GURUFOCUS.COM » STOCK LIST » Basic Materials » Forest Products » PT Singaraja Putra Tbk (ISX:SINI) » Definitions » Beneish M-Score

PT Singaraja Putra Tbk (ISX:SINI) Beneish M-Score : -2.90 (As of Apr. 07, 2025)


View and export this data going back to 2019. Start your Free Trial

What is PT Singaraja Putra 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 -2.9 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ISX:SINI' s Beneish M-Score Range Over the Past 10 Years
Min: -4.8   Med: -1.63   Max: 10.16
Current: -2.9

During the past 7 years, the highest Beneish M-Score of PT Singaraja Putra Tbk was 10.16. The lowest was -4.80. And the median was -1.63.


PT Singaraja Putra Tbk Beneish M-Score Historical Data

The historical data trend for PT Singaraja Putra 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 Singaraja Putra Tbk Beneish M-Score Chart

PT Singaraja Putra Tbk Annual Data
Trend Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - - -3.28 1.25 -4.80

PT Singaraja Putra 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 2.30 -4.80 -1.46 3.49 -2.90

Competitive Comparison of PT Singaraja Putra Tbk's Beneish M-Score

For the Lumber & Wood Production subindustry, PT Singaraja Putra 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 Singaraja Putra Tbk's Beneish M-Score Distribution in the Forest Products Industry

For the Forest Products industry and Basic Materials sector, PT Singaraja Putra Tbk's Beneish M-Score distribution charts can be found below:

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


;
;

PT Singaraja Putra 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 Singaraja Putra 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 * 1.9327+0.528 * 0.9041+0.404 * 0.878+0.892 * 1.2086+0.115 * 1.1085
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1767+4.679 * -0.296807-0.327 * 0.8673
=-2.90

* 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 Rp46,529 Mil.
Revenue was 127410.894 + 98852.843 + 90914.204 + 72452.838 = Rp389,631 Mil.
Gross Profit was 29335.378 + 20128.205 + 21402.593 + 11156.304 = Rp82,022 Mil.
Total Current Assets was Rp168,266 Mil.
Total Assets was Rp692,865 Mil.
Property, Plant and Equipment(Net PPE) was Rp439,417 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp665 Mil.
Selling, General, & Admin. Expense(SGA) was Rp33,610 Mil.
Total Current Liabilities was Rp1,177,396 Mil.
Long-Term Debt & Capital Lease Obligation was Rp27,868 Mil.
Net Income was -8290.813 + -10502.527 + -8742.222 + -13352.034 = Rp-40,888 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was 181581.663 + 12778.549 + -4168.611 + -25432.154 = Rp164,759 Mil.
Total Receivables was Rp19,919 Mil.
Revenue was 73795.393 + 58495.954 + 92667.299 + 97410.283 = Rp322,369 Mil.
Gross Profit was 15145.212 + 11662.261 + 14738.342 + 19808.67 = Rp61,354 Mil.
Total Current Assets was Rp155,305 Mil.
Total Assets was Rp600,578 Mil.
Property, Plant and Equipment(Net PPE) was Rp361,175 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp606 Mil.
Selling, General, & Admin. Expense(SGA) was Rp23,632 Mil.
Total Current Liabilities was Rp1,179,278 Mil.
Long-Term Debt & Capital Lease Obligation was Rp25,243 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)
=(46529.499 / 389630.779) / (19918.578 / 322368.929)
=0.119419 / 0.061788
=1.9327

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)
=(61354.485 / 322368.929) / (82022.48 / 389630.779)
=0.190324 / 0.210513
=0.9041

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 - (168266.46 + 439417.086) / 692864.794) / (1 - (155304.674 + 361174.873) / 600577.873)
=0.122941 / 0.140029
=0.878

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
=389630.779 / 322368.929
=1.2086

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))
=(606.151 / (606.151 + 361174.873)) / (665.138 / (665.138 + 439417.086))
=0.001675 / 0.001511
=1.1085

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)
=(33610.017 / 389630.779) / (23631.742 / 322368.929)
=0.086261 / 0.073307
=1.1767

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)
=((27867.933 + 1177395.713) / 692864.794) / ((25243.431 + 1179277.633) / 600577.873)
=1.739537 / 2.005603
=0.8673

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
=(-40887.596 - 0 - 164759.447) / 692864.794
=-0.296807

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 Singaraja Putra Tbk has a M-score of -2.90 suggests that the company is unlikely to be a manipulator.


PT Singaraja Putra Tbk Beneish M-Score Related Terms

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


PT Singaraja Putra Tbk Business Description

Traded in Other Exchanges
N/A
Address
Jalan Galeria Singaraja, Blok C No. 16-17, Lippo Cikarang, Jawa Barat, Bekasi, IDN, 17550
PT Singaraja Putra Tbk, through its subsidiary, engages in the sale of wood and providing other services. In addition, the firm offers accommodation services. The company's product includes FJ Solid, FJ Laminating, Door - Window Frame/ABC, Facia Boards/Wall Panels, Glass Beads/Skirting, Thermo, Wood Pellet, and Merpauh. The company operates in the timber sales and rental segment out of which the sales segment generates maximum revenue for the company.

PT Singaraja Putra Tbk Headlines

No Headlines