GURUFOCUS.COM » STOCK LIST » Communication Services » Media - Diversified » Miss Grand International PCL (BKK:MGI) » Definitions » Beneish M-Score

Miss Grand International PCL (BKK:MGI) Beneish M-Score : 3.16 (As of Jun. 18, 2024)


View and export this data going back to 2023. Start your Free Trial

What is Miss Grand International PCL 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 3.16 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Miss Grand International PCL's Beneish M-Score or its related term are showing as below:

BKK:MGI' s Beneish M-Score Range Over the Past 10 Years
Min: 3.16   Med: 3.16   Max: 3.16
Current: 3.16

During the past 6 years, the highest Beneish M-Score of Miss Grand International PCL was 3.16. The lowest was 3.16. And the median was 3.16.


Miss Grand International PCL Beneish M-Score Historical Data

The historical data trend for Miss Grand International PCL'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.

Miss Grand International PCL Beneish M-Score Chart

Miss Grand International PCL Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - - - - -

Miss Grand International PCL Quarterly Data
Dec18 Dec19 Dec20 Dec21 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only - - - - 3.16

Competitive Comparison of Miss Grand International PCL's Beneish M-Score

For the Entertainment subindustry, Miss Grand International PCL'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.


Miss Grand International PCL's Beneish M-Score Distribution in the Media - Diversified Industry

For the Media - Diversified industry and Communication Services sector, Miss Grand International PCL's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Miss Grand International PCL's Beneish M-Score falls into.



Miss Grand International PCL 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 Miss Grand International PCL 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 * 0.0967+0.528 * 0.8691+0.404 * 0.404+0.892 * 8.2492+0.115 * 4.8175
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.7509+4.679 * -0.07567-0.327 * 0.4287
=3.16

* 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 ฿17.8 Mil.
Revenue was 150.549 + 183.182 + 135.565 + 210.906 = ฿680.2 Mil.
Gross Profit was 67.121 + 88.625 + 63.979 + 87.792 = ฿307.5 Mil.
Total Current Assets was ฿457.0 Mil.
Total Assets was ฿628.0 Mil.
Property, Plant and Equipment(Net PPE) was ฿150.6 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿11.9 Mil.
Selling, General, & Admin. Expense(SGA) was ฿145.2 Mil.
Total Current Liabilities was ฿143.7 Mil.
Long-Term Debt & Capital Lease Obligation was ฿0.0 Mil.
Net Income was 21.199 + 42.121 + 25.032 + 44.441 = ฿132.8 Mil.
Non Operating Income was -0.964 + -3.106 + 1.188 + 1.174 = ฿-1.7 Mil.
Cash Flow from Operations was 26.457 + 27.153 + 57.735 + 70.677 = ฿182.0 Mil.
Total Receivables was ฿22.3 Mil.
Revenue was 82.457 + 0 + 0 + 0 = ฿82.5 Mil.
Gross Profit was 32.399 + 0 + 0 + 0 = ฿32.4 Mil.
Total Current Assets was ฿193.5 Mil.
Total Assets was ฿219.8 Mil.
Property, Plant and Equipment(Net PPE) was ฿8.6 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿4.7 Mil.
Selling, General, & Admin. Expense(SGA) was ฿23.4 Mil.
Total Current Liabilities was ฿117.1 Mil.
Long-Term Debt & Capital Lease Obligation was ฿0.2 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)
=(17.751 / 680.202) / (22.262 / 82.457)
=0.026097 / 0.269983
=0.0967

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)
=(32.399 / 82.457) / (307.517 / 680.202)
=0.39292 / 0.452097
=0.8691

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 - (457.003 + 150.623) / 628) / (1 - (193.543 + 8.602) / 219.795)
=0.032443 / 0.080302
=0.404

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
=680.202 / 82.457
=8.2492

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))
=(4.698 / (4.698 + 8.602)) / (11.918 / (11.918 + 150.623))
=0.353233 / 0.073323
=4.8175

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)
=(145.166 / 680.202) / (23.436 / 82.457)
=0.213416 / 0.284221
=0.7509

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 + 143.712) / 628) / ((0.213 + 117.109) / 219.795)
=0.228841 / 0.533779
=0.4287

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
=(132.793 - -1.708 - 182.022) / 628
=-0.07567

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.

Miss Grand International PCL has a M-score of 3.16 signals that the company is likely to be a manipulator.


Miss Grand International PCL Beneish M-Score Related Terms

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


Miss Grand International PCL (BKK:MGI) Business Description

Comparable Companies
Traded in Other Exchanges
N/A
Address
1213/414 Soi Ladprao 94 (Panjamit), Ladprao Road, Phlapphla Subdistrict, Wang Thonglang District, Bangkok, THA, 10310
Miss Grand International PCL operates a commerce business that provides the selling of products and services through experiential activities such as Beauty and Entertainment, which are Beauty Pageant Platforms named Miss Grand Thailand Pageant (National Pageant Platform) and Miss Grand International Pageant (International Pageant Platform)including other media contents and entertainment activities. The company sells the products in several distribution channels, both retail and wholesale, The MGI, and other partner products. The company earns revenue from selling beauty pageants, entertainment businesses, consumer products, consumption products, and other products and services. The company earns the majority of its revenue from the entertainment business.