GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » PT Estika Tata Tiara Tbk (ISX:BEEF) » Definitions » Beneish M-Score

PT Estika Tata Tiara Tbk (ISX:BEEF) Beneish M-Score : 3.85 (As of Dec. 14, 2024)


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

What is PT Estika Tata Tiara 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.

Warning Sign:

Beneish M-Score 3.85 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for PT Estika Tata Tiara Tbk's Beneish M-Score or its related term are showing as below:

ISX:BEEF' s Beneish M-Score Range Over the Past 10 Years
Min: -12.47   Med: -0.55   Max: 10.77
Current: 3.85

During the past 9 years, the highest Beneish M-Score of PT Estika Tata Tiara Tbk was 10.77. The lowest was -12.47. And the median was -0.55.


PT Estika Tata Tiara Tbk Beneish M-Score Historical Data

The historical data trend for PT Estika Tata Tiara 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 Estika Tata Tiara Tbk Beneish M-Score Chart

PT Estika Tata Tiara 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 -3.62 4.64 -4.41 -4.01 10.77

PT Estika Tata Tiara Tbk Quarterly Data
Dec19 Mar20 Jun20 Sep20 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 Premium Member Only 3.73 10.77 9.38 0.87 3.85

Competitive Comparison of PT Estika Tata Tiara Tbk's Beneish M-Score

For the Packaged Foods subindustry, PT Estika Tata Tiara 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 Estika Tata Tiara Tbk's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, PT Estika Tata Tiara Tbk's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where PT Estika Tata Tiara Tbk's Beneish M-Score falls into.



PT Estika Tata Tiara 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 Estika Tata Tiara 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 * 0.2552+0.528 * 1.9802+0.404 * 0.5189+0.892 * 7.1639+0.115 * 1.3009
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.5938+4.679 * 0.259526-0.327 * 1.3901
=3.85

* 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 Rp88,830 Mil.
Revenue was 1282920.653 + 1133675.045 + 227921.214 + 228143.662 = Rp2,872,661 Mil.
Gross Profit was 41999.432 + 76521.509 + 40948.514 + 52405.734 = Rp211,875 Mil.
Total Current Assets was Rp916,385 Mil.
Total Assets was Rp1,794,110 Mil.
Property, Plant and Equipment(Net PPE) was Rp693,383 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp15,732 Mil.
Selling, General, & Admin. Expense(SGA) was Rp91,020 Mil.
Total Current Liabilities was Rp1,133,941 Mil.
Long-Term Debt & Capital Lease Obligation was Rp157,774 Mil.
Net Income was -766.143 + 26266.442 + 14309.468 + 3233.207 = Rp43,043 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was -388356.797 + 72089.281 + -167273.552 + 60965.054 = Rp-422,576 Mil.
Total Receivables was Rp48,597 Mil.
Revenue was 81922.155 + 277048.436 + 24657.171 + 17363.529 = Rp400,991 Mil.
Gross Profit was 19134.262 + 35481.532 + 1186.485 + 2762.226 = Rp58,565 Mil.
Total Current Assets was Rp225,462 Mil.
Total Assets was Rp752,141 Mil.
Property, Plant and Equipment(Net PPE) was Rp377,751 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp11,226 Mil.
Selling, General, & Admin. Expense(SGA) was Rp21,397 Mil.
Total Current Liabilities was Rp389,091 Mil.
Long-Term Debt & Capital Lease Obligation was Rp452 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)
=(88830.253 / 2872660.574) / (48596.841 / 400991.291)
=0.030923 / 0.121192
=0.2552

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)
=(58564.505 / 400991.291) / (211875.189 / 2872660.574)
=0.146049 / 0.073756
=1.9802

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 - (916385.04 + 693383.234) / 1794110.104) / (1 - (225462.307 + 377751.042) / 752140.95)
=0.102748 / 0.198005
=0.5189

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
=2872660.574 / 400991.291
=7.1639

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))
=(11226.335 / (11226.335 + 377751.042)) / (15731.54 / (15731.54 + 693383.234))
=0.028861 / 0.022185
=1.3009

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)
=(91020.375 / 2872660.574) / (21396.83 / 400991.291)
=0.031685 / 0.05336
=0.5938

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)
=((157773.985 + 1133940.618) / 1794110.104) / ((452.367 + 389090.976) / 752140.95)
=0.719975 / 0.517913
=1.3901

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
=(43042.974 - 0 - -422576.014) / 1794110.104
=0.259526

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 Estika Tata Tiara Tbk has a M-score of 3.85 signals that the company is likely to be a manipulator.


PT Estika Tata Tiara Tbk Beneish M-Score Related Terms

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


PT Estika Tata Tiara Tbk Business Description

Traded in Other Exchanges
N/A
Address
Jl. Jend. Sudirman Kav 52-53, Suite A, Sudirman Central Business District Lot 9, Equity Tower Lantai 22, Jakarta, IDN, 12190
PT Estika Tata Tiara Tbk is a beef producer. The company's operating segments include Distribution and sales; and Food Processing. Distribution and sales sectors consist of the sale of live cattle, meat, and derived products from other cattle by the company and also the distribution and sales of processed food products either under conditions of cold fresh (chilled), or frozen by the company and PT DGI; Food processing sector from cow processed products by PT DGI. It derives a majority of its revenue from the Distribution and Sales segment.

PT Estika Tata Tiara Tbk Headlines

No Headlines