GURUFOCUS.COM » STOCK LIST » Energy » Other Energy Sources » PT Resource Alam Indonesia Tbk (ISX:KKGI) » Definitions » Beneish M-Score

PT Resource Alam Indonesia Tbk (ISX:KKGI) Beneish M-Score : -0.98 (As of Jun. 07, 2024)


View and export this data going back to 1991. Start your Free Trial

What is PT Resource Alam 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.

Warning Sign:

Beneish M-Score -0.98 higher than -1.78, which implies that the company might have manipulated its financial results.

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

ISX:KKGI' s Beneish M-Score Range Over the Past 10 Years
Min: -3.88   Med: -2.24   Max: 1.93
Current: -0.98

During the past 13 years, the highest Beneish M-Score of PT Resource Alam Indonesia Tbk was 1.93. The lowest was -3.88. And the median was -2.24.


PT Resource Alam Indonesia Tbk Beneish M-Score Historical Data

The historical data trend for PT Resource Alam 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 Resource Alam Indonesia Tbk Beneish M-Score Chart

PT Resource Alam 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 -1.36 -2.57 -3.06 -1.35 -1.49

PT Resource Alam 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 -2.14 -0.87 -2.08 -1.49 -0.98

Competitive Comparison of PT Resource Alam Indonesia Tbk's Beneish M-Score

For the Thermal Coal subindustry, PT Resource Alam 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 Resource Alam Indonesia Tbk's Beneish M-Score Distribution in the Other Energy Sources Industry

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

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



PT Resource Alam 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 Resource Alam 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 * 2.3923+0.528 * 1.2998+0.404 * 0.8289+0.892 * 1.0295+0.115 * 0.6528
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.8657+4.679 * 0.068614-0.327 * 1.08
=-0.98

* 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 Rp580,505 Mil.
Revenue was 1491589.805 + 900926.039 + 925954.965 + 1367982.293 = Rp4,686,453 Mil.
Gross Profit was 537694.415 + 94931.684 + 51717.098 + 320684.945 = Rp1,005,028 Mil.
Total Current Assets was Rp2,041,047 Mil.
Total Assets was Rp3,318,647 Mil.
Property, Plant and Equipment(Net PPE) was Rp619,815 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp6,936 Mil.
Selling, General, & Admin. Expense(SGA) was Rp187,172 Mil.
Total Current Liabilities was Rp671,844 Mil.
Long-Term Debt & Capital Lease Obligation was Rp39,588 Mil.
Net Income was 261994.799 + -5087.278 + -2701.524 + 200987.809 = Rp455,194 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was 221666.561 + -150167.186 + 146177.267 + 9811.98 = Rp227,489 Mil.
Total Receivables was Rp235,705 Mil.
Revenue was 1288570.043 + 1203485.363 + 1049130.388 + 1011015.737 = Rp4,552,202 Mil.
Gross Profit was 330656.312 + 388304.307 + 225762.235 + 324146.871 = Rp1,268,870 Mil.
Total Current Assets was Rp1,578,333 Mil.
Total Assets was Rp2,809,170 Mil.
Property, Plant and Equipment(Net PPE) was Rp559,087 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp4,069 Mil.
Selling, General, & Admin. Expense(SGA) was Rp97,449 Mil.
Total Current Liabilities was Rp528,677 Mil.
Long-Term Debt & Capital Lease Obligation was Rp28,919 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)
=(580504.627 / 4686453.102) / (235705.399 / 4552201.531)
=0.123869 / 0.051778
=2.3923

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)
=(1268869.725 / 4552201.531) / (1005028.142 / 4686453.102)
=0.278738 / 0.214454
=1.2998

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 - (2041046.623 + 619815.409) / 3318647.031) / (1 - (1578332.997 + 559086.76) / 2809170.354)
=0.198209 / 0.239128
=0.8289

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
=4686453.102 / 4552201.531
=1.0295

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))
=(4068.548 / (4068.548 + 559086.76)) / (6936.046 / (6936.046 + 619815.409))
=0.007225 / 0.011067
=0.6528

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)
=(187171.741 / 4686453.102) / (97448.726 / 4552201.531)
=0.039939 / 0.021407
=1.8657

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)
=((39588.27 + 671844.385) / 3318647.031) / ((28919.06 + 528676.561) / 2809170.354)
=0.214374 / 0.198491
=1.08

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
=(455193.806 - 0 - 227488.622) / 3318647.031
=0.068614

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 Resource Alam Indonesia Tbk has a M-score of -0.98 signals that the company is likely to be a manipulator.


PT Resource Alam Indonesia Tbk Beneish M-Score Related Terms

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


PT Resource Alam Indonesia Tbk (ISX:KKGI) Business Description

Traded in Other Exchanges
N/A
Address
Jalan Pembangunan I No. 3, Bumi Raya Group Building, Jakarta Pusat, IDN, 10130
PT Resource Alam Indonesia Tbk is a coal mining company. The company performs business activities in the fields of mining, forestry, agriculture, plantation, livestock, fisheries, industry, transportation, real estate, finance, insurance, and general trading. The company generates the majority of its revenue from the Coal segment.

PT Resource Alam Indonesia Tbk (ISX:KKGI) Headlines

No Headlines