GURUFOCUS.COM » STOCK LIST » Financial Services » Credit Services » Pappajack Bhd (XKLS:0242) » Definitions » Beneish M-Score

Pappajack Bhd (XKLS:0242) Beneish M-Score : -1.81 (As of Apr. 07, 2025)


View and export this data going back to 2022. Start your Free Trial

What is Pappajack Bhd 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 -1.81 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKLS:0242' s Beneish M-Score Range Over the Past 10 Years
Min: -1.81   Med: -1.57   Max: -0.63
Current: -1.81

During the past 7 years, the highest Beneish M-Score of Pappajack Bhd was -0.63. The lowest was -1.81. And the median was -1.57.


Pappajack Bhd Beneish M-Score Historical Data

The historical data trend for Pappajack Bhd'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.

Pappajack Bhd Beneish M-Score Chart

Pappajack Bhd Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Beneish M-Score
Get a 7-Day Free Trial - - -0.63 -1.57 -1.81

Pappajack Bhd Quarterly Data
Dec18 Dec19 Dec20 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24
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 -1.57 -1.62 -2.01 -2.15 -1.81

Competitive Comparison of Pappajack Bhd's Beneish M-Score

For the Credit Services subindustry, Pappajack Bhd'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.


Pappajack Bhd's Beneish M-Score Distribution in the Credit Services Industry

For the Credit Services industry and Financial Services sector, Pappajack Bhd's Beneish M-Score distribution charts can be found below:

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


;
;

Pappajack Bhd 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 Pappajack Bhd 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 * 1.144+0.528 * 0.8827+0.404 * 0.8399+0.892 * 1.0781+0.115 * 1.0877
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.382+4.679 * 0.136803-0.327 * 0.9806
=-1.81

* 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 (Dec24) TTM:Last Year (Dec23) TTM:
Total Receivables was RM263.5 Mil.
Revenue was 28.984 + 29.121 + 29.881 + 29.98 = RM118.0 Mil.
Gross Profit was 11.665 + 11.561 + 11.632 + 10.852 = RM45.7 Mil.
Total Current Assets was RM287.6 Mil.
Total Assets was RM305.3 Mil.
Property, Plant and Equipment(Net PPE) was RM16.4 Mil.
Depreciation, Depletion and Amortization(DDA) was RM3.3 Mil.
Selling, General, & Admin. Expense(SGA) was RM10.5 Mil.
Total Current Liabilities was RM33.9 Mil.
Long-Term Debt & Capital Lease Obligation was RM8.9 Mil.
Net Income was 6.193 + 6.522 + 6.052 + 5.235 = RM24.0 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = RM0.0 Mil.
Cash Flow from Operations was -8.228 + -12.841 + -1.954 + 5.264 = RM-17.8 Mil.
Total Receivables was RM213.6 Mil.
Revenue was 27.765 + 29.503 + 27.293 + 24.858 = RM109.4 Mil.
Gross Profit was 11.037 + 9.692 + 8.94 + 7.758 = RM37.4 Mil.
Total Current Assets was RM272.0 Mil.
Total Assets was RM286.3 Mil.
Property, Plant and Equipment(Net PPE) was RM12.9 Mil.
Depreciation, Depletion and Amortization(DDA) was RM2.9 Mil.
Selling, General, & Admin. Expense(SGA) was RM7.1 Mil.
Total Current Liabilities was RM34.4 Mil.
Long-Term Debt & Capital Lease Obligation was RM6.5 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)
=(263.465 / 117.966) / (213.613 / 109.419)
=2.233398 / 1.952248
=1.144

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)
=(37.427 / 109.419) / (45.71 / 117.966)
=0.342052 / 0.387485
=0.8827

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 - (287.641 + 16.353) / 305.264) / (1 - (272.001 + 12.858) / 286.277)
=0.00416 / 0.004953
=0.8399

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
=117.966 / 109.419
=1.0781

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))
=(2.906 / (2.906 + 12.858)) / (3.337 / (3.337 + 16.353))
=0.184344 / 0.169477
=1.0877

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)
=(10.549 / 117.966) / (7.08 / 109.419)
=0.089424 / 0.064705
=1.382

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)
=((8.926 + 33.925) / 305.264) / ((6.542 + 34.437) / 286.277)
=0.140374 / 0.143145
=0.9806

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
=(24.002 - 0 - -17.759) / 305.264
=0.136803

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.

Pappajack Bhd has a M-score of -1.81 suggests that the company is unlikely to be a manipulator.


Pappajack Bhd Beneish M-Score Related Terms

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


Pappajack Bhd Business Description

Traded in Other Exchanges
N/A
Address
Taman Kinrara Seksyen 1, 11B, Jalan TK1/11A, Puchong, SGR, MYS, 47180
Pappajack Bhd is an investment holding company. It is principally involved in the provision of pawnbroking services through a network of pawnbroking outlets in Malaysia. The group operates in segments: Interest income which includes interest charges from pawnbroking and Sales auction which includes sales of unredeemed or bid pledges. It derives maximum revenue from sale of unredeemed or bid pledges.

Pappajack Bhd Headlines

No Headlines