GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Travel & Leisure » Palms Sports PJSC (ADX:PALMS) » Definitions » Beneish M-Score

Palms Sports PJSC (ADX:PALMS) Beneish M-Score : -2.76 (As of May. 27, 2024)


View and export this data going back to 2020. Start your Free Trial

What is Palms Sports PJSC 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 -2.76 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ADX:PALMS' s Beneish M-Score Range Over the Past 10 Years
Min: -2.76   Med: -1.66   Max: 2.14
Current: -2.76

During the past 3 years, the highest Beneish M-Score of Palms Sports PJSC was 2.14. The lowest was -2.76. And the median was -1.66.


Palms Sports PJSC Beneish M-Score Historical Data

The historical data trend for Palms Sports PJSC'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.

Palms Sports PJSC Beneish M-Score Chart

Palms Sports PJSC Annual Data
Trend Dec21 Dec22 Dec23
Beneish M-Score
- -1.79 -1.52

Palms Sports PJSC Quarterly Data
Jun20 Sep20 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 -0.67 - 2.14 -1.52 -2.76

Competitive Comparison of Palms Sports PJSC's Beneish M-Score

For the Leisure subindustry, Palms Sports PJSC'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.


Palms Sports PJSC's Beneish M-Score Distribution in the Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Palms Sports PJSC's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Palms Sports PJSC's Beneish M-Score falls into.



Palms Sports PJSC 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 Palms Sports PJSC 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 * 1.093+0.528 * 1.5345+0.404 * 1.91+0.892 * 2.3552+0.115 * 5.1603
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.4045+4.679 * -0.050782-0.327 * 8.3222
=-2.76

* 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 د.إ446.6 Mil.
Revenue was 258.309 + 238.955 + 172.273 + 81.175 = د.إ750.7 Mil.
Gross Profit was 56.438 + 49.81 + 34.69 + 25.574 = د.إ166.5 Mil.
Total Current Assets was د.إ722.0 Mil.
Total Assets was د.إ956.6 Mil.
Property, Plant and Equipment(Net PPE) was د.إ108.8 Mil.
Depreciation, Depletion and Amortization(DDA) was د.إ9.8 Mil.
Selling, General, & Admin. Expense(SGA) was د.إ24.2 Mil.
Total Current Liabilities was د.إ201.1 Mil.
Long-Term Debt & Capital Lease Obligation was د.إ151.0 Mil.
Net Income was 15.689 + 27.502 + 47.773 + 21.449 = د.إ112.4 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = د.إ0.0 Mil.
Cash Flow from Operations was 8.701 + 69.42 + 56.897 + 25.972 = د.إ161.0 Mil.
Total Receivables was د.إ173.5 Mil.
Revenue was 84.103 + 87.243 + 79.971 + 67.43 = د.إ318.7 Mil.
Gross Profit was 27.857 + 32.168 + 25.511 + 22.95 = د.إ108.5 Mil.
Total Current Assets was د.إ495.9 Mil.
Total Assets was د.إ533.2 Mil.
Property, Plant and Equipment(Net PPE) was د.إ0.6 Mil.
Depreciation, Depletion and Amortization(DDA) was د.إ0.4 Mil.
Selling, General, & Admin. Expense(SGA) was د.إ7.3 Mil.
Total Current Liabilities was د.إ23.6 Mil.
Long-Term Debt & Capital Lease Obligation was د.إ0.0 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)
=(446.644 / 750.712) / (173.505 / 318.747)
=0.594961 / 0.544335
=1.093

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)
=(108.486 / 318.747) / (166.512 / 750.712)
=0.340351 / 0.221805
=1.5345

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 - (721.955 + 108.805) / 956.587) / (1 - (495.922 + 0.59) / 533.235)
=0.131537 / 0.068868
=1.91

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
=750.712 / 318.747
=2.3552

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))
=(0.44 / (0.44 + 0.59)) / (9.82 / (9.82 + 108.805))
=0.427184 / 0.082782
=5.1603

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)
=(24.246 / 750.712) / (7.33 / 318.747)
=0.032297 / 0.022996
=1.4045

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)
=((151.019 + 201.108) / 956.587) / ((0 + 23.586) / 533.235)
=0.368108 / 0.044232
=8.3222

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
=(112.413 - 0 - 160.99) / 956.587
=-0.050782

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.

Palms Sports PJSC has a M-score of -2.76 suggests that the company is unlikely to be a manipulator.


Palms Sports PJSC Beneish M-Score Related Terms

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


Palms Sports PJSC (ADX:PALMS) Business Description

Traded in Other Exchanges
N/A
Address
Eastern Ring Road, 4th Floor, Royal Group Head Office, P.O. 39877, Ministries Complex, Abu Dhabi, ARE
Palms Sports PJSC is a sports management and marketing company. The company is one of the leading providers of sports training programs, with a competitive edge with regard to Jiu-Jitsu, mixed martial arts, and combat sports. Also, the company provides event management services, media management, public relations, and promotion services.

Palms Sports PJSC (ADX:PALMS) Headlines

No Headlines