GURUFOCUS.COM » STOCK LIST » Financial Services » Credit Services » Madison Holdings Group Ltd (HKSE:08057) » Definitions » Beneish M-Score

Madison Holdings Group (HKSE:08057) Beneish M-Score : -2.60 (As of Dec. 12, 2024)


View and export this data going back to 2015. Start your Free Trial

What is Madison Holdings Group 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 -2.6 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Madison Holdings Group's Beneish M-Score or its related term are showing as below:

HKSE:08057' s Beneish M-Score Range Over the Past 10 Years
Min: -5.56   Med: -2.74   Max: 5.99
Current: -2.6

During the past 10 years, the highest Beneish M-Score of Madison Holdings Group was 5.99. The lowest was -5.56. And the median was -2.74.


Madison Holdings Group Beneish M-Score Historical Data

The historical data trend for Madison Holdings Group'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.

Madison Holdings Group Beneish M-Score Chart

Madison Holdings Group Annual Data
Trend Mar15 Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -5.20 -2.73 -3.05 -3.18 -2.60

Madison Holdings Group Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Mar24 Sep24
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 -3.18 - - -2.60 -

Competitive Comparison of Madison Holdings Group's Beneish M-Score

For the Credit Services subindustry, Madison Holdings Group'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.


Madison Holdings Group's Beneish M-Score Distribution in the Credit Services Industry

For the Credit Services industry and Financial Services sector, Madison Holdings Group's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Madison Holdings Group's Beneish M-Score falls into.



Madison Holdings Group 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 Madison Holdings Group 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 * 1.2818+0.528 * 0.9025+0.404 * 1.1375+0.892 * 0.7007+0.115 * 0.9043
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.99+4.679 * -0.019273-0.327 * 1.0366
=-2.60

* 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 (Mar24) TTM:Last Year (Mar23) TTM:
Total Receivables was HK$255.52 Mil.
Revenue was HK$68.09 Mil.
Gross Profit was HK$51.54 Mil.
Total Current Assets was HK$299.21 Mil.
Total Assets was HK$350.81 Mil.
Property, Plant and Equipment(Net PPE) was HK$6.14 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$4.18 Mil.
Selling, General, & Admin. Expense(SGA) was HK$8.56 Mil.
Total Current Liabilities was HK$235.46 Mil.
Long-Term Debt & Capital Lease Obligation was HK$1.64 Mil.
Net Income was HK$-16.22 Mil.
Gross Profit was HK$0.00 Mil.
Cash Flow from Operations was HK$-9.46 Mil.
Total Receivables was HK$284.50 Mil.
Revenue was HK$97.17 Mil.
Gross Profit was HK$66.39 Mil.
Total Current Assets was HK$374.04 Mil.
Total Assets was HK$432.28 Mil.
Property, Plant and Equipment(Net PPE) was HK$8.99 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$5.20 Mil.
Selling, General, & Admin. Expense(SGA) was HK$12.35 Mil.
Total Current Liabilities was HK$276.74 Mil.
Long-Term Debt & Capital Lease Obligation was HK$5.10 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)
=(255.52 / 68.087) / (284.498 / 97.174)
=3.752846 / 2.927717
=1.2818

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)
=(66.393 / 97.174) / (51.543 / 68.087)
=0.683238 / 0.757017
=0.9025

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 - (299.212 + 6.137) / 350.808) / (1 - (374.041 + 8.99) / 432.278)
=0.129584 / 0.113924
=1.1375

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
=68.087 / 97.174
=0.7007

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))
=(5.197 / (5.197 + 8.99)) / (4.179 / (4.179 + 6.137))
=0.366321 / 0.405099
=0.9043

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)
=(8.563 / 68.087) / (12.345 / 97.174)
=0.125766 / 0.12704
=0.99

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)
=((1.638 + 235.464) / 350.808) / ((5.101 + 276.74) / 432.278)
=0.675874 / 0.65199
=1.0366

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
=(-16.217 - 0 - -9.456) / 350.808
=-0.019273

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.

Madison Holdings Group has a M-score of -2.60 suggests that the company is unlikely to be a manipulator.


Madison Holdings Group Beneish M-Score Related Terms

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


Madison Holdings Group Business Description

Traded in Other Exchanges
N/A
Address
2 Heung Yip Road, Unit 26-28, 8th Floor, One Island South, Wong Chuk Hang, Hong Kong, HKG
Madison Holdings Group Ltd is involved in retail sales and wholesale of a wide spectrum of wine products and alcoholic beverages in Hong Kong with a focus on red wine. The company mainly generates revenue from sales of alcoholic beverages. The company operates through three segments of Sales of alcoholic beverages, Financial services and Loan financing services. It has a business presence in the PRC and Hong Kong.
Executives
Sra Holdings, Inc. 2101 Beneficial owner
Luu Huyen Boi 2202 Interest of your spouse
Ting Pang Wan Raymond 2201 Interest of corporation controlled by you
Devoss Global Holdings Limited 2201 Interest of corporation controlled by you
Royal Spectrum Holding Company Limited 2101 Beneficial owner
Ample Cheer Limited 2201 Interest of corporation controlled by you
Kingston Finance Limited 2106 Person having a security interest in shares
Atlantis Capital Group Holdings Limited 2201 Interest of corporation controlled by you
Liu Yang 2201 Interest of corporation controlled by you
Chu Yuet Wah
Software Research Associates, Inc. 2101 Beneficial owner
Wang Hui 2101 Beneficial owner
Wang Xuping
Zhang Fengge
Pu Xueyuan

Madison Holdings Group Headlines

No Headlines