GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Manufacturing - Apparel & Accessories » Matin Spinning Mills PLC (DHA:MATINSPINN) » Definitions » Beneish M-Score

Matin Spinning Mills (DHA:MATINSPINN) Beneish M-Score

: -1.51 (As of Today)
View and export this data going back to 2014. Start your Free Trial

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 -1.51 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Matin Spinning Mills's Beneish M-Score or its related term are showing as below:

DHA:MATINSPINN' s Beneish M-Score Range Over the Past 10 Years
Min: -3.44   Med: -2.29   Max: -0.26
Current: -1.51

During the past 11 years, the highest Beneish M-Score of Matin Spinning Mills was -0.26. The lowest was -3.44. And the median was -2.29.


Matin Spinning Mills Beneish M-Score Historical Data

The historical data trend for Matin Spinning Mills'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.

Matin Spinning Mills Annual Data
Trend Jun14 Jun15 Jun16 Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23
Beneish M-Score
Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -2.40 -2.90 -2.14 -2.59 -1.86

Matin Spinning Mills Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
Beneish M-Score 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 Premium Member Only Premium Member Only Premium Member Only -1.44 -3.15 -1.86 -0.96 -1.51

Competitive Comparison

For the Textile Manufacturing subindustry, Matin Spinning Mills'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.


Matin Spinning Mills Beneish M-Score Distribution

For the Manufacturing - Apparel & Accessories industry and Consumer Cyclical sector, Matin Spinning Mills's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Matin Spinning Mills's Beneish M-Score falls into.



Matin Spinning Mills 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 Matin Spinning Mills 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 * 0.9322+0.528 * 3.3709+0.404 * 1.1289+0.892 * 1.0346+0.115 * 0.2264
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.5828+4.679 * -0.058863-0.327 * 1.0434
=-1.51

* 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 (Dec22) TTM:
Total Receivables was BDT1,909 Mil.
Revenue was 1935.197 + 1876.688 + 1688.285 + 1668.922 = BDT7,169 Mil.
Gross Profit was 211.001 + 57.716 + 119.191 + 95.228 = BDT483 Mil.
Total Current Assets was BDT4,770 Mil.
Total Assets was BDT10,669 Mil.
Property, Plant and Equipment(Net PPE) was BDT5,843 Mil.
Depreciation, Depletion and Amortization(DDA) was BDT417 Mil.
Selling, General, & Admin. Expense(SGA) was BDT49 Mil.
Total Current Liabilities was BDT3,952 Mil.
Long-Term Debt & Capital Lease Obligation was BDT936 Mil.
Net Income was 154.737 + -98.214 + 37.925 + 10.948 = BDT105 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = BDT0 Mil.
Cash Flow from Operations was 1010.755 + -379.515 + -895.47 + 997.659 = BDT733 Mil.
Total Receivables was BDT1,980 Mil.
Revenue was 2034.991 + 1951.763 + 1488.145 + 1454.248 = BDT6,929 Mil.
Gross Profit was 309.499 + 404.99 + 519.259 + 340.364 = BDT1,574 Mil.
Total Current Assets was BDT4,965 Mil.
Total Assets was BDT10,815 Mil.
Property, Plant and Equipment(Net PPE) was BDT5,800 Mil.
Depreciation, Depletion and Amortization(DDA) was BDT89 Mil.
Selling, General, & Admin. Expense(SGA) was BDT81 Mil.
Total Current Liabilities was BDT3,995 Mil.
Long-Term Debt & Capital Lease Obligation was BDT754 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)
=(1909.376 / 7169.092) / (1979.738 / 6929.147)
=0.266334 / 0.285712
=0.9322

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)
=(1574.112 / 6929.147) / (483.136 / 7169.092)
=0.227173 / 0.067392
=3.3709

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 - (4770.38 + 5843.319) / 10669.385) / (1 - (4964.93 + 5799.923) / 10814.847)
=0.005219 / 0.004623
=1.1289

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
=7169.092 / 6929.147
=1.0346

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))
=(88.744 / (88.744 + 5799.923)) / (416.607 / (416.607 + 5843.319))
=0.01507 / 0.066551
=0.2264

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)
=(49.03 / 7169.092) / (81.309 / 6929.147)
=0.006839 / 0.011734
=0.5828

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)
=((936.223 + 3951.729) / 10669.385) / ((753.792 + 3994.691) / 10814.847)
=0.458129 / 0.439071
=1.0434

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
=(105.396 - 0 - 733.429) / 10669.385
=-0.058863

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.

Matin Spinning Mills has a M-score of -1.51 signals that the company is likely to be a manipulator.


Matin Spinning Mills Beneish M-Score Related Terms

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


Matin Spinning Mills (DHA:MATINSPINN) Business Description

Traded in Other Exchanges
N/A
Address
Road 03, House 50, Capita South Avenue Tower, 6th Floor, 7 Gulshan Avenue, Gulshan-1, Dhaka, BGD, 1212
Matin Spinning Mills PLC manufactures and sells all types of Cotton, Viscose, Polyester, Melange and their blend in Bangladesh. The company's manufacturing plant is located at Sardagonj, Dhaka, Bangladesh.

Matin Spinning Mills (DHA:MATINSPINN) Headlines

No Headlines