PT Rig Tenders Indonesia Tbk (PT Rig Tenders Indonesia Tbk) Beneish M-Score : -3.32 (As of Jun. 23, 2024)

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

What is PT Rig Tenders 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 -3.32 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

RIGJF' s Beneish M-Score Range Over the Past 10 Years
Min: -8.47 Med: -3.6 Max: 170.01
Current: -3.32

During the past 10 years, the highest Beneish M-Score of PT Rig Tenders Indonesia Tbk was 170.01. The lowest was -8.47. And the median was -3.60.

PT Rig Tenders Indonesia Tbk Beneish M-Score Historical Data

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

PT Rig Tenders Indonesia Tbk Annual Data

Trend

Dec12

Dec13

Mar15

Mar16

Mar17

Mar18

Mar19

Jun21

Jun22

Jun23

Beneish M-Score

Get a 7-Day Free Trial

-2.74

-4.19

-4.67

0.24

-3.20

PT Rig Tenders Indonesia Tbk Quarterly Data
	Dec18	Mar19	Jun19	Sep19	Dec19	Sep20	Dec20	Mar21	Jun21	Sep21	Dec21	Mar22	Jun22	Sep22	Dec22	Mar23	Jun23	Sep23	Dec23	Mar24
Beneish M-Score	Get a 7-Day Free Trial															112.08	-3.20	-3.34	-3.75	-3.32

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

For the Marine Shipping subindustry, PT Rig Tenders 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 Rig Tenders Indonesia Tbk's Beneish M-Score Distribution in the Transportation Industry

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

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

PT Rig Tenders 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 Rig Tenders 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 * 0.8823

0.528 * 0.8963

0.404 * 0.3836

0.892 * 1.0457

0.115 * 0.4352

0.172 * SGAI

4.679 * TATA

0.327 * LVGI

0.172 * 1.417

4.679 * -0.141461

0.327 * 0.1358

-3.37

This Year (Mar24) TTM:

Last Year (Mar23) TTM:

Total Receivables was $4.59 Mil.
Revenue was 5.911 + 5.631 + 5.321 + 5.917 = $22.78 Mil.
Gross Profit was 2.106 + 1.96 + 1.765 + 1.909 = $7.74 Mil.
Total Current Assets was $21.44 Mil.
Total Assets was $49.22 Mil.
Property, Plant and Equipment(Net PPE) was $27.73 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.04 Mil.
Selling, General, & Admin. Expense(SGA) was $0.61 Mil.
Total Current Liabilities was $1.07 Mil.
Long-Term Debt & Capital Lease Obligation was $0.00 Mil.
Net Income was 1.323 + 1.553 + 1.028 + 1.205 = $5.11 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = $0.00 Mil.
Cash Flow from Operations was 3.226 + 3.433 + 1.872 + 3.541 = $12.07 Mil.

Total Receivables was $4.98 Mil.
Revenue was 6.016 + 5.018 + 5.46 + 5.29 = $21.78 Mil.
Gross Profit was 2.058 + 1.255 + 2 + 1.321 = $6.63 Mil.
Total Current Assets was $22.85 Mil.
Total Assets was $52.44 Mil.
Property, Plant and Equipment(Net PPE) was $29.44 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.02 Mil.
Selling, General, & Admin. Expense(SGA) was $0.41 Mil.
Total Current Liabilities was $8.40 Mil.
Long-Term Debt & Capital Lease Obligation was $0.00 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)
	=	(4.594 / 22.78)	/	(4.979 / 21.784)
	=	0.201668	/	0.228562
	=	0.8823

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)
	=	(6.634 / 21.784)	/	(7.74 / 22.78)
	=	0.304535	/	0.339772
	=	0.8963

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 - (21.435 + 27.733) / 49.222)	/	(1 - (22.851 + 29.44) / 52.441)
	=	0.001097	/	0.00286
	=	0.3836

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
	=	22.78	/	21.784
	=	1.0457

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))
	=	(0.018 / (0.018 + 29.44))	/	(0.039 / (0.039 + 27.733))
	=	0.000611	/	0.001404
	=	0.4352

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)
	=	(0.609 / 22.78)	/	(0.411 / 21.784)
	=	0.026734	/	0.018867
	=	1.417

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 + 1.07) / 49.222)	/	((0 + 8.396) / 52.441)
	=	0.021738	/	0.160104
	=	0.1358

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
	=	(5.109 - 0	-	12.072)	/	49.222
	=	-0.141461

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 Rig Tenders Indonesia Tbk has a M-score of -3.37 suggests that the company is unlikely to be a manipulator.

PT Rig Tenders Indonesia Tbk Beneish M-Score Related Terms

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

PT Rig Tenders Indonesia Tbk (PT Rig Tenders Indonesia Tbk) Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Industrials » Transportation » PT Rig Tenders Indonesia Tbk (GREY:RIGJF) » Definitions » Beneish M-Score

Comparable Companies

Traded in Other Exchanges

RIGS:Indonesia

Address

Jl. HR Rasuna Said, GENERALI TOWER GRAN RUBINA BUSINESS PARK, 18th floor, Unit D Kawasan Rasuna Epicentrum, Selatan, Jakarta, IDN, 12940

Website

https://www.rigtenders.co.id

PT Rig Tenders Indonesia Tbk is a domestic and foreign shipping (especially offshore) and placement installation service and drilling rig offshore company. The company provides services as Offshore Support, Coal Transport, Other Services and Vessel. The company's operating segments are divided into two segments, namely Mining Material Segment and Offshore Segment. It generates maximum revenue from the mining commodities segment.

PT Rig Tenders Indonesia Tbk (PT Rig Tenders Indonesia Tbk) Headlines

No Headlines