GURUFOCUS.COM » STOCK LIST » Real Estate » Real Estate » Rank Progress SA (WAR:RNK) » Definitions » Beneish M-Score

Rank Progress (WAR:RNK) Beneish M-Score : -1.89 (As of Dec. 12, 2024)


View and export this data going back to 2010. Start your Free Trial

What is Rank Progress 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 -1.89 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

WAR:RNK' s Beneish M-Score Range Over the Past 10 Years
Min: -3.48   Med: -2.54   Max: -0.98
Current: -1.89

During the past 13 years, the highest Beneish M-Score of Rank Progress was -0.98. The lowest was -3.48. And the median was -2.54.


Rank Progress Beneish M-Score Historical Data

The historical data trend for Rank Progress'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.

Rank Progress Beneish M-Score Chart

Rank Progress Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.92 -2.55 -1.25 -2.69 -2.58

Rank Progress 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 -2.49 -2.58 -1.99 -1.69 -1.89

Competitive Comparison of Rank Progress's Beneish M-Score

For the Real Estate - Diversified subindustry, Rank Progress'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.


Rank Progress's Beneish M-Score Distribution in the Real Estate Industry

For the Real Estate industry and Real Estate sector, Rank Progress's Beneish M-Score distribution charts can be found below:

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



Rank Progress 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 Rank Progress 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 * 0.505+0.528 * 0.9495+0.404 * 1.0389+0.892 * 2.1625+0.115 * 0.611
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.001507-0.327 * 0.8266
=-1.89

* 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 zł16.2 Mil.
Revenue was 15.027 + 12.332 + 111.08 + 15.533 = zł154.0 Mil.
Gross Profit was 11.157 + 4.565 + 88.728 + 14.046 = zł118.5 Mil.
Total Current Assets was zł191.5 Mil.
Total Assets was zł878.5 Mil.
Property, Plant and Equipment(Net PPE) was zł3.2 Mil.
Depreciation, Depletion and Amortization(DDA) was zł1.4 Mil.
Selling, General, & Admin. Expense(SGA) was zł0.0 Mil.
Total Current Liabilities was zł283.1 Mil.
Long-Term Debt & Capital Lease Obligation was zł22.0 Mil.
Net Income was -4.219 + -2.266 + 53.367 + 11.941 = zł58.8 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = zł0.0 Mil.
Cash Flow from Operations was 4.247 + -75.075 + 132.565 + -4.238 = zł57.5 Mil.
Total Receivables was zł14.9 Mil.
Revenue was 12.707 + 19.468 + 23.476 + 15.55 = zł71.2 Mil.
Gross Profit was 8.838 + 11.301 + 22.011 + 9.879 = zł52.0 Mil.
Total Current Assets was zł222.5 Mil.
Total Assets was zł902.5 Mil.
Property, Plant and Equipment(Net PPE) was zł3.8 Mil.
Depreciation, Depletion and Amortization(DDA) was zł0.9 Mil.
Selling, General, & Admin. Expense(SGA) was zł0.0 Mil.
Total Current Liabilities was zł145.2 Mil.
Long-Term Debt & Capital Lease Obligation was zł234.0 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)
=(16.224 / 153.972) / (14.857 / 71.201)
=0.10537 / 0.208663
=0.505

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)
=(52.029 / 71.201) / (118.496 / 153.972)
=0.730734 / 0.769594
=0.9495

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 - (191.505 + 3.198) / 878.52) / (1 - (222.51 + 3.812) / 902.486)
=0.778374 / 0.749224
=1.0389

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
=153.972 / 71.201
=2.1625

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))
=(0.885 / (0.885 + 3.812)) / (1.426 / (1.426 + 3.198))
=0.188418 / 0.308391
=0.611

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)
=(0 / 153.972) / (0 / 71.201)
=0 / 0
=1

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)
=((22.033 + 283.128) / 878.52) / ((233.979 + 145.247) / 902.486)
=0.347358 / 0.420202
=0.8266

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
=(58.823 - 0 - 57.499) / 878.52
=0.001507

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.

Rank Progress has a M-score of -1.89 suggests that the company is unlikely to be a manipulator.


Rank Progress Beneish M-Score Related Terms

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


Rank Progress Business Description

Traded in Other Exchanges
N/A
Address
63 Z?otoryjska, Legnica, POL, 59-220
Rank Progress SA is a Poland-based company engaged in property investment and development. It is engaged in renting and operating of own or leased real property, buying and selling of own real property and development of construction projects. The company's business model based on a purchase of a real estate, land integration, administrative preparation for development, construction works, and management or sale of a property. The company is also engaged in providing rental space to shopping centers in main cities across Poland.

Rank Progress Headlines

No Headlines