GURUFOCUS.COM » STOCK LIST » Technology » Software » ISA Holdings Ltd (JSE:ISA) » Definitions » Beneish M-Score

ISA Holdings (JSE:ISA) Beneish M-Score : -1.70 (As of Jun. 06, 2024)


View and export this data going back to 1998. Start your Free Trial

What is ISA Holdings 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.

Warning Sign:

Beneish M-Score -1.7 higher than -1.78, which implies that the company might have manipulated its financial results.

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

JSE:ISA' s Beneish M-Score Range Over the Past 10 Years
Min: -3.04   Med: -1.95   Max: -0.52
Current: -1.7

During the past 13 years, the highest Beneish M-Score of ISA Holdings was -0.52. The lowest was -3.04. And the median was -1.95.


ISA Holdings Beneish M-Score Historical Data

The historical data trend for ISA Holdings'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.

ISA Holdings Beneish M-Score Chart

ISA Holdings Annual Data
Trend Feb15 Feb16 Feb17 Feb18 Feb19 Feb20 Feb21 Feb22 Feb23 Feb24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.58 -3.04 -0.52 -1.89 -1.70

ISA Holdings Semi-Annual Data
Aug14 Feb15 Aug15 Feb16 Aug16 Feb17 Aug17 Feb18 Aug18 Feb19 Aug19 Feb20 Aug20 Feb21 Aug21 Feb22 Aug22 Feb23 Aug23 Feb24
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 -0.52 - -1.89 - -1.70

Competitive Comparison of ISA Holdings's Beneish M-Score

For the Software - Infrastructure subindustry, ISA Holdings'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.


ISA Holdings's Beneish M-Score Distribution in the Software Industry

For the Software industry and Technology sector, ISA Holdings's Beneish M-Score distribution charts can be found below:

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



ISA Holdings 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 ISA Holdings 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 * 0.6868+0.528 * 1.0848+0.404 * 1.847+0.892 * 1.3336+0.115 * 1.1948
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.7341+4.679 * 0.077076-0.327 * 1.1366
=-1.70

* 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 (Feb24) TTM:Last Year (Feb23) TTM:
Total Receivables was R15.9 Mil.
Revenue was R100.8 Mil.
Gross Profit was R48.9 Mil.
Total Current Assets was R46.9 Mil.
Total Assets was R86.4 Mil.
Property, Plant and Equipment(Net PPE) was R14.5 Mil.
Depreciation, Depletion and Amortization(DDA) was R0.4 Mil.
Selling, General, & Admin. Expense(SGA) was R2.4 Mil.
Total Current Liabilities was R22.3 Mil.
Long-Term Debt & Capital Lease Obligation was R0.0 Mil.
Net Income was R29.5 Mil.
Gross Profit was R0.0 Mil.
Cash Flow from Operations was R22.9 Mil.
Total Receivables was R17.3 Mil.
Revenue was R75.6 Mil.
Gross Profit was R39.8 Mil.
Total Current Assets was R49.7 Mil.
Total Assets was R76.2 Mil.
Property, Plant and Equipment(Net PPE) was R14.5 Mil.
Depreciation, Depletion and Amortization(DDA) was R0.5 Mil.
Selling, General, & Admin. Expense(SGA) was R2.5 Mil.
Total Current Liabilities was R17.3 Mil.
Long-Term Debt & Capital Lease Obligation was R0.0 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)
=(15.864 / 100.797) / (17.321 / 75.581)
=0.157386 / 0.229171
=0.6868

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)
=(39.809 / 75.581) / (48.941 / 100.797)
=0.526706 / 0.48554
=1.0848

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 - (46.875 + 14.535) / 86.447) / (1 - (49.738 + 14.489) / 76.171)
=0.289623 / 0.156805
=1.847

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
=100.797 / 75.581
=1.3336

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))
=(0.491 / (0.491 + 14.489)) / (0.41 / (0.41 + 14.535))
=0.032777 / 0.027434
=1.1948

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)
=(2.435 / 100.797) / (2.487 / 75.581)
=0.024157 / 0.032905
=0.7341

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 + 22.307) / 86.447) / ((0 + 17.293) / 76.171)
=0.258043 / 0.227029
=1.1366

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
=(29.539 - 0 - 22.876) / 86.447
=0.077076

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.

ISA Holdings has a M-score of -1.70 signals that the company is likely to be a manipulator.


ISA Holdings Beneish M-Score Related Terms

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


ISA Holdings (JSE:ISA) Business Description

Traded in Other Exchanges
N/A
Address
33 Riley Road, Block 9, Pinewood Office Park, P.O. Box 781667, Woodmead, Sandton, Johannesburg, ZAF, 2146
ISA Holdings Ltd is an investment holding company. The company, through its subsidiary, provides network, Internet, and information security solutions to the sub-Saharan African market. Its business is to discover, design, deliver, deploy, and manage its bespoke Information and Communication Technology (ICT) security infrastructure. Its technology offerings include firewalls, anti-virus, authentication, remote access, content security, intrusion protection, virtual private networking, vulnerability assessment, messaging and data protection, and identity and access management.

ISA Holdings (JSE:ISA) Headlines

No Headlines