Peoplein Beneish M-Score Historical Data
The historical data trend for Peoplein'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.
Peoplein Beneish M-Score Chart
|
Peoplein Annual Data
|
|
Trend |
Jun18 |
Jun19 |
Jun20 |
Jun21 |
Jun22 |
Jun23 |
Jun24 |
| Beneish M-Score |
|
Get a 7-Day Free Trial
|
-3.07 |
-1.89 |
-2.21 |
-2.74 |
-2.46 |
|
Peoplein Semi-Annual Data
|
|
Dec17 |
Jun18 |
Dec18 |
Jun19 |
Dec19 |
Jun20 |
Dec20 |
Jun21 |
Dec21 |
Jun22 |
Dec22 |
Jun23 |
Dec23 |
Jun24 |
| Beneish M-Score |
Get a 7-Day Free Trial
|
|
|
|
|
|
|
-2.21 |
- |
-2.74 |
- |
-2.46 |
Competitive Comparison of Peoplein's Beneish M-Score
For the Staffing & Employment Services subindustry, Peoplein'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.
Peoplein's Beneish M-Score Distribution in the Business Services Industry
For the Business Services industry and Industrials sector, Peoplein's Beneish M-Score distribution charts can be found below:
* The bar in red indicates where Peoplein's Beneish M-Score falls into.
Peoplein 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 Peoplein 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 * 1.0758 | + | 0.528 * 1 | + | 0.404 * 0.9661 | + | 0.892 * 0.9923 | + | 0.115 * 0.8428 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 1.019 | + | 4.679 * 0.001848 | - | 0.327 * 1.0389 |
| = | -2.46 |
* 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$128 Mil.
Revenue was A$1,174 Mil.
Gross Profit was A$1,174 Mil.
Total Current Assets was A$171 Mil.
Total Assets was A$391 Mil.
Property, Plant and Equipment(Net PPE) was A$27 Mil.
Depreciation, Depletion and Amortization(DDA) was A$20 Mil.
Selling, General, & Admin. Expense(SGA) was A$1,112 Mil.
Total Current Liabilities was A$101 Mil.
Long-Term Debt & Capital Lease Obligation was A$124 Mil.
Net Income was A$5 Mil.
Gross Profit was A$8 Mil.
Cash Flow from Operations was A$-4 Mil.
|
Total Receivables was A$120 Mil.
Revenue was A$1,183 Mil.
Gross Profit was A$1,183 Mil.
Total Current Assets was A$164 Mil.
Total Assets was A$397 Mil.
Property, Plant and Equipment(Net PPE) was A$30 Mil.
Depreciation, Depletion and Amortization(DDA) was A$17 Mil.
Selling, General, & Admin. Expense(SGA) was A$1,100 Mil.
Total Current Liabilities was A$140 Mil.
Long-Term Debt & Capital Lease Obligation was A$79 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) |
| = | (128.422 / 1173.66) | / | (120.299 / 1182.749) |
| = | 0.10942 | / | 0.101711 |
| | = | 1.0758 |
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) |
| = | (1182.749 / 1182.749) | / | (1173.66 / 1173.66) |
| = | 1 | / | 1 |
| | = | 1 |
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 - (170.609 + 26.894) / 391.281) | / | (1 - (163.677 + 29.755) / 396.868) |
| = | 0.49524 | / | 0.512604 |
| | = | 0.9661 |
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 |
| = | 1173.66 | / | 1182.749 |
| | = | 0.9923 |
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)) |
| = | (16.976 / (16.976 + 29.755)) | / | (20.375 / (20.375 + 26.894)) |
| = | 0.363271 | / | 0.431044 |
| | = | 0.8428 |
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) |
| = | (1112.499 / 1173.66) | / | (1100.181 / 1182.749) |
| = | 0.947889 | / | 0.93019 |
| | = | 1.019 |
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) |
| = | ((123.813 + 100.622) / 391.281) | / | ((79.389 + 139.73) / 396.868) |
| = | 0.57359 | / | 0.552121 |
| | = | 1.0389 |
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 |
| = | (4.673 - 7.533 | - | -3.583) | / | 391.281 |
| | = | 0.001848 |
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.
Peoplein has a M-score of -2.46 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
ASX:PPE has been successfully added to your