GURUFOCUS.COM » STOCK LIST » Industrials » Conglomerates » PT Bintang Mitra Semestaraya Tbk (ISX:BMSR) » Definitions » Beneish M-Score

PT Bintang Mitra Semestaraya Tbk (ISX:BMSR) Beneish M-Score

: -1.48 (As of Today)
View and export this data going back to 1999. Start your Free Trial

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 -1.48 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for PT Bintang Mitra Semestaraya Tbk's Beneish M-Score or its related term are showing as below:

ISX:BMSR' s Beneish M-Score Range Over the Past 10 Years
Min: -3.79   Med: -2.39   Max: -1.48
Current: -1.48

During the past 13 years, the highest Beneish M-Score of PT Bintang Mitra Semestaraya Tbk was -1.48. The lowest was -3.79. And the median was -2.39.


PT Bintang Mitra Semestaraya Tbk Beneish M-Score Historical Data

The historical data trend for PT Bintang Mitra Semestaraya 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 Bintang Mitra Semestaraya Tbk Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -2.61 -3.22 -2.02 -2.14 -1.48

PT Bintang Mitra Semestaraya 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 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 Premium Member Only Premium Member Only Premium Member Only -2.14 -1.09 -1.54 -1.39 -1.48

Competitive Comparison

For the Conglomerates subindustry, PT Bintang Mitra Semestaraya 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 Bintang Mitra Semestaraya Tbk Beneish M-Score Distribution

For the Conglomerates industry and Industrials sector, PT Bintang Mitra Semestaraya Tbk's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where PT Bintang Mitra Semestaraya Tbk's Beneish M-Score falls into.



PT Bintang Mitra Semestaraya 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 Bintang Mitra Semestaraya 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 * 1.1134+0.528 * 1.5195+0.404 * 1.6316+0.892 * 0.7991+0.115 * 1.9924
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.2741+4.679 * 0.090959-0.327 * 0.827
=-1.48

* 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 Rp645,205 Mil.
Revenue was 832353.091 + 876764.359 + 929130.58 + 1221631.238 = Rp3,859,879 Mil.
Gross Profit was 80886.299 + 88669.299 + 67363.996 + 77153.362 = Rp314,073 Mil.
Total Current Assets was Rp1,320,977 Mil.
Total Assets was Rp1,551,246 Mil.
Property, Plant and Equipment(Net PPE) was Rp104,979 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp3,114 Mil.
Selling, General, & Admin. Expense(SGA) was Rp144,685 Mil.
Total Current Liabilities was Rp697,099 Mil.
Long-Term Debt & Capital Lease Obligation was Rp21,049 Mil.
Net Income was 96072.47 + 48776.826 + 7877.016 + 22071.669 = Rp174,798 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was 23905.616 + 85335.592 + 2944.99 + -78487.458 = Rp33,699 Mil.
Total Receivables was Rp725,195 Mil.
Revenue was 1127237.002 + 1237648.552 + 1138574.488 + 1326827.477 = Rp4,830,288 Mil.
Gross Profit was 88706.324 + 179225.68 + 165374.419 + 163900.266 = Rp597,207 Mil.
Total Current Assets was Rp1,429,720 Mil.
Total Assets was Rp1,555,133 Mil.
Property, Plant and Equipment(Net PPE) was Rp48,431 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp2,949 Mil.
Selling, General, & Admin. Expense(SGA) was Rp142,109 Mil.
Total Current Liabilities was Rp821,298 Mil.
Long-Term Debt & Capital Lease Obligation was Rp49,281 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)
=(645205.379 / 3859879.268) / (725195.244 / 4830287.519)
=0.167157 / 0.150135
=1.1134

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)
=(597206.689 / 4830287.519) / (314072.956 / 3859879.268)
=0.123638 / 0.081369
=1.5195

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 - (1320976.894 + 104978.972) / 1551246.45) / (1 - (1429719.555 + 48431.236) / 1555132.539)
=0.080768 / 0.049502
=1.6316

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
=3859879.268 / 4830287.519
=0.7991

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))
=(2948.871 / (2948.871 + 48431.236)) / (3113.773 / (3113.773 + 104978.972))
=0.057393 / 0.028806
=1.9924

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)
=(144684.794 / 3859879.268) / (142109.298 / 4830287.519)
=0.037484 / 0.02942
=1.2741

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)
=((21049.458 + 697098.89) / 1551246.45) / ((49281.34 + 821297.807) / 1555132.539)
=0.462949 / 0.55981
=0.827

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
=(174797.981 - 0 - 33698.74) / 1551246.45
=0.090959

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 Bintang Mitra Semestaraya Tbk has a M-score of -1.48 signals that the company is likely to be a manipulator.


PT Bintang Mitra Semestaraya Tbk Beneish M-Score Related Terms

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


PT Bintang Mitra Semestaraya Tbk (ISX:BMSR) Business Description

Traded in Other Exchanges
N/A
Address
Jalan Jenderal Gatot Subroto Kav 23, Graha BIP 2nd Floor, Jakarta Selatan, Jakarta, IDN, 12930
PT Bintang Mitra Semestaraya Tbk is an investment holding company. The company's operating segment includes Chemical Goods and Rice; Share on Sale of Nickel, Share on Sale of Oil and Investment. It generates majority of its revenue from Chemical Goods and Rice. The company markets chemical products which include Caustic Soda both in liquid and flake, Hydrochloric Acid, Sodium Hypochlorite, Sulfuric Acid, and Ethylene Dichloride.

PT Bintang Mitra Semestaraya Tbk (ISX:BMSR) Headlines

No Headlines