GURUFOCUS.COM » STOCK LIST » Communication Services » Telecommunication Services » Central Telegraph PJSC (MIC:CNTL) » Definitions » Beneish M-Score

Central Telegraph PJSC (MIC:CNTL) Beneish M-Score : 0.00 (As of May. 13, 2024)


View and export this data going back to 2008. Start your Free Trial

What is Central Telegraph PJSC 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.

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

During the past 13 years, the highest Beneish M-Score of Central Telegraph PJSC was 0.00. The lowest was 0.00. And the median was 0.00.


Central Telegraph PJSC Beneish M-Score Historical Data

The historical data trend for Central Telegraph PJSC'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.

Central Telegraph PJSC Beneish M-Score Chart

Central Telegraph PJSC Annual Data
Trend Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.64 -0.16 1.67 -2.01 -4.06

Central Telegraph PJSC Quarterly Data
Jun18 Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23
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 - - - -4.06 -

Competitive Comparison of Central Telegraph PJSC's Beneish M-Score

For the Telecom Services subindustry, Central Telegraph PJSC'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.


Central Telegraph PJSC's Beneish M-Score Distribution in the Telecommunication Services Industry

For the Telecommunication Services industry and Communication Services sector, Central Telegraph PJSC's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Central Telegraph PJSC's Beneish M-Score falls into.



Central Telegraph PJSC 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 Central Telegraph PJSC 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 * 0.9159+0.528 * 1.0032+0.404 * 1.0936+0.892 * 0.902+0.115 * 0.713
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.2439+4.679 * -0.295261-0.327 * 0.9914
=-4.06

* 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 (Dec22) TTM:Last Year (Dec21) TTM:
Total Receivables was ₽359 Mil.
Revenue was ₽1,331 Mil.
Gross Profit was ₽1,104 Mil.
Total Current Assets was ₽428 Mil.
Total Assets was ₽1,152 Mil.
Property, Plant and Equipment(Net PPE) was ₽690 Mil.
Depreciation, Depletion and Amortization(DDA) was ₽231 Mil.
Selling, General, & Admin. Expense(SGA) was ₽16 Mil.
Total Current Liabilities was ₽241 Mil.
Long-Term Debt & Capital Lease Obligation was ₽24 Mil.
Net Income was ₽-49 Mil.
Gross Profit was ₽0 Mil.
Cash Flow from Operations was ₽291 Mil.
Total Receivables was ₽435 Mil.
Revenue was ₽1,476 Mil.
Gross Profit was ₽1,228 Mil.
Total Current Assets was ₽714 Mil.
Total Assets was ₽1,614 Mil.
Property, Plant and Equipment(Net PPE) was ₽857 Mil.
Depreciation, Depletion and Amortization(DDA) was ₽187 Mil.
Selling, General, & Admin. Expense(SGA) was ₽15 Mil.
Total Current Liabilities was ₽355 Mil.
Long-Term Debt & Capital Lease Obligation was ₽19 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)
=(359.049 / 1331.051) / (434.607 / 1475.586)
=0.269748 / 0.294532
=0.9159

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)
=(1228.372 / 1475.586) / (1104.494 / 1331.051)
=0.832464 / 0.829791
=1.0032

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 - (428.098 + 689.968) / 1151.887) / (1 - (713.863 + 856.977) / 1614.178)
=0.029361 / 0.026848
=1.0936

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
=1331.051 / 1475.586
=0.902

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))
=(186.925 / (186.925 + 856.977)) / (231.394 / (231.394 + 689.968))
=0.179064 / 0.251143
=0.713

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)
=(16.286 / 1331.051) / (14.514 / 1475.586)
=0.012235 / 0.009836
=1.2439

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)
=((23.738 + 240.538) / 1151.887) / ((18.946 + 354.604) / 1614.178)
=0.229429 / 0.231418
=0.9914

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
=(-49.14 - 0 - 290.967) / 1151.887
=-0.295261

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.

Central Telegraph PJSC has a M-score of -4.06 suggests that the company is unlikely to be a manipulator.


Central Telegraph PJSC Beneish M-Score Related Terms

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


Central Telegraph PJSC (MIC:CNTL) Business Description

Traded in Other Exchanges
Address
Tverskaya Street 7, Moscow, RUS, 125375
Central Telegraph PJSC is engaged in the telecommunications sector. The company offers internet services, mobile services, video surveillance, digital television, virtual contact centre, among others.

Central Telegraph PJSC (MIC:CNTL) Headlines

No Headlines