GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Retail - Defensive » Cba Asset Mg Or (XBUL:CBAM) » Definitions » Beneish M-Score

Cba Asset Mg Or (XBUL:CBAM) Beneish M-Score : -1.61 (As of Dec. 13, 2024)


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

What is Cba Asset Mg Or 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 -1.61 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Cba Asset Mg Or's Beneish M-Score or its related term are showing as below:

XBUL:CBAM' s Beneish M-Score Range Over the Past 10 Years
Min: -5.76   Med: -1.97   Max: 37.82
Current: -1.61

During the past 13 years, the highest Beneish M-Score of Cba Asset Mg Or was 37.82. The lowest was -5.76. And the median was -1.97.


Cba Asset Mg Or Beneish M-Score Historical Data

The historical data trend for Cba Asset Mg Or'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.

Cba Asset Mg Or Beneish M-Score Chart

Cba Asset Mg Or 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 -1.94 19.96 -1.79 -4.26 -2.56

Cba Asset Mg Or Quarterly Data
Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24
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 -4.33 -2.39 -2.56 -2.00 -1.61

Competitive Comparison of Cba Asset Mg Or's Beneish M-Score

For the Food Distribution subindustry, Cba Asset Mg Or'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.


Cba Asset Mg Or's Beneish M-Score Distribution in the Retail - Defensive Industry

For the Retail - Defensive industry and Consumer Defensive sector, Cba Asset Mg Or's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Cba Asset Mg Or's Beneish M-Score falls into.



Cba Asset Mg Or 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 Cba Asset Mg Or 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 * 1.4711+0.528 * 1+0.404 * 1.0068+0.892 * 1.0323+0.115 * 0.6613
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.2549+4.679 * 0.040367-0.327 * 0.6196
=-1.61

* 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 (Jun24) TTM:Last Year (Jun23) TTM:
Total Receivables was лв0.04 Mil.
Revenue was 0.073 + 0.075 + -0.006 + 0.146 = лв0.29 Mil.
Gross Profit was 0.073 + 0.075 + -0.006 + 0.146 = лв0.29 Mil.
Total Current Assets was лв0.15 Mil.
Total Assets was лв18.11 Mil.
Property, Plant and Equipment(Net PPE) was лв0.02 Mil.
Depreciation, Depletion and Amortization(DDA) was лв0.02 Mil.
Selling, General, & Admin. Expense(SGA) was лв0.02 Mil.
Total Current Liabilities was лв0.23 Mil.
Long-Term Debt & Capital Lease Obligation was лв0.00 Mil.
Net Income was 0.134 + 0.156 + 0.311 + 0.195 = лв0.80 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = лв0.00 Mil.
Cash Flow from Operations was 0.014 + 0.029 + -0.012 + 0.034 = лв0.07 Mil.
Total Receivables was лв0.03 Mil.
Revenue was 0.068 + 0.068 + 0.075 + 0.068 = лв0.28 Mil.
Gross Profit was 0.068 + 0.068 + 0.075 + 0.068 = лв0.28 Mil.
Total Current Assets was лв0.24 Mil.
Total Assets was лв17.45 Mil.
Property, Plant and Equipment(Net PPE) was лв0.04 Mil.
Depreciation, Depletion and Amortization(DDA) was лв0.02 Mil.
Selling, General, & Admin. Expense(SGA) was лв0.08 Mil.
Total Current Liabilities was лв0.35 Mil.
Long-Term Debt & Capital Lease Obligation was лв0.00 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)
=(0.041 / 0.288) / (0.027 / 0.279)
=0.142361 / 0.096774
=1.4711

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)
=(0.279 / 0.279) / (0.288 / 0.288)
=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 - (0.149 + 0.02) / 18.109) / (1 - (0.238 + 0.041) / 17.449)
=0.990668 / 0.984011
=1.0068

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
=0.288 / 0.279
=1.0323

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))
=(0.021 / (0.021 + 0.041)) / (0.021 / (0.021 + 0.02))
=0.33871 / 0.512195
=0.6613

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)
=(0.02 / 0.288) / (0.076 / 0.279)
=0.069444 / 0.272401
=0.2549

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 + 0.227) / 18.109) / ((0 + 0.353) / 17.449)
=0.012535 / 0.02023
=0.6196

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
=(0.796 - 0 - 0.065) / 18.109
=0.040367

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.

Cba Asset Mg Or has a M-score of -1.61 signals that the company is likely to be a manipulator.


Cba Asset Mg Or Beneish M-Score Related Terms

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


Cba Asset Mg Or Business Description

Traded in Other Exchanges
N/A
Address
Ul. Magistralna 17, Veliko Tarnovo, BGR, 5000
Cba Asset Mg Or is engaged in investments in subsidiaries operating in retail selling food and other products.

Cba Asset Mg Or Headlines

No Headlines