GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Retail - Cyclical » PT Caturkarda Depo Bangunan Tbk (ISX:DEPO) » Definitions » Beneish M-Score

PT Caturkarda Depo Bangunan Tbk (ISX:DEPO) Beneish M-Score : -1.88 (As of May. 25, 2024)


View and export this data going back to 2021. Start your Free Trial

What is PT Caturkarda Depo Bangunan 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 -1.88 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for PT Caturkarda Depo Bangunan Tbk's Beneish M-Score or its related term are showing as below:

ISX:DEPO' s Beneish M-Score Range Over the Past 10 Years
Min: -2.79   Med: -1.83   Max: -0.02
Current: -1.88

During the past 4 years, the highest Beneish M-Score of PT Caturkarda Depo Bangunan Tbk was -0.02. The lowest was -2.79. And the median was -1.83.


PT Caturkarda Depo Bangunan Tbk Beneish M-Score Historical Data

The historical data trend for PT Caturkarda Depo Bangunan 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 Caturkarda Depo Bangunan Tbk Beneish M-Score Chart

PT Caturkarda Depo Bangunan Tbk Annual Data
Trend Dec20 Dec21 Dec22 Dec23
Beneish M-Score
- - -1.78 -2.79

PT Caturkarda Depo Bangunan Tbk Quarterly Data
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 -0.02 -1.60 -2.11 -2.79 -1.88

Competitive Comparison of PT Caturkarda Depo Bangunan Tbk's Beneish M-Score

For the Home Improvement Retail subindustry, PT Caturkarda Depo Bangunan 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 Caturkarda Depo Bangunan Tbk's Beneish M-Score Distribution in the Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, PT Caturkarda Depo Bangunan Tbk's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where PT Caturkarda Depo Bangunan Tbk's Beneish M-Score falls into.



PT Caturkarda Depo Bangunan 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 Caturkarda Depo Bangunan 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 * 1.6339+0.528 * 0.9889+0.404 * 1.0525+0.892 * 1.0427+0.115 * 1.45
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.2475+4.679 * 0.008034-0.327 * 1.2608
=-1.88

* 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 Rp14,567 Mil.
Revenue was 694820.269 + 705124.45 + 696527.284 + 598486.996 = Rp2,694,959 Mil.
Gross Profit was 138332.91 + 143719.465 + 120721.644 + 116736.561 = Rp519,511 Mil.
Total Current Assets was Rp1,060,138 Mil.
Total Assets was Rp2,139,515 Mil.
Property, Plant and Equipment(Net PPE) was Rp1,042,677 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp42,290 Mil.
Selling, General, & Admin. Expense(SGA) was Rp85,621 Mil.
Total Current Liabilities was Rp575,313 Mil.
Long-Term Debt & Capital Lease Obligation was Rp238,045 Mil.
Net Income was 24335.568 + 24798.203 + 19546.865 + 17726.135 = Rp86,407 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was -47720.49 + 59170.337 + 40077.868 + 17690.272 = Rp69,218 Mil.
Total Receivables was Rp8,551 Mil.
Revenue was 681116.128 + 678244.723 + 657730.616 + 567561.762 = Rp2,584,653 Mil.
Gross Profit was 125910.888 + 147211.663 + 114030.306 + 105566.672 = Rp492,720 Mil.
Total Current Assets was Rp1,154,073 Mil.
Total Assets was Rp1,796,773 Mil.
Property, Plant and Equipment(Net PPE) was Rp613,416 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp36,747 Mil.
Selling, General, & Admin. Expense(SGA) was Rp65,825 Mil.
Total Current Liabilities was Rp484,786 Mil.
Long-Term Debt & Capital Lease Obligation was Rp56,989 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)
=(14566.865 / 2694958.999) / (8550.679 / 2584653.229)
=0.005405 / 0.003308
=1.6339

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)
=(492719.529 / 2584653.229) / (519510.58 / 2694958.999)
=0.190633 / 0.192771
=0.9889

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 - (1060138.459 + 1042677.432) / 2139515.232) / (1 - (1154072.562 + 613416.323) / 1796773.095)
=0.017153 / 0.016298
=1.0525

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
=2694958.999 / 2584653.229
=1.0427

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))
=(36746.758 / (36746.758 + 613416.323)) / (42289.654 / (42289.654 + 1042677.432))
=0.056519 / 0.038978
=1.45

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)
=(85621.075 / 2694958.999) / (65824.704 / 2584653.229)
=0.031771 / 0.025468
=1.2475

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)
=((238044.51 + 575312.555) / 2139515.232) / ((56989.397 + 484785.664) / 1796773.095)
=0.38016 / 0.301527
=1.2608

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
=(86406.771 - 0 - 69217.987) / 2139515.232
=0.008034

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 Caturkarda Depo Bangunan Tbk has a M-score of -1.88 suggests that the company is unlikely to be a manipulator.


PT Caturkarda Depo Bangunan Tbk Beneish M-Score Related Terms

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


PT Caturkarda Depo Bangunan Tbk (ISX:DEPO) Business Description

Traded in Other Exchanges
N/A
Address
Jalan Raya Serpong Km. 2, Pakulonan Serpong, Tangerang, IDN, 15325
PT Caturkarda Depo Bangunan Tbk is a building material supermarket that provides building and home renovation needs, from building materials to household items. The company's segment includes Building materials; Finishing materials and others. It generates maximum revenue from the Building materials segment.

PT Caturkarda Depo Bangunan Tbk (ISX:DEPO) Headlines

No Headlines