GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Maggie Beer Holdings Ltd (ASX:MBH) » Definitions » Beneish M-Score

Maggie Beer Holdings (ASX:MBH) Beneish M-Score : -3.18 (As of Dec. 15, 2024)


View and export this data going back to 2004. Start your Free Trial

What is Maggie Beer 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.

Good Sign:

Beneish M-Score -3.18 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ASX:MBH' s Beneish M-Score Range Over the Past 10 Years
Min: -3.33   Med: -2.56   Max: -1.6
Current: -3.18

During the past 13 years, the highest Beneish M-Score of Maggie Beer Holdings was -1.60. The lowest was -3.33. And the median was -2.56.


Maggie Beer Holdings Beneish M-Score Historical Data

The historical data trend for Maggie Beer 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.

Maggie Beer Holdings Beneish M-Score Chart

Maggie Beer Holdings Annual Data
Trend Jun15 Jun16 Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23 Jun24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.56 -2.07 -3.33 -2.57 -3.18

Maggie Beer Holdings Semi-Annual Data
Dec14 Jun15 Dec15 Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24
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 -3.33 - -2.57 - -3.18

Competitive Comparison of Maggie Beer Holdings's Beneish M-Score

For the Packaged Foods subindustry, Maggie Beer 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.


Maggie Beer Holdings's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Maggie Beer Holdings's Beneish M-Score distribution charts can be found below:

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



Maggie Beer 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 Maggie Beer 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 * 1.0408+0.528 * 1.0414+0.404 * 0.9761+0.892 * 1.0077+0.115 * 0.5764
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1114+4.679 * -0.12291-0.327 * 1.3423
=-3.18

* 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 (Jun24) TTM:Last Year (Jun23) TTM:
Total Receivables was A$7.90 Mil.
Revenue was A$89.39 Mil.
Gross Profit was A$43.16 Mil.
Total Current Assets was A$27.07 Mil.
Total Assets was A$75.94 Mil.
Property, Plant and Equipment(Net PPE) was A$12.30 Mil.
Depreciation, Depletion and Amortization(DDA) was A$6.08 Mil.
Selling, General, & Admin. Expense(SGA) was A$29.80 Mil.
Total Current Liabilities was A$13.87 Mil.
Long-Term Debt & Capital Lease Obligation was A$3.70 Mil.
Net Income was A$-28.24 Mil.
Gross Profit was A$-18.07 Mil.
Cash Flow from Operations was A$-0.83 Mil.
Total Receivables was A$7.53 Mil.
Revenue was A$88.71 Mil.
Gross Profit was A$44.61 Mil.
Total Current Assets was A$31.95 Mil.
Total Assets was A$103.80 Mil.
Property, Plant and Equipment(Net PPE) was A$20.65 Mil.
Depreciation, Depletion and Amortization(DDA) was A$4.86 Mil.
Selling, General, & Admin. Expense(SGA) was A$26.61 Mil.
Total Current Liabilities was A$12.49 Mil.
Long-Term Debt & Capital Lease Obligation was A$5.40 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)
=(7.902 / 89.389) / (7.534 / 88.706)
=0.0884 / 0.084932
=1.0408

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)
=(44.608 / 88.706) / (43.163 / 89.389)
=0.502875 / 0.482867
=1.0414

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 - (27.072 + 12.302) / 75.942) / (1 - (31.948 + 20.646) / 103.799)
=0.481525 / 0.493309
=0.9761

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
=89.389 / 88.706
=1.0077

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))
=(4.863 / (4.863 + 20.646)) / (6.08 / (6.08 + 12.302))
=0.190639 / 0.330758
=0.5764

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)
=(29.8 / 89.389) / (26.608 / 88.706)
=0.333374 / 0.299957
=1.1114

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)
=((3.7 + 13.867) / 75.942) / ((5.4 + 12.488) / 103.799)
=0.231321 / 0.172333
=1.3423

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
=(-28.238 - -18.07 - -0.834) / 75.942
=-0.12291

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.

Maggie Beer Holdings has a M-score of -3.18 suggests that the company is unlikely to be a manipulator.


Maggie Beer Holdings Beneish M-Score Related Terms

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


Maggie Beer Holdings Business Description

Traded in Other Exchanges
N/A
Address
2 Keith Street, Tanunda, Adelaide, SA, AUS, 5352
Maggie Beer Holdings Ltd is engaged in the sale of branded premium food and beverage in Australia and overseas markets. There are three operating segments which are Maggie Beer Products(MBP), Hampers & Gifts Australia, Farm Paris Creek and Other corporate costs. It generates a vast majority of its revenues from the Hampers & Gifts Australia segment.

Maggie Beer Holdings Headlines

No Headlines