Albaraka Turk Katilim Bankasi AS 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 Albaraka Turk Katilim Bankasi AS 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 | + | 0.528 * 1 | + | 0.404 * 0.9994 | + | 0.892 * 1.0245 | + | 0.115 * 0.7407 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 2.513 | + | 4.679 * 0.027806 | - | 0.327 * 1.2287 |
| = | -2.69 |
* 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 (Dec24) TTM: | Last Year (Dec23) TTM: |
Total Receivables was ₺0 Mil.
Revenue was 6794.335 + 4583.449 + 3564.881 + 2931.781 = ₺17,874 Mil.
Gross Profit was 6794.335 + 4583.449 + 3564.881 + 2931.781 = ₺17,874 Mil.
Total Current Assets was ₺0 Mil.
Total Assets was ₺311,885 Mil.
Property, Plant and Equipment(Net PPE) was ₺6,238 Mil.
Depreciation, Depletion and Amortization(DDA) was ₺726 Mil.
Selling, General, & Admin. Expense(SGA) was ₺549 Mil.
Total Current Liabilities was ₺0 Mil.
Long-Term Debt & Capital Lease Obligation was ₺65,590 Mil.
Net Income was 614.816 + 1986.6 + 1471.446 + 1086.447 = ₺5,159 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₺0 Mil.
Cash Flow from Operations was -9097.617 + 11936.261 + 12202.623 + -18554.202 = ₺-3,513 Mil.
|
Total Receivables was ₺0 Mil.
Revenue was 6247.621 + 4804.313 + 4167.473 + 2228.186 = ₺17,448 Mil.
Gross Profit was 6247.621 + 4804.313 + 4167.473 + 2228.186 = ₺17,448 Mil.
Total Current Assets was ₺0 Mil.
Total Assets was ₺233,237 Mil.
Property, Plant and Equipment(Net PPE) was ₺4,524 Mil.
Depreciation, Depletion and Amortization(DDA) was ₺379 Mil.
Selling, General, & Admin. Expense(SGA) was ₺213 Mil.
Total Current Liabilities was ₺0 Mil.
Long-Term Debt & Capital Lease Obligation was ₺39,920 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) |
| = | (0 / 17874.446) | / | (0 / 17447.593) |
| = | 0 | / | 0 |
| | = | 1 |
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) |
| = | (17447.593 / 17447.593) | / | (17874.446 / 17874.446) |
| = | 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 - (0 + 6238.082) / 311885.422) | / | (1 - (0 + 4524.151) / 233236.983) |
| = | 0.979999 | / | 0.980603 |
| | = | 0.9994 |
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 |
| = | 17874.446 | / | 17447.593 |
| | = | 1.0245 |
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)) |
| = | (378.64 / (378.64 + 4524.151)) | / | (726.102 / (726.102 + 6238.082)) |
| = | 0.077229 | / | 0.104262 |
| | = | 0.7407 |
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) |
| = | (549.347 / 17874.446) | / | (213.384 / 17447.593) |
| = | 0.030734 | / | 0.01223 |
| | = | 2.513 |
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) |
| = | ((65590.43 + 0) / 311885.422) | / | ((39920.385 + 0) / 233236.983) |
| = | 0.210303 | / | 0.171158 |
| | = | 1.2287 |
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 |
| = | (5159.309 - 0 | - | -3512.935) | / | 311885.422 |
| | = | 0.027806 |
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.
Albaraka Turk Katilim Bankasi AS has a M-score of -2.69 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
IST:ALBRK has been successfully added to your