Lux Island Resorts Beneish M-Score Historical Data
The historical data trend for Lux Island Resorts'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.
Lux Island Resorts Beneish M-Score Chart
|
Lux Island Resorts Annual Data
|
|
Trend |
Jun14 |
Jun15 |
Jun16 |
Jun17 |
Jun18 |
Jun19 |
Jun20 |
Jun21 |
Jun22 |
Jun23 |
| Beneish M-Score |
|
Get a 7-Day Free Trial
|
|
|
-2.57 |
-3.38 |
-1.95 |
-1.48 |
-0.95 |
|
Lux Island Resorts Quarterly Data
|
|
Jun19 |
Sep19 |
Dec19 |
Mar20 |
Jun20 |
Sep20 |
Dec20 |
Mar21 |
Jun21 |
Sep21 |
Dec21 |
Mar22 |
Jun22 |
Sep22 |
Dec22 |
Mar23 |
Jun23 |
Sep23 |
Dec23 |
Mar24 |
| Beneish M-Score |
Get a 7-Day Free Trial
|
|
|
|
|
|
|
|
|
|
|
|
|
-2.24 |
-0.95 |
-2.45 |
-2.52 |
-2.70 |
Competitive Comparison of Lux Island Resorts's Beneish M-Score
For the Lodging subindustry, Lux Island Resorts'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.
Lux Island Resorts's Beneish M-Score Distribution in the Travel & Leisure Industry
For the Travel & Leisure industry and Consumer Cyclical sector, Lux Island Resorts's Beneish M-Score distribution charts can be found below:
* The bar in red indicates where Lux Island Resorts's Beneish M-Score falls into.
Lux Island Resorts 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 Lux Island Resorts 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 | + | 0.528 * 1 | + | 0.404 * 0.8471 | + | 0.892 * 1.1512 | + | 0.115 * 1 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 1 | + | 4.679 * -0.060317 | - | 0.327 * 1.0462 |
| = | -2.70 |
* 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 MUR0 Mil.
Revenue was 2836.094 + 2890.224 + 1724.447 + 1616.621 = MUR9,067 Mil.
Gross Profit was 2836.094 + 2890.224 + 1724.447 + 1616.621 = MUR9,067 Mil.
Total Current Assets was MUR2,606 Mil.
Total Assets was MUR19,406 Mil.
Property, Plant and Equipment(Net PPE) was MUR16,222 Mil.
Depreciation, Depletion and Amortization(DDA) was MUR0 Mil.
Selling, General, & Admin. Expense(SGA) was MUR0 Mil.
Total Current Liabilities was MUR3,145 Mil.
Long-Term Debt & Capital Lease Obligation was MUR2,958 Mil.
Net Income was 527.534 + 531.325 + -56.199 + 442.581 = MUR1,445 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = MUR0 Mil.
Cash Flow from Operations was 844.639 + 824.63 + 233.877 + 712.575 = MUR2,616 Mil.
|
Total Receivables was MUR0 Mil.
Revenue was 2357.604 + 2280.596 + 1518.512 + 1719.861 = MUR7,877 Mil.
Gross Profit was 2357.604 + 2280.596 + 1518.512 + 1719.861 = MUR7,877 Mil.
Total Current Assets was MUR3,383 Mil.
Total Assets was MUR17,704 Mil.
Property, Plant and Equipment(Net PPE) was MUR13,699 Mil.
Depreciation, Depletion and Amortization(DDA) was MUR157 Mil.
Selling, General, & Admin. Expense(SGA) was MUR0 Mil.
Total Current Liabilities was MUR2,433 Mil.
Long-Term Debt & Capital Lease Obligation was MUR2,889 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 / 9067.386) | / | (0 / 7876.573) |
| = | 0 | / | 0 |
| | = | 1 |
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) |
| = | (7876.573 / 7876.573) | / | (9067.386 / 9067.386) |
| = | 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 - (2605.591 + 16222.253) / 19405.558) | / | (1 - (3382.839 + 13698.672) / 17703.69) |
| = | 0.029771 | / | 0.035144 |
| | = | 0.8471 |
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 |
| = | 9067.386 | / | 7876.573 |
| | = | 1.1512 |
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)) |
| = | (157.186 / (157.186 + 13698.672)) | / | (0 / (0 + 16222.253)) |
| = | 0.011344 | / | 0 |
| | = | 1 |
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 / 9067.386) | / | (0 / 7876.573) |
| = | 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) |
| = | ((2957.753 + 3145.16) / 19405.558) | / | ((2888.921 + 2432.692) / 17703.69) |
| = | 0.314493 | / | 0.300593 |
| | = | 1.0462 |
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 |
| = | (1445.241 - 0 | - | 2615.721) | / | 19405.558 |
| | = | -0.060317 |
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.
Lux Island Resorts has a M-score of -2.70 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
XMAU:NRL has been successfully added to your