GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Manufacturing - Apparel & Accessories » PT Asia Pacific Investama Tbk (ISX:MYTX) » Definitions » Beneish M-Score

PT Asia Pacific Investama Tbk (ISX:MYTX) Beneish M-Score : -3.10 (As of May. 27, 2024)


View and export this data going back to 1989. Start your Free Trial

What is PT Asia Pacific Investama 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 -3.1 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for PT Asia Pacific Investama Tbk's Beneish M-Score or its related term are showing as below:

ISX:MYTX' s Beneish M-Score Range Over the Past 10 Years
Min: -14.57   Med: -3.1   Max: 25.74
Current: -3.1

During the past 13 years, the highest Beneish M-Score of PT Asia Pacific Investama Tbk was 25.74. The lowest was -14.57. And the median was -3.10.


PT Asia Pacific Investama Tbk Beneish M-Score Historical Data

The historical data trend for PT Asia Pacific Investama 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 Asia Pacific Investama Tbk Beneish M-Score Chart

PT Asia Pacific Investama 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 -1.18 -3.57 -3.78 -2.82 -3.76

PT Asia Pacific Investama Tbk Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 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 Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -5.73 -4.62 -3.75 -3.76 -3.10

Competitive Comparison of PT Asia Pacific Investama Tbk's Beneish M-Score

For the Textile Manufacturing subindustry, PT Asia Pacific Investama 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 Asia Pacific Investama Tbk's Beneish M-Score Distribution in the Manufacturing - Apparel & Accessories Industry

For the Manufacturing - Apparel & Accessories industry and Consumer Cyclical sector, PT Asia Pacific Investama Tbk's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where PT Asia Pacific Investama Tbk's Beneish M-Score falls into.



PT Asia Pacific Investama 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 Asia Pacific Investama 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 * 1.2907+0.528 * 0.2448+0.404 * 0.6975+0.892 * 0.8549+0.115 * 0.913
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.4273+4.679 * -0.065658-0.327 * 1.0494
=-3.10

* 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 Rp54,483 Mil.
Revenue was 328048 + 368712 + 299910 + 237247 = Rp1,233,917 Mil.
Gross Profit was -17174 + -16065 + -21858 + -23044 = Rp-78,141 Mil.
Total Current Assets was Rp650,497 Mil.
Total Assets was Rp3,722,593 Mil.
Property, Plant and Equipment(Net PPE) was Rp2,942,831 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp407 Mil.
Selling, General, & Admin. Expense(SGA) was Rp12,652 Mil.
Total Current Liabilities was Rp2,122,750 Mil.
Long-Term Debt & Capital Lease Obligation was Rp1,825,217 Mil.
Net Income was 18686 + -138496 + 13568 + -60676 = Rp-166,918 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was -86326 + -56615 + 54183 + 166258 = Rp77,500 Mil.
Total Receivables was Rp49,377 Mil.
Revenue was 301189 + 324070 + 361767 + 456353 = Rp1,443,379 Mil.
Gross Profit was -26519 + -31032 + 11735 + 23443 = Rp-22,373 Mil.
Total Current Assets was Rp629,498 Mil.
Total Assets was Rp3,709,039 Mil.
Property, Plant and Equipment(Net PPE) was Rp2,894,898 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp364 Mil.
Selling, General, & Admin. Expense(SGA) was Rp34,640 Mil.
Total Current Liabilities was Rp1,966,820 Mil.
Long-Term Debt & Capital Lease Obligation was Rp1,781,553 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)
=(54483 / 1233917) / (49377 / 1443379)
=0.044155 / 0.034209
=1.2907

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)
=(-22373 / 1443379) / (-78141 / 1233917)
=-0.0155 / -0.063328
=0.2448

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 - (650497 + 2942831) / 3722593) / (1 - (629498 + 2894898) / 3709039)
=0.034724 / 0.049782
=0.6975

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
=1233917 / 1443379
=0.8549

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))
=(364 / (364 + 2894898)) / (407 / (407 + 2942831))
=0.000126 / 0.000138
=0.913

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)
=(12652 / 1233917) / (34640 / 1443379)
=0.010254 / 0.023999
=0.4273

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)
=((1825217 + 2122750) / 3722593) / ((1781553 + 1966820) / 3709039)
=1.060542 / 1.010605
=1.0494

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
=(-166918 - 0 - 77500) / 3722593
=-0.065658

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 Asia Pacific Investama Tbk has a M-score of -3.10 suggests that the company is unlikely to be a manipulator.


PT Asia Pacific Investama Tbk Beneish M-Score Related Terms

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


PT Asia Pacific Investama Tbk (ISX:MYTX) Business Description

Traded in Other Exchanges
N/A
Address
Jalan Pajajaran 14 No. 62, Gandasari, Jatiuwung, Tangerang, IDN, 15137
PT Asia Pacific Investama Tbk is an Indonesia-based holding company engaged in the garments and textile industry and also in yarn manufacturing. The textile products of the company consist of yarn, greige fabrics, denim fabrics, knitted fabrics, and apparel. Its operating segment includes garment; spinning; weaving; laundry and knitting. The company generates maximum revenue from the spinning segment. Geographically, the company derives a majority of its revenue from Indonesia and also has a presence in Asia; Europe; America, and Africa.

PT Asia Pacific Investama Tbk (ISX:MYTX) Headlines

No Headlines