PT Telefast Indonesia Tbk (ISX:TFAS) Beneish M-Score : -2.06 (As of Apr. 07, 2025)

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

What is PT Telefast Indonesia 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 -2.06 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ISX:TFAS' s Beneish M-Score Range Over the Past 10 Years
Min: -2.47 Med: -1.87 Max: 1.96
Current: -2.06

During the past 8 years, the highest Beneish M-Score of PT Telefast Indonesia Tbk was 1.96. The lowest was -2.47. And the median was -1.87.

PT Telefast Indonesia Tbk Beneish M-Score Historical Data

The historical data trend for PT Telefast Indonesia 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 Telefast Indonesia Tbk Beneish M-Score Chart

PT Telefast Indonesia Tbk Annual Data

Trend

Dec16

Dec17

Dec18

Dec19

Dec20

Dec21

Dec22

Dec23

Beneish M-Score

Get a 7-Day Free Trial

0.27

-1.81

-0.67

-2.47

-2.08

PT Telefast Indonesia 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															-2.23	-2.08	-2.37	-2.28	-2.06

Competitive Comparison of PT Telefast Indonesia Tbk's Beneish M-Score

For the Staffing & Employment Services subindustry, PT Telefast Indonesia 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 Telefast Indonesia Tbk's Beneish M-Score Distribution in the Business Services Industry

For the Business Services industry and Industrials sector, PT Telefast Indonesia Tbk's Beneish M-Score distribution charts can be found below:

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

Save Embed

;

Save Embed

;

PT Telefast Indonesia 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 Telefast Indonesia Tbk for today is based on a combination of the following eight different indices:

-4.84

0.92 * DSRI

0.528 * GMI

0.404 * AQI

0.892 * SGI

0.115 * DEPI

-4.84

0.92 * 1.302

0.528 * 1.8952

0.404 * 0.9396

0.892 * 0.6621

0.115 * 0.8581

0.172 * SGAI

4.679 * TATA

0.327 * LVGI

0.172 * 0.2691

4.679 * -0.01392

0.327 * 1.1476

-2.06

This Year (Sep24) TTM:

Last Year (Sep23) TTM:

Total Receivables was Rp46,197 Mil.
Revenue was 91564.972 + 102691.044 + 117864.447 + 127846.136 = Rp439,967 Mil.
Gross Profit was 1327.449 + 1755.9 + 4896.447 + 7001.388 = Rp14,981 Mil.
Total Current Assets was Rp213,287 Mil.
Total Assets was Rp248,393 Mil.
Property, Plant and Equipment(Net PPE) was Rp1,008 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp3,159 Mil.
Selling, General, & Admin. Expense(SGA) was Rp1,055 Mil.
Total Current Liabilities was Rp70,335 Mil.
Long-Term Debt & Capital Lease Obligation was Rp455 Mil.
Net Income was -5501.477 + -4707.56 + -1933.535 + -379.489 = Rp-12,522 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was -3097.943 + -9471.382 + -194.707 + 3699.716 = Rp-9,064 Mil.

Total Receivables was Rp53,584 Mil.
Revenue was 137872.652 + 178855.866 + 188842.447 + 158887.09 = Rp664,458 Mil.
Gross Profit was 9648.547 + 10799.174 + 10039.055 + 12392.98 = Rp42,880 Mil.
Total Current Assets was Rp220,411 Mil.
Total Assets was Rp260,509 Mil.
Property, Plant and Equipment(Net PPE) was Rp2,040 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp3,797 Mil.
Selling, General, & Admin. Expense(SGA) was Rp5,918 Mil.
Total Current Liabilities was Rp64,291 Mil.
Long-Term Debt & Capital Lease Obligation was Rp403 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)
	=	(46197.268 / 439966.599)	/	(53584.349 / 664458.055)
	=	0.105002	/	0.080644
	=	1.302

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)
	=	(42879.756 / 664458.055)	/	(14981.184 / 439966.599)
	=	0.064533	/	0.034051
	=	1.8952

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 - (213286.607 + 1008.065) / 248393.082)	/	(1 - (220411.008 + 2039.84) / 260509.484)
	=	0.137276	/	0.146093
	=	0.9396

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
	=	439966.599	/	664458.055
	=	0.6621

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))
	=	(3797.16 / (3797.16 + 2039.84))	/	(3159.061 / (3159.061 + 1008.065))
	=	0.650533	/	0.758091
	=	0.8581

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)
	=	(1054.787 / 439966.599)	/	(5918.103 / 664458.055)
	=	0.002397	/	0.008907
	=	0.2691

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)
	=	((454.94 + 70335.045) / 248393.082)	/	((402.932 + 64290.788) / 260509.484)
	=	0.284992	/	0.248335
	=	1.1476

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
	=	(-12522.061 - 0	-	-9064.316)	/	248393.082
	=	-0.01392

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 Telefast Indonesia Tbk has a M-score of -2.06 suggests that the company is unlikely to be a manipulator.

PT Telefast Indonesia Tbk Beneish M-Score Related Terms

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

PT Telefast Indonesia Tbk Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Industrials » Business Services » PT Telefast Indonesia Tbk (ISX:TFAS) » Definitions » Beneish M-Score

Comparable Companies

Traded in Other Exchanges

N/A

Address

Jalan. Prof. DR. Satrio No. 65, Mall Ambasador 5th Floor, No. 5, Karet Kuningan, Setiabudi, Jakarta, IDN, 12940

Website

https://www.telefast.co.id

PT Telefast Indonesia Tbk is a company providing an overall human resources solution that is integrated between Human Resources Information System (HRIS) Software, Human Resources Provider Licenses, and Application connecting between employers and job seekers. It operates in two segments: Digital products and services.

PT Telefast Indonesia Tbk Headlines

No Headlines