GURUFOCUS.COM » STOCK LIST » Energy » Other Energy Sources » PT Delta Dunia Makmur Tbk (ISX:DOID) » Definitions » Beneish M-Score

PT Delta Dunia Makmur Tbk (ISX:DOID) Beneish M-Score : -3.21 (As of Jun. 03, 2024)


View and export this data going back to 2001. Start your Free Trial

What is PT Delta Dunia Makmur 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 -3.21 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ISX:DOID' s Beneish M-Score Range Over the Past 10 Years
Min: -3.41   Med: -3.04   Max: -2.49
Current: -3.21

During the past 13 years, the highest Beneish M-Score of PT Delta Dunia Makmur Tbk was -2.49. The lowest was -3.41. And the median was -3.04.


PT Delta Dunia Makmur Tbk Beneish M-Score Historical Data

The historical data trend for PT Delta Dunia Makmur 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 Delta Dunia Makmur Tbk Beneish M-Score Chart

PT Delta Dunia Makmur 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 -2.52 -3.36 -2.49 -2.61 -3.21

PT Delta Dunia Makmur Tbk Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
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 -2.61 - - - -3.21

Competitive Comparison of PT Delta Dunia Makmur Tbk's Beneish M-Score

For the Thermal Coal subindustry, PT Delta Dunia Makmur 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 Delta Dunia Makmur Tbk's Beneish M-Score Distribution in the Other Energy Sources Industry

For the Other Energy Sources industry and Energy sector, PT Delta Dunia Makmur Tbk's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where PT Delta Dunia Makmur Tbk's Beneish M-Score falls into.



PT Delta Dunia Makmur 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 Delta Dunia Makmur 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 * 0.9718+0.528 * 0.9756+0.404 * 0.8975+0.892 * 1.1563+0.115 * 0.8332
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.162026-0.327 * 1.0251
=-3.21

* 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 (Dec23) TTM:Last Year (Dec22) TTM:
Total Receivables was Rp5,935,620 Mil.
Revenue was Rp28,262,463 Mil.
Gross Profit was Rp3,799,302 Mil.
Total Current Assets was Rp15,805,771 Mil.
Total Assets was Rp28,898,805 Mil.
Property, Plant and Equipment(Net PPE) was Rp10,956,948 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp68,293 Mil.
Selling, General, & Admin. Expense(SGA) was Rp0 Mil.
Total Current Liabilities was Rp8,143,976 Mil.
Long-Term Debt & Capital Lease Obligation was Rp15,477,996 Mil.
Net Income was Rp555,130 Mil.
Gross Profit was Rp0 Mil.
Cash Flow from Operations was Rp5,237,476 Mil.
Total Receivables was Rp5,282,128 Mil.
Revenue was Rp24,441,431 Mil.
Gross Profit was Rp3,205,320 Mil.
Total Current Assets was Rp10,259,499 Mil.
Total Assets was Rp24,714,789 Mil.
Property, Plant and Equipment(Net PPE) was Rp12,419,776 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp64,434 Mil.
Selling, General, & Admin. Expense(SGA) was Rp0 Mil.
Total Current Liabilities was Rp6,598,578 Mil.
Long-Term Debt & Capital Lease Obligation was Rp13,107,803 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)
=(5935619.731 / 28262463.445) / (5282127.84 / 24441431.082)
=0.210018 / 0.216114
=0.9718

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)
=(3205319.599 / 24441431.082) / (3799302.272 / 28262463.445)
=0.131143 / 0.134429
=0.9756

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 - (15805770.823 + 10956947.757) / 28898804.798) / (1 - (10259498.778 + 12419775.77) / 24714788.882)
=0.073916 / 0.08236
=0.8975

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
=28262463.445 / 24441431.082
=1.1563

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))
=(64434.226 / (64434.226 + 12419775.77)) / (68292.848 / (68292.848 + 10956947.757))
=0.005161 / 0.006194
=0.8332

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 / 28262463.445) / (0 / 24441431.082)
=0 / 0
=1

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)
=((15477995.983 + 8143976.124) / 28898804.798) / ((13107803.054 + 6598577.602) / 24714788.882)
=0.817403 / 0.797352
=1.0251

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
=(555129.903 - 0 - 5237475.662) / 28898804.798
=-0.162026

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 Delta Dunia Makmur Tbk has a M-score of -3.21 suggests that the company is unlikely to be a manipulator.


PT Delta Dunia Makmur Tbk Beneish M-Score Related Terms

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


PT Delta Dunia Makmur Tbk (ISX:DOID) Business Description

Traded in Other Exchanges
N/A
Address
Jalan Jend. Sudirman Kav. 52-53, SCBD Lot 10, Pacific Century Place, 38th Floor, Jakarta, IDN, 12190
PT Delta Dunia Makmur Tbk is an Indonesia-based company engaged in the mining industry. The company's operating segment includes coal mining and mining services and investment. It generates maximum revenue from the coal mining and mining services segment. All revenues of the group are derived in Indonesia.

PT Delta Dunia Makmur Tbk (ISX:DOID) Headlines

No Headlines