PT Berkah Betondaya Tbk Beneish M-Score Historical Data
The historical data trend for PT Berkah Betondaya 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.
PT Berkah Betondaya Tbk Beneish M-Score Chart
|
PT Berkah Betondaya Tbk Annual Data
|
|
Trend |
Dec20 |
Dec21 |
Dec22 |
Dec23 |
| Beneish M-Score |
|
- |
- |
- |
-3.28 |
|
PT Berkah Betondaya Tbk Quarterly Data
|
|
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
|
|
|
|
|
|
|
|
|
-3.73 |
-3.28 |
-3.08 |
-7.57 |
19.88 |
Competitive Comparison of PT Berkah Betondaya Tbk's Beneish M-Score
For the Building Materials subindustry, PT Berkah Betondaya 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 Berkah Betondaya Tbk's Beneish M-Score Distribution in the Building Materials Industry
For the Building Materials industry and Basic Materials sector, PT Berkah Betondaya Tbk's Beneish M-Score distribution charts can be found below:
* The bar in red indicates where PT Berkah Betondaya Tbk's Beneish M-Score falls into.
PT Berkah Betondaya 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 Berkah Betondaya 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 * 2.6307 | + | 0.528 * -0.5741 | + | 0.404 * 1.0716 | + | 0.892 * 0.2374 | + | 0.115 * 0.1739 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * -125.8116 | + | 4.679 * 0.150916 | - | 0.327 * 1.2386 |
| = | 19.88 |
* 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 (Sep24) TTM: | Last Year (Sep23) TTM: |
Total Receivables was Rp15,098 Mil.
Revenue was 11066.316 + 9509.336 + 32086.01 + 37494.822 = Rp90,156 Mil.
Gross Profit was 898.177 + -2225.983 + 9397.383 + -42009.749 = Rp-33,940 Mil.
Total Current Assets was Rp62,908 Mil.
Total Assets was Rp905,303 Mil.
Property, Plant and Equipment(Net PPE) was Rp840,796 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp2,974 Mil.
Selling, General, & Admin. Expense(SGA) was Rp4,877 Mil.
Total Current Liabilities was Rp84,195 Mil.
Long-Term Debt & Capital Lease Obligation was Rp3,804 Mil.
Net Income was -357.806 + -3880.387 + 5258.104 + -38627.216 = Rp-37,607 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was 857.527 + -5634.095 + -330.29 + -169125.589 = Rp-174,232 Mil.
|
Total Receivables was Rp24,173 Mil.
Revenue was 12604.635 + 163229.236 + 188581.608 + 15307.603 = Rp379,723 Mil.
Gross Profit was 697.478 + 54878.463 + 60279.876 + -33789.828 = Rp82,066 Mil.
Total Current Assets was Rp226,864 Mil.
Total Assets was Rp927,375 Mil.
Property, Plant and Equipment(Net PPE) was Rp698,982 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp429 Mil.
Selling, General, & Admin. Expense(SGA) was Rp-163 Mil.
Total Current Liabilities was Rp72,782 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) |
| = | (15098.119 / 90156.484) | / | (24172.625 / 379723.082) |
| = | 0.167466 | / | 0.063659 |
| | = | 2.6307 |
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) |
| = | (82065.989 / 379723.082) | / | (-33940.172 / 90156.484) |
| = | 0.216121 | / | -0.376458 |
| | = | -0.5741 |
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 - (62908.112 + 840795.582) / 905303.484) | / | (1 - (226863.824 + 698981.86) / 927375.001) |
| = | 0.001767 | / | 0.001649 |
| | = | 1.0716 |
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 |
| = | 90156.484 | / | 379723.082 |
| | = | 0.2374 |
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)) |
| = | (429.058 / (429.058 + 698981.86)) | / | (2974.062 / (2974.062 + 840795.582)) |
| = | 0.000613 | / | 0.003525 |
| | = | 0.1739 |
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) |
| = | (4877.396 / 90156.484) | / | (-163.124 / 379723.082) |
| = | 0.054099 | / | -0.00043 |
| | = | -125.8116 |
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) |
| = | ((3804.47 + 84195.046) / 905303.484) | / | ((0 + 72781.989) / 927375.001) |
| = | 0.097204 | / | 0.078482 |
| | = | 1.2386 |
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 |
| = | (-37607.305 - 0 | - | -174232.447) | / | 905303.484 |
| | = | 0.150916 |
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 Berkah Betondaya Tbk has a M-score of 19.88 signals that the company is likely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
ISX:BEBS has been successfully added to your