GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Education » Kip McGrath Education Centres Ltd (ASX:KME) » Definitions » Beneish M-Score

Kip McGrath Education Centres (ASX:KME) Beneish M-Score : -3.32 (As of May. 18, 2024)


View and export this data going back to 2003. Start your Free Trial

What is Kip McGrath Education Centres 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 -3.32 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Kip McGrath Education Centres's Beneish M-Score or its related term are showing as below:

ASX:KME' s Beneish M-Score Range Over the Past 10 Years
Min: -3.76   Med: -2.87   Max: -0.38
Current: -3.32

During the past 13 years, the highest Beneish M-Score of Kip McGrath Education Centres was -0.38. The lowest was -3.76. And the median was -2.87.


Kip McGrath Education Centres Beneish M-Score Historical Data

The historical data trend for Kip McGrath Education Centres'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.

Kip McGrath Education Centres Beneish M-Score Chart

Kip McGrath Education Centres Annual Data
Trend Jun14 Jun15 Jun16 Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -3.07 -3.00 -2.76 -0.60 -3.32

Kip McGrath Education Centres Semi-Annual Data
Jun14 Dec14 Jun15 Dec15 Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23
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 - -0.60 - -3.32 -

Competitive Comparison of Kip McGrath Education Centres's Beneish M-Score

For the Education & Training Services subindustry, Kip McGrath Education Centres'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.


Kip McGrath Education Centres's Beneish M-Score Distribution in the Education Industry

For the Education industry and Consumer Defensive sector, Kip McGrath Education Centres's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Kip McGrath Education Centres's Beneish M-Score falls into.



Kip McGrath Education Centres 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 Kip McGrath Education Centres 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 * 0.6034+0.528 * 0.9984+0.404 * 0.9992+0.892 * 1.0818+0.115 * 0.924
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9469+4.679 * -0.121491-0.327 * 0.9437
=-3.32

* 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 (Jun23) TTM:Last Year (Jun22) TTM:
Total Receivables was A$1.97 Mil.
Revenue was A$26.65 Mil.
Gross Profit was A$26.41 Mil.
Total Current Assets was A$11.71 Mil.
Total Assets was A$37.11 Mil.
Property, Plant and Equipment(Net PPE) was A$1.98 Mil.
Depreciation, Depletion and Amortization(DDA) was A$4.14 Mil.
Selling, General, & Admin. Expense(SGA) was A$17.97 Mil.
Total Current Liabilities was A$11.08 Mil.
Long-Term Debt & Capital Lease Obligation was A$1.07 Mil.
Net Income was A$1.92 Mil.
Gross Profit was A$0.06 Mil.
Cash Flow from Operations was A$6.37 Mil.
Total Receivables was A$3.01 Mil.
Revenue was A$24.63 Mil.
Gross Profit was A$24.37 Mil.
Total Current Assets was A$11.29 Mil.
Total Assets was A$36.38 Mil.
Property, Plant and Equipment(Net PPE) was A$2.11 Mil.
Depreciation, Depletion and Amortization(DDA) was A$3.52 Mil.
Selling, General, & Admin. Expense(SGA) was A$17.55 Mil.
Total Current Liabilities was A$11.38 Mil.
Long-Term Debt & Capital Lease Obligation was A$1.23 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)
=(1.966 / 26.646) / (3.012 / 24.632)
=0.073782 / 0.12228
=0.6034

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)
=(24.372 / 24.632) / (26.406 / 26.646)
=0.989445 / 0.990993
=0.9984

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 - (11.709 + 1.977) / 37.114) / (1 - (11.285 + 2.111) / 36.378)
=0.631244 / 0.631755
=0.9992

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
=26.646 / 24.632
=1.0818

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))
=(3.522 / (3.522 + 2.111)) / (4.137 / (4.137 + 1.977))
=0.625244 / 0.676644
=0.924

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)
=(17.971 / 26.646) / (17.545 / 24.632)
=0.674435 / 0.712285
=0.9469

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)
=((1.067 + 11.077) / 37.114) / ((1.231 + 11.382) / 36.378)
=0.327208 / 0.346721
=0.9437

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
=(1.924 - 0.061 - 6.372) / 37.114
=-0.121491

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.

Kip McGrath Education Centres has a M-score of -3.32 suggests that the company is unlikely to be a manipulator.


Kip McGrath Education Centres Beneish M-Score Related Terms

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


Kip McGrath Education Centres (ASX:KME) Business Description

Traded in Other Exchanges
N/A
Address
7 Bond Street, Newcastle, NSW, AUS, 2300
Kip McGrath Education Centres Ltd offers supplementary education to students through the franchise in Australia and overseas, in the United Kingdom and New Zealand. Its products are face to face tuition programs, direct at-home educational products and online tertiary courses. Geographically, the company operates in Australasia, the United Kingdom and Europe, and Other overseas regions. It derives revenue from franchise fees, student lesson fees, sales of master territories and franchise centres, and direct sales, of which a majority of the revenue is derived from franchise fees.

Kip McGrath Education Centres (ASX:KME) Headlines