GURUFOCUS.COM » STOCK LIST » Industrials » Transportation » Samart Aviation Solutions PCL (BKK:SAV) » Definitions » Beneish M-Score

Samart Aviation Solutions PCL (BKK:SAV) Beneish M-Score : -2.55 (As of Mar. 30, 2025)


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

What is Samart Aviation Solutions 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.

Good Sign:

Beneish M-Score -2.55 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Samart Aviation Solutions PCL's Beneish M-Score or its related term are showing as below:

BKK:SAV' s Beneish M-Score Range Over the Past 10 Years
Min: -2.55   Med: -2.55   Max: -2.55
Current: -2.55

During the past 4 years, the highest Beneish M-Score of Samart Aviation Solutions PCL was -2.55. The lowest was -2.55. And the median was -2.55.


Samart Aviation Solutions PCL Beneish M-Score Historical Data

The historical data trend for Samart Aviation Solutions 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.

Samart Aviation Solutions PCL Beneish M-Score Chart

Samart Aviation Solutions PCL Annual Data
Trend Dec21 Dec22 Dec23 Dec24
Beneish M-Score
- - - -2.55

Samart Aviation Solutions PCL Quarterly Data
Dec21 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only - - -2.06 -2.32 -2.55

Competitive Comparison of Samart Aviation Solutions PCL's Beneish M-Score

For the Airports & Air Services subindustry, Samart Aviation Solutions 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.


Samart Aviation Solutions PCL's Beneish M-Score Distribution in the Transportation Industry

For the Transportation industry and Industrials sector, Samart Aviation Solutions PCL's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Samart Aviation Solutions PCL's Beneish M-Score falls into.


;
;

Samart Aviation Solutions 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 Samart Aviation Solutions 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 * 1.1201+0.528 * 0.9151+0.404 * 0.8139+0.892 * 1.0677+0.115 * 0.9711
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9593+4.679 * -0.032322-0.327 * 0.9205
=-2.55

* 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 (Dec24) TTM:Last Year (Dec23) TTM:
Total Receivables was ฿248 Mil.
Revenue was 472.807 + 434.85 + 439.829 + 408.197 = ฿1,756 Mil.
Gross Profit was 243.051 + 226.534 + 226.694 + 200.889 = ฿897 Mil.
Total Current Assets was ฿1,108 Mil.
Total Assets was ฿2,178 Mil.
Property, Plant and Equipment(Net PPE) was ฿19 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿68 Mil.
Selling, General, & Admin. Expense(SGA) was ฿260 Mil.
Total Current Liabilities was ฿369 Mil.
Long-Term Debt & Capital Lease Obligation was ฿1 Mil.
Net Income was 127.697 + 126.056 + 116.315 + 94.256 = ฿464 Mil.
Non Operating Income was 1.098 + 0.939 + -1.264 + 5.349 = ฿6 Mil.
Cash Flow from Operations was 164.126 + 213.517 + 147.319 + 3.639 = ฿529 Mil.
Total Receivables was ฿207 Mil.
Revenue was 534.303 + 400.795 + 368.008 + 341.218 = ฿1,644 Mil.
Gross Profit was 193.32 + 211.126 + 189.405 + 175.112 = ฿769 Mil.
Total Current Assets was ฿745 Mil.
Total Assets was ฿1,881 Mil.
Property, Plant and Equipment(Net PPE) was ฿21 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿64 Mil.
Selling, General, & Admin. Expense(SGA) was ฿254 Mil.
Total Current Liabilities was ฿346 Mil.
Long-Term Debt & Capital Lease Obligation was ฿1 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)
=(248.084 / 1755.683) / (207.431 / 1644.324)
=0.141303 / 0.12615
=1.1201

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)
=(768.963 / 1644.324) / (897.168 / 1755.683)
=0.467647 / 0.511008
=0.9151

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 - (1107.989 + 19.159) / 2178.068) / (1 - (745.394 + 20.694) / 1881.379)
=0.482501 / 0.592805
=0.8139

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
=1755.683 / 1644.324
=1.0677

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))
=(64.296 / (64.296 + 20.694)) / (67.538 / (67.538 + 19.159))
=0.756513 / 0.779012
=0.9711

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)
=(260.328 / 1755.683) / (254.154 / 1644.324)
=0.148277 / 0.154564
=0.9593

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)
=((0.519 + 368.695) / 2178.068) / ((0.595 + 345.868) / 1881.379)
=0.169514 / 0.184154
=0.9205

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
=(464.324 - 6.122 - 528.601) / 2178.068
=-0.032322

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.

Samart Aviation Solutions PCL has a M-score of -2.55 suggests that the company is unlikely to be a manipulator.


Samart Aviation Solutions PCL Beneish M-Score Related Terms

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


Samart Aviation Solutions PCL Business Description

Traded in Other Exchanges
N/A
Address
Chaengwattana Road, 99/11 Village No. 4, Software Park Building, 25th Floor, Khlong Kluea Subdistrict, Pak Kret District, Nonthaburi, THA, 11120
Samart Aviation Solutions PCL is a holding company. It is engaged in providing air traffic control services in Cambodia. The group is principally engaged in Utilities and Transportation.

Samart Aviation Solutions PCL Headlines

No Headlines