Dubai Islamic Insurance & Reinsurance Co PSC 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 Dubai Islamic Insurance & Reinsurance Co PSC 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 * 2.45 | + | 0.528 * 1 | + | 0.404 * 1.1226 | + | 0.892 * 0.1121 | + | 0.115 * 0.5793 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * -17.3257 | + | 4.679 * -0.037428 | - | 0.327 * 0.9928 |
| = | 1.04 |
* 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 (Dec23) TTM: | Last Year (Sep22) TTM: |
Total Receivables was د.إ29.60 Mil.
Revenue was -5.58 + 4.768 + 3.645 + 9.988 = د.إ12.82 Mil.
Gross Profit was -5.58 + 4.768 + 3.645 + 9.988 = د.إ12.82 Mil.
Total Current Assets was د.إ107.30 Mil.
Total Assets was د.إ1,100.13 Mil.
Property, Plant and Equipment(Net PPE) was د.إ0.07 Mil.
Depreciation, Depletion and Amortization(DDA) was د.إ0.18 Mil.
Selling, General, & Admin. Expense(SGA) was د.إ-13.50 Mil.
Total Current Liabilities was د.إ99.57 Mil.
Long-Term Debt & Capital Lease Obligation was د.إ0.00 Mil.
Net Income was -9.639 + 6.742 + 2.274 + -3.84 = د.إ-4.46 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = د.إ0.00 Mil.
Cash Flow from Operations was 64.48 + 0 + -35.36 + 7.593 = د.إ36.71 Mil.
|
Total Receivables was د.إ107.79 Mil.
Revenue was 20.273 + 34.433 + 17.988 + 41.705 = د.إ114.40 Mil.
Gross Profit was 20.273 + 34.433 + 17.988 + 41.705 = د.إ114.40 Mil.
Total Current Assets was د.إ248.47 Mil.
Total Assets was د.إ1,267.45 Mil.
Property, Plant and Equipment(Net PPE) was د.إ0.18 Mil.
Depreciation, Depletion and Amortization(DDA) was د.إ0.13 Mil.
Selling, General, & Admin. Expense(SGA) was د.إ6.95 Mil.
Total Current Liabilities was د.إ115.55 Mil.
Long-Term Debt & Capital Lease Obligation was د.إ0.00 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) |
| = | (29.597 / 12.821) | / | (107.791 / 114.399) |
| = | 2.308478 | / | 0.942237 |
| | = | 2.45 |
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) |
| = | (114.399 / 114.399) | / | (12.821 / 12.821) |
| = | 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 - (107.296 + 0.065) / 1100.125) | / | (1 - (248.467 + 0.175) / 1267.448) |
| = | 0.90241 | / | 0.803825 |
| | = | 1.1226 |
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 |
| = | 12.821 | / | 114.399 |
| | = | 0.1121 |
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)) |
| = | (0.128 / (0.128 + 0.175)) | / | (0.175 / (0.175 + 0.065)) |
| = | 0.422442 | / | 0.729167 |
| | = | 0.5793 |
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) |
| = | (-13.495 / 12.821) | / | (6.95 / 114.399) |
| = | -1.05257 | / | 0.060752 |
| | = | -17.3257 |
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 + 99.573) / 1100.125) | / | ((0 + 115.55) / 1267.448) |
| = | 0.090511 | / | 0.091167 |
| | = | 0.9928 |
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 |
| = | (-4.463 - 0 | - | 36.713) | / | 1100.125 |
| | = | -0.037428 |
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.
Dubai Islamic Insurance & Reinsurance Co PSC has a M-score of 1.04 signals that the company is likely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
DFM:AMAN has been successfully added to your