GURUFOCUS.COM » STOCK LIST » Energy » Other Energy Sources » PT Samindo Resources Tbk (ISX:MYOH) » Definitions » Beneish M-Score

PTmindo Resources Tbk (ISX:MYOH) Beneish M-Score : -0.98 (As of Mar. 30, 2025)


View and export this data going back to 2000. Start your Free Trial

What is PTmindo Resources 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 -0.98 higher than -1.78, which implies that the company might have manipulated its financial results.

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

ISX:MYOH' s Beneish M-Score Range Over the Past 10 Years
Min: -6.68   Med: -2.51   Max: 2.92
Current: -0.98

During the past 12 years, the highest Beneish M-Score of PTmindo Resources Tbk was 2.92. The lowest was -6.68. And the median was -2.51.


PTmindo Resources Tbk Beneish M-Score Historical Data

The historical data trend for PTmindo Resources 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.

PTmindo Resources Tbk Beneish M-Score Chart

PTmindo Resources Tbk Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -1.78 -3.57 -4.11 -1.70 -1.42

PTmindo Resources 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 -2.61 -1.42 -0.85 -1.96 -0.98

Competitive Comparison of PTmindo Resources Tbk's Beneish M-Score

For the Thermal Coal subindustry, PTmindo Resources 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.


PTmindo Resources Tbk's Beneish M-Score Distribution in the Other Energy Sources Industry

For the Other Energy Sources industry and Energy sector, PTmindo Resources Tbk's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where PTmindo Resources Tbk's Beneish M-Score falls into.


;
;

PTmindo Resources 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 PTmindo Resources 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 * 3.288+0.528 * 0.7498+0.404 * 0.8433+0.892 * 1.354+0.115 * 0.7056
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.461+4.679 * -0.037789-0.327 * 2.3372
=-0.98

* 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 Rp781,830 Mil.
Revenue was 786587.2 + 730121.001 + 622629.449 + 609919.197 = Rp2,749,257 Mil.
Gross Profit was 207280.919 + 179591.743 + 98567.814 + 159465.531 = Rp644,906 Mil.
Total Current Assets was Rp2,377,378 Mil.
Total Assets was Rp3,614,081 Mil.
Property, Plant and Equipment(Net PPE) was Rp1,006,911 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp21,724 Mil.
Selling, General, & Admin. Expense(SGA) was Rp75,920 Mil.
Total Current Liabilities was Rp573,982 Mil.
Long-Term Debt & Capital Lease Obligation was Rp176,806 Mil.
Net Income was 196585.42 + 78490.783 + 9376.193 + 107473.996 = Rp391,926 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was 177312.038 + 122029.659 + 179184.224 + 49974.555 = Rp528,500 Mil.
Total Receivables was Rp175,620 Mil.
Revenue was 532035.155 + 456457.462 + 454630.338 + 587389.329 = Rp2,030,512 Mil.
Gross Profit was 98776.468 + 81706.723 + 53620.083 + 123014.944 = Rp357,118 Mil.
Total Current Assets was Rp2,069,068 Mil.
Total Assets was Rp2,633,189 Mil.
Property, Plant and Equipment(Net PPE) was Rp365,585 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp5,530 Mil.
Selling, General, & Admin. Expense(SGA) was Rp38,381 Mil.
Total Current Liabilities was Rp224,785 Mil.
Long-Term Debt & Capital Lease Obligation was Rp9,262 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)
=(781830.235 / 2749256.847) / (175619.676 / 2030512.284)
=0.284379 / 0.08649
=3.288

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)
=(357118.218 / 2030512.284) / (644906.007 / 2749256.847)
=0.175876 / 0.234575
=0.7498

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 - (2377377.715 + 1006911.41) / 3614081.231) / (1 - (2069068.267 + 365585.056) / 2633189.262)
=0.063582 / 0.075398
=0.8433

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
=2749256.847 / 2030512.284
=1.354

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))
=(5530.275 / (5530.275 + 365585.056)) / (21723.519 / (21723.519 + 1006911.41))
=0.014902 / 0.021119
=0.7056

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)
=(75919.911 / 2749256.847) / (38380.739 / 2030512.284)
=0.027615 / 0.018902
=1.461

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)
=((176805.652 + 573981.549) / 3614081.231) / ((9261.734 + 224785.198) / 2633189.262)
=0.207739 / 0.088883
=2.3372

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
=(391926.392 - 0 - 528500.476) / 3614081.231
=-0.037789

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.

PTmindo Resources Tbk has a M-score of -0.98 signals that the company is likely to be a manipulator.


PTmindo Resources Tbk Beneish M-Score Related Terms

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


PTmindo Resources Tbk Business Description

Traded in Other Exchanges
N/A
Address
Jalan Jenderal Sudirman Kav. No. 52-53 Lot 9, Equity Tower 30th Floor, SCBD, South Jakarta, IDN, 12190
PT Samindo Resources Tbk is an investment company, which engages in coal mining and general mining contractor services. Its operating segment includes Overburden removal and coal-getting services; Coal hauling services; Drilling, exploration, and other services, and others. It generates maximum revenue from the Overburden removal and coal-getting services segment. The company also performs in digging/ stripping, hauling, stockpiling, construction of hauling road, maintenance of hauling road, and maintenance of heavy equipment in the mining area.

PTmindo Resources Tbk Headlines

No Headlines