GURUFOCUS.COM » STOCK LIST » Financial Services » Diversified Financial Services » Perigee Holdings Inc (OTCPK:PEHD) » Definitions » Beneish M-Score
中文

Perigee Holdings (Perigee Holdings) Beneish M-Score : 0.00 (As of Apr. 25, 2024)


View and export this data going back to 2006. Start your Free Trial

What is Perigee Holdings 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.

The historical rank and industry rank for Perigee Holdings's Beneish M-Score or its related term are showing as below:

During the past 12 years, the highest Beneish M-Score of Perigee Holdings was 0.00. The lowest was 0.00. And the median was 0.00.


Perigee Holdings Beneish M-Score Historical Data

The historical data trend for Perigee Holdings'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.

Perigee Holdings Beneish M-Score Chart

Perigee Holdings Annual Data
Trend Apr08 Apr09 Apr10 Apr11 Apr12 Apr13 Apr14 Apr15 Apr16 Apr17
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.49 -3.57 -6.53 -3.79 -4.95

Perigee Holdings Quarterly Data
Jul12 Oct12 Jan13 Apr13 Jul13 Oct13 Jan14 Apr14 Jul14 Oct14 Jan15 Apr15 Jul15 Oct15 Jan16 Apr16 Jul16 Oct16 Jan17 Apr17
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 -3.79 -2.52 -4.56 -2.00 -4.95

Competitive Comparison of Perigee Holdings's Beneish M-Score

For the Shell Companies subindustry, Perigee Holdings'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.


Perigee Holdings's Beneish M-Score Distribution in the Diversified Financial Services Industry

For the Diversified Financial Services industry and Financial Services sector, Perigee Holdings's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Perigee Holdings's Beneish M-Score falls into.



Perigee Holdings 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 Perigee Holdings 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 * 0.327+0.528 * 1.0008+0.404 * 1.0069+0.892 * 0.8435+0.115 * 0.56
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9974+4.679 * -0.320812-0.327 * 1.1503
=-4.84

* 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 (Apr17) TTM:Last Year (Apr16) TTM:
Total Receivables was $0.01 Mil.
Revenue was 0.063 + 0.12 + 0.102 + 0.087 = $0.37 Mil.
Gross Profit was 0.062 + 0.12 + 0.102 + 0.086 = $0.37 Mil.
Total Current Assets was $0.11 Mil.
Total Assets was $3.30 Mil.
Property, Plant and Equipment(Net PPE) was $0.00 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.01 Mil.
Selling, General, & Admin. Expense(SGA) was $0.98 Mil.
Total Current Liabilities was $3.07 Mil.
Long-Term Debt & Capital Lease Obligation was $0.00 Mil.
Net Income was -0.247 + -0.076 + -0.337 + 0.092 = $-0.57 Mil.
Non Operating Income was 0.179 + 0.051 + -0.002 + 0.63 = $0.86 Mil.
Cash Flow from Operations was -0.028 + -0.042 + -0.103 + -0.194 = $-0.37 Mil.
Total Receivables was $0.03 Mil.
Revenue was 0.086 + 0.098 + 0.12 + 0.137 = $0.44 Mil.
Gross Profit was 0.086 + 0.097 + 0.12 + 0.136 = $0.44 Mil.
Total Current Assets was $0.13 Mil.
Total Assets was $3.33 Mil.
Property, Plant and Equipment(Net PPE) was $0.01 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.01 Mil.
Selling, General, & Admin. Expense(SGA) was $1.17 Mil.
Total Current Liabilities was $2.69 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)
=(0.008 / 0.372) / (0.029 / 0.441)
=0.021505 / 0.06576
=0.327

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)
=(0.439 / 0.441) / (0.37 / 0.372)
=0.995465 / 0.994624
=1.0008

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 - (0.114 + 0) / 3.301) / (1 - (0.126 + 0.011) / 3.332)
=0.965465 / 0.958884
=1.0069

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
=0.372 / 0.441
=0.8435

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))
=(0.014 / (0.014 + 0.011)) / (0.008 / (0.008 + 0))
=0.56 / 1
=0.56

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)
=(0.981 / 0.372) / (1.166 / 0.441)
=2.637097 / 2.643991
=0.9974

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 + 3.07) / 3.301) / ((0 + 2.694) / 3.332)
=0.930021 / 0.808523
=1.1503

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
=(-0.568 - 0.858 - -0.367) / 3.301
=-0.320812

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.

Perigee Holdings has a M-score of -4.84 suggests that the company is unlikely to be a manipulator.


Perigee Holdings Beneish M-Score Related Terms

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


Perigee Holdings (Perigee Holdings) Business Description

Traded in Other Exchanges
N/A
Address
9605 W. 49th Avenue, Suite 200, Wheat Ridge, CO, USA, 80033
Perigee Holdings Inc is a shell company.
Executives
Sanjay Sabnani director, 10 percent owner, officer: CEO, President, Secretary 11150 SANTA MONICA BLVD. #1500, LOS ANGELES CA 90025
Chuck Timpe director 11111 SANTA MONICA BLVD STE. 550, LOS ANGELES CA 90025

Perigee Holdings (Perigee Holdings) Headlines

From GuruFocus

CrowdGather Provides Shareholder Update

By GlobeNewswire GlobeNewswire 06-12-2018

CrowdGather Provides Shareholder Update

By Marketwired Marketwired 06-12-2018