GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Travel & Leisure » PT Surya Permata Andalan Tbk (ISX:NATO) » Definitions » Beneish M-Score

PT Surya Permata Andalan Tbk (ISX:NATO) Beneish M-Score : -1.91 (As of May. 11, 2024)


View and export this data going back to 2019. Start your Free Trial

What is PT Surya Permata Andalan 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 -1.91 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for PT Surya Permata Andalan Tbk's Beneish M-Score or its related term are showing as below:

ISX:NATO' s Beneish M-Score Range Over the Past 10 Years
Min: -5.86   Med: -1.91   Max: 0.89
Current: -1.91

During the past 9 years, the highest Beneish M-Score of PT Surya Permata Andalan Tbk was 0.89. The lowest was -5.86. And the median was -1.91.


PT Surya Permata Andalan Tbk Beneish M-Score Historical Data

The historical data trend for PT Surya Permata Andalan 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 Surya Permata Andalan Tbk Beneish M-Score Chart

PT Surya Permata Andalan Tbk Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only -1.37 -5.86 0.89 -2.02 -1.91

PT Surya Permata Andalan 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 -2.02 -2.26 -2.02 -2.12 -1.91

Competitive Comparison of PT Surya Permata Andalan Tbk's Beneish M-Score

For the Lodging subindustry, PT Surya Permata Andalan 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 Surya Permata Andalan Tbk's Beneish M-Score Distribution in the Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, PT Surya Permata Andalan Tbk's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where PT Surya Permata Andalan Tbk's Beneish M-Score falls into.



PT Surya Permata Andalan 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 Surya Permata Andalan 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 * 0.5303+0.528 * 0.9524+0.404 * 0.2762+0.892 * 2.5578+0.115 * 0.8854
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.3998+4.679 * -0.003655-0.327 * 1.4283
=-1.91

* 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 Rp189 Mil.
Revenue was 3671.839 + 4014.464 + 2826.417 + 1960.877 = Rp12,474 Mil.
Gross Profit was 1900.849 + 4994.302 + 511.526 + 18.736 = Rp7,425 Mil.
Total Current Assets was Rp140,757 Mil.
Total Assets was Rp803,256 Mil.
Property, Plant and Equipment(Net PPE) was Rp662,346 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp359 Mil.
Selling, General, & Admin. Expense(SGA) was Rp2,732 Mil.
Total Current Liabilities was Rp2,207 Mil.
Long-Term Debt & Capital Lease Obligation was Rp0 Mil.
Net Income was -688.451 + 3249.567 + -354.227 + -1537.221 = Rp670 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was 972.685 + 1335.113 + 1334.807 + -36.92 = Rp3,606 Mil.
Total Receivables was Rp139 Mil.
Revenue was 1533.542 + 1421.785 + 1064.167 + 857.279 = Rp4,877 Mil.
Gross Profit was 1035.686 + 801.589 + 579.098 + 348.435 = Rp2,765 Mil.
Total Current Assets was Rp140,814 Mil.
Total Assets was Rp802,218 Mil.
Property, Plant and Equipment(Net PPE) was Rp660,852 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp317 Mil.
Selling, General, & Admin. Expense(SGA) was Rp2,671 Mil.
Total Current Liabilities was Rp1,543 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)
=(188.892 / 12473.597) / (139.256 / 4876.773)
=0.015143 / 0.028555
=0.5303

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)
=(2764.808 / 4876.773) / (7425.413 / 12473.597)
=0.566934 / 0.59529
=0.9524

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 - (140756.584 + 662346.36) / 803255.862) / (1 - (140814.296 + 660852.078) / 802217.967)
=0.00019 / 0.000688
=0.2762

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
=12473.597 / 4876.773
=2.5578

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))
=(316.768 / (316.768 + 660852.078)) / (358.596 / (358.596 + 662346.36))
=0.000479 / 0.000541
=0.8854

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)
=(2731.55 / 12473.597) / (2671.016 / 4876.773)
=0.218987 / 0.547702
=0.3998

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)
=((0 + 2206.997) / 803255.862) / ((0 + 1543.246) / 802217.967)
=0.002748 / 0.001924
=1.4283

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
=(669.668 - 0 - 3605.685) / 803255.862
=-0.003655

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 Surya Permata Andalan Tbk has a M-score of -1.91 suggests that the company is unlikely to be a manipulator.


PT Surya Permata Andalan Tbk Beneish M-Score Related Terms

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


PT Surya Permata Andalan Tbk (ISX:NATO) Business Description

Traded in Other Exchanges
N/A
Address
Jalan Sarinande No. 20, Lingkungan Seminyak, Kel. Seminyak, Kec. Kuta Kab. Badung, Bali, IDN
PT Surya Permata Andalan Tbk is a developer and operator of boutique hotels and resorts. Its segment includes Hotel and Other. The company generates maximum revenue from the Hotel segment.

PT Surya Permata Andalan Tbk (ISX:NATO) Headlines

No Headlines