GURUFOCUS.COM » STOCK LIST » Industrials » Transportation » PT Soechi Lines Tbk (ISX:SOCI) » Definitions » Beneish M-Score

PT Soechi Lines Tbk (ISX:SOCI) Beneish M-Score : -2.28 (As of May. 16, 2024)


View and export this data going back to 2014. Start your Free Trial

What is PT Soechi Lines 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 -2.28 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ISX:SOCI' s Beneish M-Score Range Over the Past 10 Years
Min: -3.25   Med: -2.49   Max: -0.83
Current: -2.28

During the past 11 years, the highest Beneish M-Score of PT Soechi Lines Tbk was -0.83. The lowest was -3.25. And the median was -2.49.


PT Soechi Lines Tbk Beneish M-Score Historical Data

The historical data trend for PT Soechi Lines 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 Soechi Lines Tbk Beneish M-Score Chart

PT Soechi Lines 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 -3.09 -2.68 -2.51 -2.63 -2.47

PT Soechi Lines Tbk Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
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 -2.62 -2.94 -3.09 -2.47 -2.28

Competitive Comparison of PT Soechi Lines Tbk's Beneish M-Score

For the Marine Shipping subindustry, PT Soechi Lines 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 Soechi Lines Tbk's Beneish M-Score Distribution in the Transportation Industry

For the Transportation industry and Industrials sector, PT Soechi Lines Tbk's Beneish M-Score distribution charts can be found below:

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



PT Soechi Lines 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 Soechi Lines 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 * 1.0156+0.528 * 1.1156+0.404 * 1.8475+0.892 * 1.0278+0.115 * 0.3409
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0683+4.679 * -0.040735-0.327 * 0.8856
=-2.28

* 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 (Mar24) TTM:Last Year (Mar23) TTM:
Total Receivables was Rp515,418 Mil.
Revenue was 592143.702 + 676993.326 + 610171.702 + 605337.537 = Rp2,484,646 Mil.
Gross Profit was 150398.426 + 128754.372 + 124270.084 + 180462.29 = Rp583,885 Mil.
Total Current Assets was Rp1,118,276 Mil.
Total Assets was Rp9,216,128 Mil.
Property, Plant and Equipment(Net PPE) was Rp7,836,643 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp53,901 Mil.
Selling, General, & Admin. Expense(SGA) was Rp63,573 Mil.
Total Current Liabilities was Rp946,681 Mil.
Long-Term Debt & Capital Lease Obligation was Rp2,294,701 Mil.
Net Income was 54695.943 + 10313.299 + 3850.447 + 85167.382 = Rp154,027 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was 31849.441 + 75291.709 + 155368.657 + 266936.934 = Rp529,447 Mil.
Total Receivables was Rp493,778 Mil.
Revenue was 699826.184 + 606524.909 + 603567.492 + 507504.926 = Rp2,417,424 Mil.
Gross Profit was 154325.357 + 134515.886 + 164850.496 + 180046.949 = Rp633,739 Mil.
Total Current Assets was Rp1,325,849 Mil.
Total Assets was Rp9,424,255 Mil.
Property, Plant and Equipment(Net PPE) was Rp7,953,826 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp18,569 Mil.
Selling, General, & Admin. Expense(SGA) was Rp57,898 Mil.
Total Current Liabilities was Rp867,466 Mil.
Long-Term Debt & Capital Lease Obligation was Rp2,875,082 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)
=(515418.305 / 2484646.267) / (493777.884 / 2417423.511)
=0.207441 / 0.204258
=1.0156

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)
=(633738.688 / 2417423.511) / (583885.172 / 2484646.267)
=0.262155 / 0.234997
=1.1156

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 - (1118276.122 + 7836642.89) / 9216127.595) / (1 - (1325848.518 + 7953825.901) / 9424254.656)
=0.028343 / 0.015341
=1.8475

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
=2484646.267 / 2417423.511
=1.0278

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))
=(18568.953 / (18568.953 + 7953825.901)) / (53900.625 / (53900.625 + 7836642.89))
=0.002329 / 0.006831
=0.3409

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)
=(63573.164 / 2484646.267) / (57897.959 / 2417423.511)
=0.025586 / 0.02395
=1.0683

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)
=((2294701.369 + 946680.705) / 9216127.595) / ((2875081.711 + 867466.359) / 9424254.656)
=0.351708 / 0.397119
=0.8856

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
=(154027.071 - 0 - 529446.741) / 9216127.595
=-0.040735

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 Soechi Lines Tbk has a M-score of -2.28 suggests that the company is unlikely to be a manipulator.


PT Soechi Lines Tbk Beneish M-Score Related Terms

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


PT Soechi Lines Tbk (ISX:SOCI) Business Description

Traded in Other Exchanges
N/A
Address
Jalan Jend Sudirman Kav. 86, Sahid Sudirman Center 51st Floor, Jakarta Pusat, Jakarta, IDN, 10220
PT Soechi Lines Tbk is an Indonesian shipping services provider. The company, through its subsidiaries, provides marine transportation services to supply chain lines of oil and gas companies. Its services flow through two segments, the Shipping business segment in which the Company charters out its various types of tanker vessels of various sizes to oil and gas companies and chemical companies operating in Indonesia, and the Shipyard business segment in which the Company provides ship building services as well as ship dry docking and repair and maintenance services to various ship owners mainly in Indonesia.

PT Soechi Lines Tbk (ISX:SOCI) Headlines

No Headlines