PT Catur Sentosa Adiprana Tbk (ISX:CSAP) Beneish M-Score : -2.58 (As of Jun. 19, 2025)

View and export this data going back to 2007. Start your Free Trial

What is PT Catur Sentosa Adiprana 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 -2.58 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for PT Catur Sentosa Adiprana Tbk's Beneish M-Score or its related term are showing as below:

ISX:CSAP' s Beneish M-Score Range Over the Past 10 Years
Min: -2.98 Med: -2.39 Max: -1.97
Current: -2.58

During the past 13 years, the highest Beneish M-Score of PT Catur Sentosa Adiprana Tbk was -1.97. The lowest was -2.98. And the median was -2.39.

PT Catur Sentosa Adiprana Tbk Beneish M-Score Historical Data

The historical data trend for PT Catur Sentosa Adiprana 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 Catur Sentosa Adiprana Tbk Beneish M-Score Chart

PT Catur Sentosa Adiprana Tbk Annual Data

Trend

Dec15

Dec16

Dec17

Dec18

Dec19

Dec20

Dec21

Dec22

Dec23

Dec24

Beneish M-Score

Get a 7-Day Free Trial

-2.98

-2.56

-2.31

-2.42

-2.56

PT Catur Sentosa Adiprana Tbk Quarterly Data
	Jun20	Sep20	Dec20	Mar21	Jun21	Sep21	Dec21	Mar22	Jun22	Sep22	Dec22	Mar23	Jun23	Sep23	Dec23	Mar24	Jun24	Sep24	Dec24	Mar25
Beneish M-Score	Get a 7-Day Free Trial															-2.47	-2.49	-2.54	-2.56	-2.58

Competitive Comparison of PT Catur Sentosa Adiprana Tbk's Beneish M-Score

For the Industrial Distribution subindustry, PT Catur Sentosa Adiprana 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 Catur Sentosa Adiprana Tbk's Beneish M-Score Distribution in the Industrial Distribution Industry

For the Industrial Distribution industry and Industrials sector, PT Catur Sentosa Adiprana Tbk's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where PT Catur Sentosa Adiprana Tbk's Beneish M-Score falls into.

Save Embed

;

Save Embed

;

PT Catur Sentosa Adiprana 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 Catur Sentosa Adiprana Tbk for today is based on a combination of the following eight different indices:

-4.84

0.92 * DSRI

0.528 * GMI

0.404 * AQI

0.892 * SGI

0.115 * DEPI

-4.84

0.92 * 0.9687

0.528 * 0.9735

0.404 * 0.9775

0.892 * 1.0281

0.115 * 0.891

0.172 * SGAI

4.679 * TATA

0.327 * LVGI

0.172 * 1.0909

4.679 * -0.008854

0.327 * 1.0154

-2.58

This Year (Mar25) TTM:

Last Year (Mar24) TTM:

Total Receivables was Rp2,008,280 Mil.
Revenue was 4135472.923 + 4562871.494 + 4473806.228 + 3961414.499 = Rp17,133,565 Mil.
Gross Profit was 705424.271 + 741347.532 + 726098.086 + 658948.463 = Rp2,831,818 Mil.
Total Current Assets was Rp6,295,553 Mil.
Total Assets was Rp12,177,780 Mil.
Property, Plant and Equipment(Net PPE) was Rp5,433,545 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp443,971 Mil.
Selling, General, & Admin. Expense(SGA) was Rp560,395 Mil.
Total Current Liabilities was Rp6,320,504 Mil.
Long-Term Debt & Capital Lease Obligation was Rp1,963,902 Mil.
Net Income was 4258.814 + 53885.654 + 50546.352 + 26583.761 = Rp135,275 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was 89979.549 + 75126.892 + 119926.318 + -41932.888 = Rp243,100 Mil.

Total Receivables was Rp2,016,576 Mil.
Revenue was 4278543.601 + 4363677.113 + 4295777.618 + 3727332.189 = Rp16,665,331 Mil.
Gross Profit was 713696.915 + 692379.922 + 681792.539 + 593601.237 = Rp2,681,471 Mil.
Total Current Assets was Rp6,068,651 Mil.
Total Assets was Rp11,399,312 Mil.
Property, Plant and Equipment(Net PPE) was Rp4,900,985 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp353,642 Mil.
Selling, General, & Admin. Expense(SGA) was Rp499,644 Mil.
Total Current Liabilities was Rp5,721,485 Mil.
Long-Term Debt & Capital Lease Obligation was Rp1,915,394 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)
	=	(2008279.805 / 17133565.144)	/	(2016576.199 / 16665330.521)
	=	0.117213	/	0.121004
	=	0.9687

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)
	=	(2681470.613 / 16665330.521)	/	(2831818.352 / 17133565.144)
	=	0.160901	/	0.165279
	=	0.9735

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 - (6295552.54 + 5433545.132) / 12177780.384)	/	(1 - (6068651.029 + 4900985.182) / 11399312.165)
	=	0.036844	/	0.037693
	=	0.9775

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
	=	17133565.144	/	16665330.521
	=	1.0281

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))
	=	(353641.71 / (353641.71 + 4900985.182))	/	(443971.134 / (443971.134 + 5433545.132))
	=	0.067301	/	0.075537
	=	0.891

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)
	=	(560395.467 / 17133565.144)	/	(499643.744 / 16665330.521)
	=	0.032707	/	0.029981
	=	1.0909

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)
	=	((1963901.876 + 6320504.269) / 12177780.384)	/	((1915394.322 + 5721485.392) / 11399312.165)
	=	0.680289	/	0.669942
	=	1.0154

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
	=	(135274.581 - 0	-	243099.871)	/	12177780.384
	=	-0.008854

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 Catur Sentosa Adiprana Tbk has a M-score of -2.58 suggests that the company is unlikely to be a manipulator.

PT Catur Sentosa Adiprana Tbk Beneish M-Score Related Terms

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

PT Catur Sentosa Adiprana Tbk Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Distribution » PT Catur Sentosa Adiprana Tbk (ISX:CSAP) » Definitions » Beneish M-Score

Comparable Companies

Traded in Other Exchanges

N/A

Address

Jalan Daan Mogot Raya No. 234, Jakarta Barat, IDN, 11510

Website

https://www.csahome.com

PT Catur Sentosa Adiprana Tbk is an Indonesia-based holding company engaged in the building materials supply sector. It is involved in the trading of Building Material Distribution, Chemical Distribution, Consumer Goods Distribution, Building Materials & Home Improvement, and Modern Home Furnishings. The business activity of the firm functions through the Distribution and Modern Retail segments. The company derives revenue from the sale of these products.

PT Catur Sentosa Adiprana Tbk Headlines

No Headlines