PT Plaza Indonesia Realty Tbk Beneish M-Score Historical Data
The historical data trend for PT Plaza Indonesia Realty 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.
PT Plaza Indonesia Realty Tbk Beneish M-Score Chart
|
PT Plaza Indonesia Realty Tbk Annual Data
|
|
Trend |
Dec16 |
Dec17 |
Dec18 |
Dec19 |
Dec20 |
Dec21 |
Dec22 |
Dec23 |
Dec24 |
Dec25 |
| Beneish M-Score |
|
Get a 7-Day Free Trial
|
|
|
-2.37 |
-2.56 |
-2.74 |
-2.46 |
-2.77 |
|
PT Plaza Indonesia Realty Tbk Quarterly Data
|
|
Jun21 |
Sep21 |
Dec21 |
Mar22 |
Jun22 |
Sep22 |
Dec22 |
Mar23 |
Jun23 |
Sep23 |
Dec23 |
Mar24 |
Jun24 |
Sep24 |
Dec24 |
Mar25 |
Jun25 |
Sep25 |
Dec25 |
Mar26 |
| Beneish M-Score |
Get a 7-Day Free Trial
|
|
|
|
|
|
|
|
|
|
|
|
|
-2.51 |
-2.52 |
-2.62 |
-2.77 |
-2.73 |
ISX:PLIN vs CBRE, CSGP, BEKE: Beneish M-Score Comparison
For the Real Estate Services subindustry, PT Plaza Indonesia Realty 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 Plaza Indonesia Realty Tbk Beneish M-Score vs Real Estate Industry
For the Real Estate industry and Real Estate sector, PT Plaza Indonesia Realty Tbk's Beneish M-Score distribution charts can be found below:
* The bar in red indicates where PT Plaza Indonesia Realty Tbk's Beneish M-Score falls into.
PT Plaza Indonesia Realty 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 Plaza Indonesia Realty 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 * 0.7761 | + | 0.528 * 1.0029 | + | 0.404 * 1.0083 | + | 0.892 * 1.009 | + | 0.115 * 0.8388 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 0.9922 | + | 4.679 * -0.00647 | - | 0.327 * 1.0193 |
| = | -2.73 |
* 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 (Mar26) TTM: | Last Year (Mar25) TTM: |
Total Receivables was Rp190,552 Mil.
Revenue was 363453.939 + 359641.617 + 350231.963 + 344561.297 = Rp1,417,889 Mil.
Gross Profit was 244473.286 + 231325.311 + 243814.801 + 243862.604 = Rp963,476 Mil.
Total Current Assets was Rp1,116,356 Mil.
Total Assets was Rp13,036,155 Mil.
Property, Plant and Equipment(Net PPE) was Rp606,553 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp106,572 Mil.
Selling, General, & Admin. Expense(SGA) was Rp118,984 Mil.
Total Current Liabilities was Rp632,747 Mil.
Long-Term Debt & Capital Lease Obligation was Rp530,267 Mil.
Net Income was 145313.906 + 242108.301 + 131702.769 + 135412.367 = Rp654,537 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was 160440.272 + 234344.55 + 192631.584 + 151460.57 = Rp738,877 Mil.
|
Total Receivables was Rp243,353 Mil.
Revenue was 346876.588 + 372859.01 + 349868.814 + 335672.136 = Rp1,405,277 Mil.
Gross Profit was 240776.112 + 251028.819 + 236977.935 + 228903.59 = Rp957,686 Mil.
Total Current Assets was Rp1,118,896 Mil.
Total Assets was Rp12,907,640 Mil.
Property, Plant and Equipment(Net PPE) was Rp679,763 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp97,419 Mil.
Selling, General, & Admin. Expense(SGA) was Rp118,857 Mil.
Total Current Liabilities was Rp599,368 Mil.
Long-Term Debt & Capital Lease Obligation was Rp530,380 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) |
| = | (190552.315 / 1417888.816) | / | (243352.748 / 1405276.548) |
| = | 0.134392 | / | 0.173171 |
| | = | 0.7761 |
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) |
| = | (957686.456 / 1405276.548) | / | (963476.002 / 1417888.816) |
| = | 0.681493 | / | 0.679514 |
| | = | 1.0029 |
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 - (1116356.195 + 606553.49) / 13036154.675) | / | (1 - (1118895.534 + 679763.198) / 12907639.522) |
| = | 0.867836 | / | 0.860652 |
| | = | 1.0083 |
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 |
| = | 1417888.816 | / | 1405276.548 |
| | = | 1.009 |
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)) |
| = | (97418.765 / (97418.765 + 679763.198)) | / | (106572.026 / (106572.026 + 606553.49)) |
| = | 0.125349 | / | 0.149444 |
| | = | 0.8388 |
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) |
| = | (118983.871 / 1417888.816) | / | (118856.527 / 1405276.548) |
| = | 0.083916 | / | 0.084579 |
| | = | 0.9922 |
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) |
| = | ((530266.853 + 632747.303) / 13036154.675) | / | ((530379.778 + 599367.852) / 12907639.522) |
| = | 0.089215 | / | 0.087526 |
| | = | 1.0193 |
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 |
| = | (654537.343 - 0 | - | 738876.976) | / | 13036154.675 |
| | = | -0.00647 |
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 Plaza Indonesia Realty Tbk has a M-score of -2.73 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
ISX:PLIN has been successfully added to your 