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

Pappajack Bhd (XKLS:0242) Beneish M-Score : -1.80 (As of Jun. 21, 2024)


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 -1.8 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: -1.8   Med: -1.32   Max: 4.23
Current: -1.8

During the past 6 years, the highest Beneish M-Score of Pappajack Bhd was 4.23. The lowest was -1.80. And the median was -1.32.


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
Beneish M-Score
Get a 7-Day Free Trial - - - -0.63 -1.74

Pappajack Bhd Quarterly Data
Dec18 Dec19 Sep20 Dec20 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
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 - -1.18 -1.45 -1.74 -1.80

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 * 0.8621+0.528 * 0.9271+0.404 * 0.4946+0.892 * 1.4467+0.115 * 0.9749
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8849+4.679 * 0.114123-0.327 * 0.6817
=-1.80

* 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 (Mar24) TTM:Last Year (Mar23) TTM:
Total Receivables was RM216.8 Mil.
Revenue was 29.98 + 27.765 + 29.503 + 27.293 = RM114.5 Mil.
Gross Profit was 10.852 + 11.037 + 9.692 + 8.94 = RM40.5 Mil.
Total Current Assets was RM276.9 Mil.
Total Assets was RM291.6 Mil.
Property, Plant and Equipment(Net PPE) was RM13.2 Mil.
Depreciation, Depletion and Amortization(DDA) was RM3.1 Mil.
Selling, General, & Admin. Expense(SGA) was RM9.2 Mil.
Total Current Liabilities was RM34.4 Mil.
Long-Term Debt & Capital Lease Obligation was RM6.6 Mil.
Net Income was 5.235 + 4.887 + 6.03 + 5.01 = RM21.2 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = RM0.0 Mil.
Cash Flow from Operations was 5.264 + 6.461 + -10.247 + -13.591 = RM-12.1 Mil.
Total Receivables was RM173.8 Mil.
Revenue was 24.858 + 20.306 + 19.596 + 14.416 = RM79.2 Mil.
Gross Profit was 7.758 + 7.095 + 6.375 + 4.74 = RM26.0 Mil.
Total Current Assets was RM211.3 Mil.
Total Assets was RM224.7 Mil.
Property, Plant and Equipment(Net PPE) was RM11.2 Mil.
Depreciation, Depletion and Amortization(DDA) was RM2.5 Mil.
Selling, General, & Admin. Expense(SGA) was RM7.2 Mil.
Total Current Liabilities was RM39.9 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)
=(216.779 / 114.541) / (173.82 / 79.176)
=1.892589 / 2.195362
=0.8621

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)
=(25.968 / 79.176) / (40.521 / 114.541)
=0.327978 / 0.353769
=0.9271

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 - (276.945 + 13.214) / 291.572) / (1 - (211.342 + 11.19) / 224.734)
=0.004846 / 0.009798
=0.4946

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
=114.541 / 79.176
=1.4467

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))
=(2.505 / (2.505 + 11.19)) / (3.052 / (3.052 + 13.214))
=0.182913 / 0.187631
=0.9749

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)
=(9.165 / 114.541) / (7.159 / 79.176)
=0.080015 / 0.090419
=0.8849

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)
=((6.646 + 34.393) / 291.572) / ((6.501 + 39.899) / 224.734)
=0.140751 / 0.206466
=0.6817

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
=(21.162 - 0 - -12.113) / 291.572
=0.114123

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 -1.80 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 (XKLS:0242) 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 two segments: Interest income which includes interest charges from pawnbroking and Sales auction which includes sales of unredeemed or bid pledges.

Pappajack Bhd (XKLS:0242) Headlines

No Headlines