GURUFOCUS.COM » STOCK LIST » Communication Services » Media - Diversified » Central European Media Enterprises Ltd (NAS:CETV) » Definitions » Beneish M-Score

Central European Media Enterprises (Central European Media Enterprises) Beneish M-Score : 0.00 (As of Apr. 27, 2024)


View and export this data going back to 1994. Start your Free Trial

What is Central European Media Enterprises 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 Central European Media Enterprises's Beneish M-Score or its related term are showing as below:

During the past 13 years, the highest Beneish M-Score of Central European Media Enterprises was 0.00. The lowest was 0.00. And the median was 0.00.


Central European Media Enterprises Beneish M-Score Historical Data

The historical data trend for Central European Media Enterprises'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.

Central European Media Enterprises Beneish M-Score Chart

Central European Media Enterprises Annual Data
Trend Dec10 Dec11 Dec12 Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -3.14 -2.39 -2.44 -2.23 -2.69

Central European Media Enterprises Quarterly Data
Sep15 Dec15 Mar16 Jun16 Sep16 Dec16 Mar17 Jun17 Sep17 Dec17 Mar18 Jun18 Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20
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 -2.20 -2.61 -2.69 -2.84 -3.00

Competitive Comparison of Central European Media Enterprises's Beneish M-Score

For the Broadcasting subindustry, Central European Media Enterprises'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.


Central European Media Enterprises's Beneish M-Score Distribution in the Media - Diversified Industry

For the Media - Diversified industry and Communication Services sector, Central European Media Enterprises's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Central European Media Enterprises's Beneish M-Score falls into.



Central European Media Enterprises 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 Central European Media Enterprises 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 * 0.808+0.528 * 0.9627+0.404 * 1.0268+0.892 * 0.926+0.115 * 1.0145
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1704+4.679 * -0.056806-0.327 * 0.9215
=-3.00

* 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 (Jun20) TTM:Last Year (Jun19) TTM:
Total Receivables was $132.6 Mil.
Revenue was 135.545 + 143.816 + 225.795 + 138.851 = $644.0 Mil.
Gross Profit was 69.221 + 55.043 + 115.228 + 56.341 = $295.8 Mil.
Total Current Assets was $340.9 Mil.
Total Assets was $1,462.5 Mil.
Property, Plant and Equipment(Net PPE) was $114.3 Mil.
Depreciation, Depletion and Amortization(DDA) was $297.5 Mil.
Selling, General, & Admin. Expense(SGA) was $126.2 Mil.
Total Current Liabilities was $167.1 Mil.
Long-Term Debt & Capital Lease Obligation was $605.6 Mil.
Net Income was 31.179 + 9.041 + 49.672 + 13.745 = $103.6 Mil.
Non Operating Income was 0.177 + -6.278 + 2.495 + -4.043 = $-7.6 Mil.
Cash Flow from Operations was 39.081 + 115.914 + 11.679 + 27.693 = $194.4 Mil.
Total Receivables was $177.3 Mil.
Revenue was 183.599 + 146.559 + 228.251 + 137.038 = $695.4 Mil.
Gross Profit was 89.17 + 52.531 + 113.401 + 52.45 = $307.6 Mil.
Total Current Assets was $361.0 Mil.
Total Assets was $1,468.5 Mil.
Property, Plant and Equipment(Net PPE) was $122.6 Mil.
Depreciation, Depletion and Amortization(DDA) was $336.3 Mil.
Selling, General, & Admin. Expense(SGA) was $116.5 Mil.
Total Current Liabilities was $169.4 Mil.
Long-Term Debt & Capital Lease Obligation was $672.7 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)
=(132.637 / 644.007) / (177.259 / 695.447)
=0.205956 / 0.254885
=0.808

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)
=(307.552 / 695.447) / (295.833 / 644.007)
=0.442236 / 0.459363
=0.9627

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 - (340.895 + 114.318) / 1462.542) / (1 - (360.963 + 122.555) / 1468.526)
=0.688752 / 0.670746
=1.0268

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
=644.007 / 695.447
=0.926

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))
=(336.294 / (336.294 + 122.555)) / (297.506 / (297.506 + 114.318))
=0.732908 / 0.722411
=1.0145

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)
=(126.225 / 644.007) / (116.464 / 695.447)
=0.195999 / 0.167466
=1.1704

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)
=((605.627 + 167.145) / 1462.542) / ((672.663 + 169.413) / 1468.526)
=0.528376 / 0.573416
=0.9215

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
=(103.637 - -7.649 - 194.367) / 1462.542
=-0.056806

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.

Central European Media Enterprises has a M-score of -3.00 suggests that the company is unlikely to be a manipulator.


Central European Media Enterprises Beneish M-Score Related Terms

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


Central European Media Enterprises (Central European Media Enterprises) Business Description

Traded in Other Exchanges
N/A
Address
3 Bermudiana Road, O'Hara House, Hamilton, BMU, HM 08
Central European Media Enterprises Ltd is a media and entertainment company. The company manages its business based on geographical segments in Bulgaria, the Czech Republic, Romania, and the Slovak Republic. Geographically, it generates maximum revenue from the Czech Republic. The company generates advertising revenues from placing ads on the television channels.
Executives
Christoph Mainusch officer: co-Chief Executive Officer KRIZENECKEHO NAM. 1078/5A PRAGUE 5 2N 15200
Daniel Penn officer: EVP, General Counsel C/O CME MEDIA SERVICES LIMITED BRANCH KRIZENECKEHO NAM. 1078/5A PRAGUE 2N 15200
Nin Michael Del officer: co-Chief Executive Officer C/O CME MEDIA SERVICES LIMITED BRANCH, KRIZENECKEHO NAM. 1078/5A, PRAGUE 2N 15200
Alfred W Langer director C/O CME MEDIA SERVICES LIMITED BRANCH KRIZENECKEHO NAM. 1078/5A PRAGUE 2N 15200
John Billock director C/O CME MEDIA SERVICES LIMITED BRANCH KRIZENECKEHO NAM. 1078/5A PRAGUE 2N 15200
Kelli Turner director C/O CME MEDIA SERVICES LTD, KRIZENECKEHO NAM. 1078/5A, PRAGUE 2N 15200
David Sturgeon officer: EVP, Chief Financial Officer C/O CME MEDIA SERVICES LIMITED BRANCH KRIZENECKEHO NAM. 1078/5A PRAGUE 2N 15200
Parm Sandhu director C/O MEDIA SERVICES LIMITED BRANCH KRIZENECKEHO NAM. 1078/5A PRAGUE 2N 15200
Peter H Knag director 208 S AKARD STREET DALLAS TX 75202
Turner Theodore Mckinley Iii director ONE TIME WARNER CENTER NEW YORK NY 10019
At&t Inc. director, 10 percent owner 208 S. AKARD ST ATTN : JAMES LACY DALLAS TX 75202
Bruce Maggin director C/O CME MEDIA SERVICES LIMITED, KRIZENECKEHO NAM 1078/5A, PRAGUE 2N 15200
Time Warner Inc. director, 10 percent owner ONE TIME WARNER CENTER, NEW YORK NY 10019
Tw Media Holdings Llc director, 10 percent owner ONE TIME WARNER CENTER NEW YORK NY 10019
Time Warner Media Holdings B.v. director, 10 percent owner ONE TIME WARNER CENTER NEW YORK NY 10019

Central European Media Enterprises (Central European Media Enterprises) Headlines

From GuruFocus

Central European Media Enterprises Ltd. (CETV) CFO David J Sach buys 27,500 Shares

By GuruFocus Research GuruFocus Editor 11-16-2010