GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Retail - Cyclical » PT Electronic City Indonesia Tbk (ISX:ECII) » Definitions » Beneish M-Score

PT Electronic City Indonesia Tbk (ISX:ECII) Beneish M-Score : -2.08 (As of May. 29, 2024)


View and export this data going back to 2013. Start your Free Trial

What is PT Electronic City 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 -2.08 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ISX:ECII' s Beneish M-Score Range Over the Past 10 Years
Min: -5.08   Med: -2.09   Max: 2.11
Current: -2.08

During the past 12 years, the highest Beneish M-Score of PT Electronic City Indonesia Tbk was 2.11. The lowest was -5.08. And the median was -2.09.


PT Electronic City Indonesia Tbk Beneish M-Score Historical Data

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

PT Electronic City Indonesia 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 -2.81 -3.18 -2.35 -2.11 -1.46

PT Electronic City Indonesia 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 -2.10 -2.22 -1.30 -1.46 -2.08

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

For the Specialty Retail subindustry, PT Electronic City 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 Electronic City Indonesia Tbk's Beneish M-Score Distribution in the Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, PT Electronic City Indonesia Tbk's Beneish M-Score distribution charts can be found below:

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



PT Electronic City 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 Electronic City Indonesia 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 * 1.0539+0.528 * 1.1183+0.404 * 1.6825+0.892 * 1.0806+0.115 * 1.106
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9472+4.679 * -0.010913-0.327 * 1.1065
=-2.08

* 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 Rp53,033 Mil.
Revenue was 609684.164 + 689021.065 + 560781.584 + 608048.601 = Rp2,467,535 Mil.
Gross Profit was 96565.531 + 116964.847 + 90714.279 + 95965.934 = Rp400,211 Mil.
Total Current Assets was Rp959,738 Mil.
Total Assets was Rp1,752,118 Mil.
Property, Plant and Equipment(Net PPE) was Rp712,291 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp58,223 Mil.
Selling, General, & Admin. Expense(SGA) was Rp52,637 Mil.
Total Current Liabilities was Rp522,601 Mil.
Long-Term Debt & Capital Lease Obligation was Rp19,186 Mil.
Net Income was 2125.453 + 8798.96 + -2281.338 + -3450.367 = Rp5,193 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was 7878.683 + 6977.866 + -39972.799 + 49430.514 = Rp24,314 Mil.
Total Receivables was Rp46,564 Mil.
Revenue was 611426.265 + 647106.36 + 515970.272 + 508971.882 = Rp2,283,475 Mil.
Gross Profit was 110988.867 + 115478.609 + 87598.201 + 100115.287 = Rp414,181 Mil.
Total Current Assets was Rp1,036,000 Mil.
Total Assets was Rp1,760,311 Mil.
Property, Plant and Equipment(Net PPE) was Rp676,487 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp61,695 Mil.
Selling, General, & Admin. Expense(SGA) was Rp51,427 Mil.
Total Current Liabilities was Rp481,981 Mil.
Long-Term Debt & Capital Lease Obligation was Rp9,930 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)
=(53033.175 / 2467535.414) / (46563.508 / 2283474.779)
=0.021492 / 0.020392
=1.0539

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)
=(414180.964 / 2283474.779) / (400210.591 / 2467535.414)
=0.181382 / 0.16219
=1.1183

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 - (959738.07 + 712290.88) / 1752117.816) / (1 - (1035999.591 + 676486.531) / 1760311.076)
=0.04571 / 0.027168
=1.6825

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
=2467535.414 / 2283474.779
=1.0806

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))
=(61695.217 / (61695.217 + 676486.531)) / (58223.366 / (58223.366 + 712290.88))
=0.083577 / 0.075564
=1.106

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)
=(52637.268 / 2467535.414) / (51427.379 / 2283474.779)
=0.021332 / 0.022522
=0.9472

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)
=((19186.465 + 522601.044) / 1752117.816) / ((9930.352 + 481980.809) / 1760311.076)
=0.309219 / 0.279446
=1.1065

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
=(5192.708 - 0 - 24314.264) / 1752117.816
=-0.010913

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 Electronic City Indonesia Tbk has a M-score of -2.08 suggests that the company is unlikely to be a manipulator.


PT Electronic City Indonesia Tbk Beneish M-Score Related Terms

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


PT Electronic City Indonesia Tbk (ISX:ECII) Business Description

Traded in Other Exchanges
N/A
Address
Jl. Jend. Sudirman Kav 52-53 Lot 22, Sudirman Central Business District, Jakarta Selatan, Jakarta, IDN, 12190
PT Electronic City Indonesia Tbk is an Indonesia-based electronics retail company. Its segments consist of the Sales of branded electronic goods, the Rent, commissions for the sale of consignment goods, and others. The company's product is divided into four categories which include Audio-Video, Household appliances, Information technology and mobile devices, and Camera and office equipment. It offers services such as home delivery Service, installation, maintenance and repair, warranty extension, insurance, swap scheme, and alternative financing for customers. Additionally, to provide fast delivery it provides services such as EC Express, EC-service contract, and EC 24-hour repair. The firm generates the majority of revenue from Sales of branded electronic goods segment.

PT Electronic City Indonesia Tbk (ISX:ECII) Headlines

No Headlines