GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Vehicles & Parts » PT Autopedia Sukses Lestari Tbk (ISX:ASLC) » Definitions » Beneish M-Score

PT Autopedia Sukses Lestari Tbk (ISX:ASLC) Beneish M-Score : -2.45 (As of Apr. 03, 2025)


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

What is PT Autopedia Sukses Lestari 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 -2.45 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for PT Autopedia Sukses Lestari Tbk's Beneish M-Score or its related term are showing as below:

ISX:ASLC' s Beneish M-Score Range Over the Past 10 Years
Min: -2.68   Med: -2.03   Max: 0.46
Current: -2.45

During the past 6 years, the highest Beneish M-Score of PT Autopedia Sukses Lestari Tbk was 0.46. The lowest was -2.68. And the median was -2.03.


PT Autopedia Sukses Lestari Tbk Beneish M-Score Historical Data

The historical data trend for PT Autopedia Sukses Lestari 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 Autopedia Sukses Lestari Tbk Beneish M-Score Chart

PT Autopedia Sukses Lestari Tbk Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - - - 0.46 -2.42

PT Autopedia Sukses Lestari Tbk Quarterly Data
Dec18 Dec19 Jun20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24
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 -2.03 -2.42 -2.12 -2.68 -2.45

Competitive Comparison of PT Autopedia Sukses Lestari Tbk's Beneish M-Score

For the Auto & Truck Dealerships subindustry, PT Autopedia Sukses Lestari 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 Autopedia Sukses Lestari Tbk's Beneish M-Score Distribution in the Vehicles & Parts Industry

For the Vehicles & Parts industry and Consumer Cyclical sector, PT Autopedia Sukses Lestari Tbk's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where PT Autopedia Sukses Lestari Tbk's Beneish M-Score falls into.


;
;

PT Autopedia Sukses Lestari 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 Autopedia Sukses Lestari 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 * 0.7267+0.528 * 0.8748+0.404 * 0.9783+0.892 * 1.3549+0.115 * 0.8377
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0875+4.679 * 0.011833-0.327 * 0.9414
=-2.45

* 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 (Sep24) TTM:Last Year (Sep23) TTM:
Total Receivables was Rp85,904 Mil.
Revenue was 236402.637 + 198458.78 + 183318.654 + 228907.913 = Rp847,088 Mil.
Gross Profit was 73116.643 + 64548.646 + 63329.651 + 61500.581 = Rp262,496 Mil.
Total Current Assets was Rp571,260 Mil.
Total Assets was Rp904,054 Mil.
Property, Plant and Equipment(Net PPE) was Rp232,984 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp41,659 Mil.
Selling, General, & Admin. Expense(SGA) was Rp76,300 Mil.
Total Current Liabilities was Rp136,936 Mil.
Long-Term Debt & Capital Lease Obligation was Rp5,808 Mil.
Net Income was 15848.283 + 9020.46 + 15347.965 + 12169.117 = Rp52,386 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was 4371.021 + 21540.067 + -2097.785 + 17874.405 = Rp41,688 Mil.
Total Receivables was Rp87,242 Mil.
Revenue was 164552.001 + 155570.117 + 133376.301 + 171682.899 = Rp625,181 Mil.
Gross Profit was 52659.053 + 42518.62 + 38429.167 + 35865.404 = Rp169,472 Mil.
Total Current Assets was Rp554,176 Mil.
Total Assets was Rp869,187 Mil.
Property, Plant and Equipment(Net PPE) was Rp216,920 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp31,573 Mil.
Selling, General, & Admin. Expense(SGA) was Rp51,784 Mil.
Total Current Liabilities was Rp138,978 Mil.
Long-Term Debt & Capital Lease Obligation was Rp6,796 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)
=(85904.294 / 847087.984) / (87242.481 / 625181.318)
=0.101411 / 0.139547
=0.7267

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)
=(169472.244 / 625181.318) / (262495.521 / 847087.984)
=0.271077 / 0.30988
=0.8748

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 - (571259.944 + 232984.089) / 904053.595) / (1 - (554175.845 + 216919.997) / 869186.673)
=0.110402 / 0.112854
=0.9783

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
=847087.984 / 625181.318
=1.3549

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))
=(31573.251 / (31573.251 + 216919.997)) / (41658.536 / (41658.536 + 232984.089))
=0.127059 / 0.151683
=0.8377

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)
=(76300.343 / 847087.984) / (51783.954 / 625181.318)
=0.090074 / 0.08283
=1.0875

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)
=((5808.415 + 136935.664) / 904053.595) / ((6795.578 + 138977.947) / 869186.673)
=0.157893 / 0.167713
=0.9414

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
=(52385.825 - 0 - 41687.708) / 904053.595
=0.011833

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 Autopedia Sukses Lestari Tbk has a M-score of -2.45 suggests that the company is unlikely to be a manipulator.


PT Autopedia Sukses Lestari Tbk Beneish M-Score Related Terms

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


PT Autopedia Sukses Lestari Tbk Business Description

Traded in Other Exchanges
N/A
Address
Jl. Prof DR. Satrio No. Kav 18, South Jakarta, IDN, 12940
PT Autopedia Sukses Lestari Tbk is a forum for various business fields related to automotive. It is engaged in the provision of various services, starting from car and motorcycle auctions, buying and selling cars online, and providing data on car and motorcycle prices.

PT Autopedia Sukses Lestari Tbk Headlines

No Headlines