GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Vehicles & Parts » PT Kirana Megatara Tbk (ISX:KMTR) » Definitions » Beneish M-Score

PT Kirana Megatara Tbk (ISX:KMTR) Beneish M-Score : -2.16 (As of Mar. 28, 2025)


View and export this data going back to 2017. Start your Free Trial

What is PT Kirana Megatara 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 -2.16 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ISX:KMTR' s Beneish M-Score Range Over the Past 10 Years
Min: -4.04   Med: -1.87   Max: -1.34
Current: -2.16

During the past 9 years, the highest Beneish M-Score of PT Kirana Megatara Tbk was -1.34. The lowest was -4.04. And the median was -1.87.


PT Kirana Megatara Tbk Beneish M-Score Historical Data

The historical data trend for PT Kirana Megatara 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 Kirana Megatara Tbk Beneish M-Score Chart

PT Kirana Megatara Tbk Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only -1.34 -1.73 -4.04 -1.51 -2.16

PT Kirana Megatara Tbk Quarterly Data
Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24
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 -1.51 -1.41 -1.96 -1.00 -2.16

Competitive Comparison of PT Kirana Megatara Tbk's Beneish M-Score

For the Auto Parts subindustry, PT Kirana Megatara 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 Kirana Megatara Tbk's Beneish M-Score Distribution in the Vehicles & Parts Industry

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

* The bar in red indicates where PT Kirana Megatara Tbk's Beneish M-Score falls into.


;
;

PT Kirana Megatara 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 Kirana Megatara 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 * 0.9427+0.528 * 0.5866+0.404 * 0.681+0.892 * 1.2319+0.115 * 1.1146
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9021+4.679 * 0.109772-0.327 * 1.0932
=-2.16

* 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 (Dec24) TTM:Last Year (Dec23) TTM:
Total Receivables was Rp671,811 Mil.
Revenue was 3030335.36 + 2765943.792 + 2753213.564 + 2709387.374 = Rp11,258,880 Mil.
Gross Profit was 361916.196 + 335936.45 + 268260.894 + 89382.718 = Rp1,055,496 Mil.
Total Current Assets was Rp4,149,502 Mil.
Total Assets was Rp5,603,673 Mil.
Property, Plant and Equipment(Net PPE) was Rp1,045,167 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp12,095 Mil.
Selling, General, & Admin. Expense(SGA) was Rp183,074 Mil.
Total Current Liabilities was Rp3,450,609 Mil.
Long-Term Debt & Capital Lease Obligation was Rp0 Mil.
Net Income was 66509.708 + 210297.14 + -3796.205 + -78167.303 = Rp194,843 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was 58389.804 + 291206.779 + -285815.771 + -484065.488 = Rp-420,285 Mil.
Total Receivables was Rp578,503 Mil.
Revenue was 2415703.254 + 2083386.366 + 2189561.517 + 2450895.004 = Rp9,139,546 Mil.
Gross Profit was 176141.027 + 109932.508 + 86228.763 + 130333.345 = Rp502,636 Mil.
Total Current Assets was Rp3,003,401 Mil.
Total Assets was Rp4,582,842 Mil.
Property, Plant and Equipment(Net PPE) was Rp1,088,250 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp14,056 Mil.
Selling, General, & Admin. Expense(SGA) was Rp164,742 Mil.
Total Current Liabilities was Rp2,581,324 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)
=(671810.636 / 11258880.09) / (578503.413 / 9139546.141)
=0.059669 / 0.063297
=0.9427

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)
=(502635.643 / 9139546.141) / (1055496.258 / 11258880.09)
=0.054996 / 0.093748
=0.5866

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 - (4149501.503 + 1045167.264) / 5603673.083) / (1 - (3003401.022 + 1088250.434) / 4582841.789)
=0.072989 / 0.10718
=0.681

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
=11258880.09 / 9139546.141
=1.2319

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))
=(14055.577 / (14055.577 + 1088250.434)) / (12094.629 / (12094.629 + 1045167.264))
=0.012751 / 0.01144
=1.1146

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)
=(183073.615 / 11258880.09) / (164742.214 / 9139546.141)
=0.01626 / 0.018025
=0.9021

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)
=((0 + 3450608.568) / 5603673.083) / ((0 + 2581324.361) / 4582841.789)
=0.615776 / 0.563258
=1.0932

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
=(194843.34 - 0 - -420284.676) / 5603673.083
=0.109772

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 Kirana Megatara Tbk has a M-score of -2.16 suggests that the company is unlikely to be a manipulator.


PT Kirana Megatara Tbk Beneish M-Score Related Terms

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


PT Kirana Megatara Tbk Business Description

Traded in Other Exchanges
N/A
Address
Jalan Dr. Ide Anak Agung Gde Agung, (Lingkar Mega Kuningan) Kav E.3.2 No. 1, Menara The East 21st Floor, Jakarta, Selatan, IDN, 12950
PT Kirana Megatara Tbk is a producer of crumb rubber in Indonesia. The company is engaged in the production and sales of crumb rubber of the type SIR-10, SIR-20, and SIR-20 CV, to fulfill the demand of international and domestic tire industries. The company has operating segments into two groups: crumb rubber factory and agro-business.

PT Kirana Megatara Tbk Headlines

No Headlines