GURUFOCUS.COM » STOCK LIST » Basic Materials » Metals & Mining » PT Kapuas Prima Coal Tbk (ISX:ZINC) » Definitions » Beneish M-Score

PT Kapuas Prima Coal Tbk (ISX:ZINC) Beneish M-Score : -1.98 (As of Apr. 04, 2025)


View and export this data going back to 2017. Start your Free Trial

What is PT Kapuas Prima Coal 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 -1.98 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ISX:ZINC' s Beneish M-Score Range Over the Past 10 Years
Min: -30.93   Med: -2.07   Max: 908.14
Current: -1.98

During the past 11 years, the highest Beneish M-Score of PT Kapuas Prima Coal Tbk was 908.14. The lowest was -30.93. And the median was -2.07.


PT Kapuas Prima Coal Tbk Beneish M-Score Historical Data

The historical data trend for PT Kapuas Prima Coal 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 Kapuas Prima Coal Tbk Beneish M-Score Chart

PT Kapuas Prima Coal Tbk Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.72 -2.05 -1.76 -2.67 -

PT Kapuas Prima Coal Tbk Quarterly Data
Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24
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 -2.67 -2.35 -2.14 -1.98 -

Competitive Comparison of PT Kapuas Prima Coal Tbk's Beneish M-Score

For the Other Industrial Metals & Mining subindustry, PT Kapuas Prima Coal 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 Kapuas Prima Coal Tbk's Beneish M-Score Distribution in the Metals & Mining Industry

For the Metals & Mining industry and Basic Materials sector, PT Kapuas Prima Coal Tbk's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where PT Kapuas Prima Coal Tbk's Beneish M-Score falls into.


;
;

PT Kapuas Prima Coal 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 Kapuas Prima Coal 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 * 0.0001+0.528 * 0.8372+0.404 * 1.6846+0.892 * 0.5003+0.115 * 1.0568
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.4709+4.679 * -0.059781-0.327 * 1.0429
=-4.02

* 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 (Dec24) TTM:Last Year (Dec23) TTM:
Total Receivables was Rp8 Mil.
Revenue was 61433.691 + 72795.552 + 34956.84 + 66607.326 = Rp235,793 Mil.
Gross Profit was -4781.821 + 31035.61 + 6778.233 + 16338.889 = Rp49,371 Mil.
Total Current Assets was Rp181,482 Mil.
Total Assets was Rp2,419,624 Mil.
Property, Plant and Equipment(Net PPE) was Rp1,539,983 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp8,156 Mil.
Selling, General, & Admin. Expense(SGA) was Rp36,846 Mil.
Total Current Liabilities was Rp1,760,076 Mil.
Long-Term Debt & Capital Lease Obligation was Rp0 Mil.
Net Income was -31678.899 + -76316.974 + 6803.482 + -19881.854 = Rp-121,074 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was -25543.276 + 8183.335 + 8637.454 + 32294.567 = Rp23,572 Mil.
Total Receivables was Rp272,929 Mil.
Revenue was 98597.628 + 101108.242 + 120304.398 + 151333.303 = Rp471,344 Mil.
Gross Profit was -211.241 + 23593.876 + 18946.625 + 40290.755 = Rp82,620 Mil.
Total Current Assets was Rp568,137 Mil.
Total Assets was Rp2,603,217 Mil.
Property, Plant and Equipment(Net PPE) was Rp1,589,201 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp8,897 Mil.
Selling, General, & Admin. Expense(SGA) was Rp50,074 Mil.
Total Current Liabilities was Rp439,600 Mil.
Long-Term Debt & Capital Lease Obligation was Rp1,376,052 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)
=(7.561 / 235793.409) / (272928.781 / 471343.571)
=3.2E-5 / 0.579044
=0.0001

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)
=(82620.015 / 471343.571) / (49370.911 / 235793.409)
=0.175286 / 0.209382
=0.8372

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 - (181481.817 + 1539982.669) / 2419623.797) / (1 - (568137.152 + 1589200.922) / 2603216.63)
=0.28854 / 0.17128
=1.6846

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
=235793.409 / 471343.571
=0.5003

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))
=(8896.675 / (8896.675 + 1589200.922)) / (8156.363 / (8156.363 + 1539982.669))
=0.005567 / 0.005268
=1.0568

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)
=(36846.398 / 235793.409) / (50073.56 / 471343.571)
=0.156266 / 0.106236
=1.4709

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)
=((0 + 1760076.143) / 2419623.797) / ((1376052.356 + 439600.409) / 2603216.63)
=0.727417 / 0.697465
=1.0429

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
=(-121074.245 - 0 - 23572.08) / 2419623.797
=-0.059781

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 Kapuas Prima Coal Tbk has a M-score of -4.02 suggests that the company is unlikely to be a manipulator.


PT Kapuas Prima Coal Tbk Beneish M-Score Related Terms

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


PT Kapuas Prima Coal Tbk Business Description

Traded in Other Exchanges
N/A
Address
Jalan Pantai Indah Selatan I, Ruko Elang Laut Boulevard Blok A No. 32-33, Pantai Indah Kapuk, Jakarta Utara, Jakarta, IDN, 14460
PT Kapuas Prima Coal Tbk is an Indonesia-based company that conducts business activities in the field of mining and trading. Its products include iron ore (Fe) and galena (Pbs) and produces Lead (Pb) concentrate and zinc (Zn) concentrate. It operates a mining concession area located in Bintang Mengalih Village, Belantikan Raya Sub-district, Lamandau Regency, and Central Kalimantan province. The company classifies business based on product types consisting of Zinc (Zn), Bijih Besi, and Timbal (Pb). It generates the majority of its revenue from the domestic market and also exports its products.

PT Kapuas Prima Coal Tbk Headlines

No Headlines