GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Travel & Leisure » KDJ Holidayscapes & Resorts Ltd (BOM:530701) » Definitions » Beneish M-Score

KDJ Holidayscapes & Resorts (BOM:530701) Beneish M-Score : 0.00 (As of Jun. 20, 2024)


View and export this data going back to 2001. Start your Free Trial

What is KDJ Holidayscapes & Resorts 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.

The historical rank and industry rank for KDJ Holidayscapes & Resorts's Beneish M-Score or its related term are showing as below:

During the past 10 years, the highest Beneish M-Score of KDJ Holidayscapes & Resorts was 0.00. The lowest was 0.00. And the median was 0.00.


KDJ Holidayscapes & Resorts Beneish M-Score Historical Data

The historical data trend for KDJ Holidayscapes & Resorts'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.

KDJ Holidayscapes & Resorts Beneish M-Score Chart

KDJ Holidayscapes & Resorts Annual Data
Trend Mar09 Mar10 Mar11 Mar12 Mar13 Mar14 Mar15 Mar16 Mar17 Mar18
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only - - 0.78 -3.28 5.03

KDJ Holidayscapes & Resorts Semi-Annual Data
Mar08 Mar09 Mar10 Mar11 Mar12 Mar13 Mar14 Mar15 Mar16 Mar17 Mar18
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only - - 0.78 -3.28 5.03

Competitive Comparison of KDJ Holidayscapes & Resorts's Beneish M-Score

For the Resorts & Casinos subindustry, KDJ Holidayscapes & Resorts'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.


KDJ Holidayscapes & Resorts's Beneish M-Score Distribution in the Travel & Leisure Industry

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

* The bar in red indicates where KDJ Holidayscapes & Resorts's Beneish M-Score falls into.



KDJ Holidayscapes & Resorts 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 KDJ Holidayscapes & Resorts 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 * 8.4835+0.528 * 0.6986+0.404 * 0.9149+0.892 * 0.994+0.115 * 1.181
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0+4.679 * -0.035856-0.327 * 1.0719
=4.21

* 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 (Mar18) TTM:Last Year (Mar17) TTM:
Total Receivables was ₹54.42 Mil.
Revenue was ₹2.63 Mil.
Gross Profit was ₹2.09 Mil.
Total Current Assets was ₹56.97 Mil.
Total Assets was ₹701.78 Mil.
Property, Plant and Equipment(Net PPE) was ₹403.47 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹6.10 Mil.
Selling, General, & Admin. Expense(SGA) was ₹0.00 Mil.
Total Current Liabilities was ₹133.43 Mil.
Long-Term Debt & Capital Lease Obligation was ₹426.26 Mil.
Net Income was ₹-25.16 Mil.
Gross Profit was ₹0.00 Mil.
Cash Flow from Operations was ₹0.00 Mil.
Total Receivables was ₹6.45 Mil.
Revenue was ₹2.65 Mil.
Gross Profit was ₹1.47 Mil.
Total Current Assets was ₹7.60 Mil.
Total Assets was ₹668.43 Mil.
Property, Plant and Equipment(Net PPE) was ₹409.57 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹7.34 Mil.
Selling, General, & Admin. Expense(SGA) was ₹2.17 Mil.
Total Current Liabilities was ₹111.45 Mil.
Long-Term Debt & Capital Lease Obligation was ₹385.86 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)
=(54.421 / 2.629) / (6.454 / 2.645)
=20.700266 / 2.440076
=8.4835

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)
=(1.469 / 2.645) / (2.09 / 2.629)
=0.555388 / 0.794979
=0.6986

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 - (56.97 + 403.468) / 701.782) / (1 - (7.596 + 409.571) / 668.428)
=0.343902 / 0.375898
=0.9149

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
=2.629 / 2.645
=0.994

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))
=(7.336 / (7.336 + 409.571)) / (6.102 / (6.102 + 403.468))
=0.017596 / 0.014899
=1.181

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)
=(0 / 2.629) / (2.166 / 2.645)
=0 / 0.818904
=0

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)
=((426.259 + 133.425) / 701.782) / ((385.859 + 111.445) / 668.428)
=0.797518 / 0.74399
=1.0719

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
=(-25.163 - 0 - 0) / 701.782
=-0.035856

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.

KDJ Holidayscapes & Resorts has a M-score of 4.21 signals that the company is likely to be a manipulator.


KDJ Holidayscapes & Resorts Beneish M-Score Related Terms

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


KDJ Holidayscapes & Resorts (BOM:530701) Business Description

Traded in Other Exchanges
N/A
Address
Andheri Kurla Road, 228/5B, Akshay Mittal, Mittal Industrial Estate, Marol, Andheri (East), Mumbai, MH, IND, 400059
KDJ Holidayscapes & Resorts Ltd is a vacation membership and hospitality company. The principal activity of the company is the provision of accommodation and food services activities. The company's business consists of one reportable business segment - Sale of Vacation Ownership.

KDJ Holidayscapes & Resorts (BOM:530701) Headlines

No Headlines