712 + 30186.823 = Rp139,275 Mil.
Total Current Assets was Rp540,743 Mil.
Total Assets was Rp1,364,536 Mil.
Property, Plant and Equipment(Net PPE) was Rp535,787 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp493 Mil.
Selling, General, & Admin. Expense(SGA) was Rp17,888 Mil.
Total Current Liabilities was Rp279,580 Mil.
Long-Term Debt & Capital Lease Obligation was Rp491,624 Mil.
Net Income was 4675.007 + 21676.248 + 24975.007 + 2152.68 = Rp53,479 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was 896.177 + 669.378 + 95112.795 + -80213.505 = Rp16,465 Mil.
Total Receivables was Rp12,420 Mil.
Revenue was 119049.158 + 138172.359 + 138637.666 + 145916.305 = Rp541,775 Mil.
Gross Profit was 19247.121 + 43388.959 + 50061.346 + 53118.94 = Rp165,816 Mil.
Total Current Assets was Rp729,075 Mil.
Total Assets was Rp1,257,614 Mil.
Property, Plant and Equipment(Net PPE) was Rp279,639 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp432 Mil.
Selling, General, & Admin. Expense(SGA) was Rp11,697 Mil.
Total Current Liabilities was Rp380,637 Mil.
Long-Term Debt & Capital Lease Obligation was Rp328,213 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)
=(39011.466 / 839573.835) / (12420.169 / 541775.488)
=0.046466 / 0.022925
=2.0269

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)
=(165816.366 / 541775.488) / (139275.305 / 839573.835)
=0.306061 / 0.165888
=1.845

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 - (540743.334 + 535786.84) / 1364535.67) / (1 - (729074.751 + 279639.469) / 1257613.986)
=0.211065 / 0.197914
=1.0664

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
=839573.835 / 541775.488
=1.5497

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))
=(432.424 / (432.424 + 279639.469)) / (492.582 / (492.582 + 535786.84))
=0.001544 / 0.000919
=1.6801

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)
=(17887.612 / 839573.835) / (11697.008 / 541775.488)
=0.021306 / 0.02159
=0.9868

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)
=((491623.79 + 279580.107) / 1364535.67) / ((328212.63 + 380637.043) / 1257613.986)
=0.565177 / 0.563646
=1.0027

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
=(53478.942 - 0 - 16464.845) / 1364535.67
=0.027126

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 Menthobi Karyatama Raya Tbk has a M-score of -0.37 signals that the company is likely to be a manipulator.


PT Menthobi Karyatama Raya Tbk Beneish M-Score Related Terms

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


PT Menthobi Karyatama Raya Tbk (ISX:MKTR) Business Description

Traded in Other Exchanges
N/A
Address
Gedung Wisma Maktour Lt.4, Jalan Otto Iskandardinata No. 80, Jakarta Timur, IDN, 13330
PT Menthobi Karyatama Raya Tbk focuses on the management of plantation products. The Group presented three operating segments, being crude palm oil, palm kernel and fresh fruit bunches.

PT Menthobi Karyatama Raya Tbk (ISX:MKTR) Headlines

No Headlines