GURUFOCUS.COM » STOCK LIST » Technology » Software » PT WIR ASIA Tbk (ISX:WIRG) » Definitions » Beneish M-Score

PT WIR ASIA Tbk (ISX:WIRG) Beneish M-Score : -2.82 (As of Apr. 06, 2025)


View and export this data going back to 2022. Start your Free Trial

What is PT WIR ASIA 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 -2.82 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ISX:WIRG' s Beneish M-Score Range Over the Past 10 Years
Min: -2.82   Med: -2.57   Max: 1.73
Current: -2.82

During the past 6 years, the highest Beneish M-Score of PT WIR ASIA Tbk was 1.73. The lowest was -2.82. And the median was -2.57.


PT WIR ASIA Tbk Beneish M-Score Historical Data

The historical data trend for PT WIR ASIA 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 WIR ASIA Tbk Beneish M-Score Chart

PT WIR ASIA Tbk Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - - - 1.73 -2.60

PT WIR ASIA Tbk Quarterly Data
Dec18 Dec19 Dec20 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 -2.31 -2.60 -2.57 -2.80 -2.82

Competitive Comparison of PT WIR ASIA Tbk's Beneish M-Score

For the Information Technology Services subindustry, PT WIR ASIA 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 WIR ASIA Tbk's Beneish M-Score Distribution in the Software Industry

For the Software industry and Technology sector, PT WIR ASIA Tbk's Beneish M-Score distribution charts can be found below:

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


;
;

PT WIR ASIA 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 WIR ASIA 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 * 1.0576+0.528 * 0.9283+0.404 * 1.1906+0.892 * 1.0564+0.115 * 0.8308
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.5745+4.679 * -0.067446-0.327 * 1.1571
=-2.82

* 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 Rp393,392 Mil.
Revenue was 607246.023 + 601119.452 + 672612.729 + 615424.304 = Rp2,496,403 Mil.
Gross Profit was 44997.237 + 72057.036 + 81841.46 + 105398.039 = Rp304,294 Mil.
Total Current Assets was Rp621,458 Mil.
Total Assets was Rp1,267,327 Mil.
Property, Plant and Equipment(Net PPE) was Rp107,786 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp19,507 Mil.
Selling, General, & Admin. Expense(SGA) was Rp68,757 Mil.
Total Current Liabilities was Rp401,240 Mil.
Long-Term Debt & Capital Lease Obligation was Rp54,656 Mil.
Net Income was 14024.44 + 20640.204 + 24326.076 + 19034.893 = Rp78,026 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was 96577.363 + 60675.554 + -13643.255 + 19892.301 = Rp163,502 Mil.
Total Receivables was Rp352,091 Mil.
Revenue was 627140.027 + 626736.393 + 622296.325 + 486887.739 = Rp2,363,060 Mil.
Gross Profit was 42635.35 + 70581.368 + 81460.258 + 72710.313 = Rp267,387 Mil.
Total Current Assets was Rp522,994 Mil.
Total Assets was Rp1,030,911 Mil.
Property, Plant and Equipment(Net PPE) was Rp140,289 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp20,466 Mil.
Selling, General, & Admin. Expense(SGA) was Rp41,334 Mil.
Total Current Liabilities was Rp273,250 Mil.
Long-Term Debt & Capital Lease Obligation was Rp47,241 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)
=(393392.445 / 2496402.508) / (352091.312 / 2363060.484)
=0.157584 / 0.148998
=1.0576

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)
=(267387.289 / 2363060.484) / (304293.772 / 2496402.508)
=0.113153 / 0.121893
=0.9283

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 - (621458.045 + 107786.453) / 1267326.672) / (1 - (522994.157 + 140288.806) / 1030911.358)
=0.42458 / 0.356605
=1.1906

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
=2496402.508 / 2363060.484
=1.0564

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))
=(20465.965 / (20465.965 + 140288.806)) / (19506.898 / (19506.898 + 107786.453))
=0.127312 / 0.153244
=0.8308

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)
=(68756.987 / 2496402.508) / (41334.412 / 2363060.484)
=0.027542 / 0.017492
=1.5745

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)
=((54655.808 + 401239.676) / 1267326.672) / ((47241.323 + 273249.556) / 1030911.358)
=0.35973 / 0.310881
=1.1571

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
=(78025.613 - 0 - 163501.963) / 1267326.672
=-0.067446

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 WIR ASIA Tbk has a M-score of -2.82 suggests that the company is unlikely to be a manipulator.


PT WIR ASIA Tbk Beneish M-Score Related Terms

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


PT WIR ASIA Tbk Business Description

Traded in Other Exchanges
N/A
Address
Jalan Panjang Raya No.70, Kebon Jeruk, Jakarta, IDN, 11530
PT WIR ASIA Tbk is engaged in providing AR-based technology services by combining VR, AI, Internet of Things technology, and other supporting technologies such as blockchain and mechatronics as a means to generate ideas and products that enable interaction between the virtual world and the real world.

PT WIR ASIA Tbk Headlines

No Headlines