GURUFOCUS.COM » STOCK LIST » Financial Services » Asset Management » Magna Polonia SA (WAR:06N) » Definitions » Beneish M-Score

Magna Polonia (WAR:06N) Beneish M-Score : -0.21 (As of Dec. 14, 2024)


View and export this data going back to 1997. Start your Free Trial

What is Magna Polonia 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 -0.21 higher than -1.78, which implies that the company might have manipulated its financial results.

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

WAR:06N' s Beneish M-Score Range Over the Past 10 Years
Min: -7.26   Med: -1.71   Max: 29.51
Current: -0.21

During the past 13 years, the highest Beneish M-Score of Magna Polonia was 29.51. The lowest was -7.26. And the median was -1.71.


Magna Polonia Beneish M-Score Historical Data

The historical data trend for Magna Polonia'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.

Magna Polonia Beneish M-Score Chart

Magna Polonia Annual Data
Trend Sep14 Sep15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -1.31 0.46 -1.64 -2.61 -0.99

Magna Polonia Quarterly Data
Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 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 -3.09 -0.99 -2.43 -3.35 -0.21

Competitive Comparison of Magna Polonia's Beneish M-Score

For the Asset Management subindustry, Magna Polonia'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.


Magna Polonia's Beneish M-Score Distribution in the Asset Management Industry

For the Asset Management industry and Financial Services sector, Magna Polonia's Beneish M-Score distribution charts can be found below:

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



Magna Polonia 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 Magna Polonia 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 * 0.4715+0.528 * 1.0223+0.404 * 2.0708+0.892 * 2.2555+0.115 * 0.7119
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8219+4.679 * 0.209855-0.327 * 0.3472
=-0.21

* 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 (Sep24) TTM:Last Year (Sep23) TTM:
Total Receivables was zł6.34 Mil.
Revenue was 5.367 + 4.884 + 2.79 + 2.215 = zł15.26 Mil.
Gross Profit was 1.514 + 0.812 + 1.16 + 2.855 = zł6.34 Mil.
Total Current Assets was zł72.55 Mil.
Total Assets was zł108.15 Mil.
Property, Plant and Equipment(Net PPE) was zł1.51 Mil.
Depreciation, Depletion and Amortization(DDA) was zł3.00 Mil.
Selling, General, & Admin. Expense(SGA) was zł10.98 Mil.
Total Current Liabilities was zł5.85 Mil.
Long-Term Debt & Capital Lease Obligation was zł0.84 Mil.
Net Income was 0.076 + -0.038 + 3.554 + -1.947 = zł1.65 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = zł0.00 Mil.
Cash Flow from Operations was -0.019 + -0.68 + -0.743 + -19.608 = zł-21.05 Mil.
Total Receivables was zł5.97 Mil.
Revenue was 1.983 + 1.376 + 1.529 + 1.876 = zł6.76 Mil.
Gross Profit was 0.525 + 0.175 + 0.294 + 1.88 = zł2.87 Mil.
Total Current Assets was zł100.76 Mil.
Total Assets was zł119.96 Mil.
Property, Plant and Equipment(Net PPE) was zł0.95 Mil.
Depreciation, Depletion and Amortization(DDA) was zł0.85 Mil.
Selling, General, & Admin. Expense(SGA) was zł5.92 Mil.
Total Current Liabilities was zł20.76 Mil.
Long-Term Debt & Capital Lease Obligation was zł0.63 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)
=(6.344 / 15.256) / (5.966 / 6.764)
=0.415836 / 0.882022
=0.4715

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)
=(2.874 / 6.764) / (6.341 / 15.256)
=0.424897 / 0.41564
=1.0223

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 - (72.553 + 1.512) / 108.146) / (1 - (100.761 + 0.946) / 119.963)
=0.315139 / 0.15218
=2.0708

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
=15.256 / 6.764
=2.2555

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))
=(0.85 / (0.85 + 0.946)) / (2.999 / (2.999 + 1.512))
=0.473274 / 0.664819
=0.7119

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)
=(10.982 / 15.256) / (5.924 / 6.764)
=0.719848 / 0.875813
=0.8219

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)
=((0.842 + 5.853) / 108.146) / ((0.632 + 20.756) / 119.963)
=0.061907 / 0.178288
=0.3472

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
=(1.645 - 0 - -21.05) / 108.146
=0.209855

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.

Magna Polonia has a M-score of -0.21 signals that the company is likely to be a manipulator.


Magna Polonia Beneish M-Score Related Terms

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


Magna Polonia Business Description

Traded in Other Exchanges
N/A
Address
Al. Jerozolimskie 65/79, XIX Pietro Centrum Biurowe LIM, Warszawa, POL, 00-697
Magna Polonia SA is an investment company. It focuses the investments on technologies sector, infrastructure sector, information technology, automation as well as energy and increasing energy efficiency.

Magna Polonia Headlines

No Headlines