Switch to:
First Majestic Silver Corp (NYSE:AG)
Piotroski F-Score
2 (As of Today)

Warning Sign:

Piotroski F-Score of 2 is low, which usually implies poor business operation.

The zones of discrimination were as such:

Good or high score = 8 or 9
Bad or low score = 0 or 1

First Majestic Silver Corp has an F-score of 2. It is a bad or low score, which usually implies poor business operation.

AG' s 10-Year Piotroski F-Score Range
Min: 1   Max: 9
Current: 2

1
9

During the past 13 years, the highest Piotroski F-Score of First Majestic Silver Corp was 9. The lowest was 1. And the median was 5.


Definition

How is the Piotroski F-Score calculated?

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.

This Year (Jun14) TTM:Last Year (Jun13) TTM:
Net Income was 16.32 + -81.229 + 5.98 + 7.59 = $-51.3 Mil.
Cash Flow from Operations was 37.78 + 25.737 + 19.295 + 27.505 = $110.3 Mil.
Revenue was 76.882 + 58.989 + 65.296 + 66.927 = $268.1 Mil.
Gross Profit was 40.822 + 27.552 + 30.026 + 24.2 = $122.6 Mil.
Average Total Assets from the begining of this year (Jun13)
to the end of this year (Jun14) was
(870.333 + 888.094 + 854.952 + 868.229 + 890.896) / 5 = $874.5 Mil.
Total Assets was $890.9 Mil.
Long-Term Debt was $18.2 Mil.
Total Current Assets was $118.1 Mil.
Total Current Liabilities was $72.0 Mil.
Net Income was 24.869 + 22.35 + 26.517 + 0.16 = $73.9 Mil.

Revenue was 63.581 + 71.007 + 67.07 + 48.372 = $250.0 Mil.
Gross Profit was 42.669 + 47.321 + 42.8 + 24.481 = $157.3 Mil.
Average Total Assets from the begining of last year (Jun12)
to the end of last year (Jun13) was
(510.41 + 728.543 + 813.031 + 848.493 + 870.333) / 5 = $754.2 Mil.
Total Assets was $870.3 Mil.
Long-Term Debt was $17.0 Mil.
Total Current Assets was $145.9 Mil.
Total Current Liabilities was $65.5 Mil.

Profitability

Q1. Return on Assets (ROA)

Net income before extraordinary items for the year divided by average total assets throughout the year.

Score 1 if positive, 0 if negative.

First Majestic Silver Corp's current net income (ttm) was -51.3. ==> Negative ==> Score 0.

Q2. Cash Flow Return on Assets (CFROA)

Net cash flow from operating activities (operating cash flow) divided by average total assets throughout the year.

Score 1 if positive, 0 if negative.

First Majestic Silver Corp's current cash flow from operations (ttm) was 110.3. ==> Positive ==> Score 1.

Q3. Change in Return on Assets

Compare this year’s return on assets (1) to last year’s return on assets.

Score 1 if it’s higher, 0 if it’s lower.

ROA (This Year)=Net Income (TTM)/Average Total Assets from Jun13 to Jun14
=-51.339/874.5008
=-0.05870664

ROA (Last Year)=Net Income (TTM)/Average Total Assets from Jun12 to Jun13
=73.896/754.162
=0.09798425

First Majestic Silver Corp's return on assets of this year was -0.05870664. First Majestic Silver Corp's return on assets of last year was 0.09798425. ==> Last year is higher ==> Score 0.

Q4. Quality of Earnings (Accrual)

Compare Cash flow return on assets (2) to return on assets (1)

Score 1 if CFROA > ROA, 0 if CFROA =< ROA.

First Majestic Silver Corp's current net income (ttm) was -51.3. First Majestic Silver Corp's current cash flow from operations (ttm) was 110.3. ==> 110.3 > -51.3 ==> CFROA > ROA ==> Score 1.

Funding

Q5. Change in Gearing or Leverage

Compare this year’s gearing (long-term debt divided by total assets) to last year’s gearing.

Score 0 if this year's gearing is higher, 1 otherwise.

Gearing (This Year: Jun14)=Long-Term Debt/Total Assets
=18.227/890.896
=0.02045918

Gearing (Last Year: Jun13)=Long-Term Debt/Total Assets
=16.96/870.333
=0.01948679

First Majestic Silver Corp's gearing of this year was 0.02045918. First Majestic Silver Corp's gearing of last year was 0.01948679. ==> Last year is lower than this year ==> Score 0.

Q6. Change in Working Capital (Liquidity)

Compare this year’s current ratio (current assets divided by current liabilities) to last year’s current ratio.

Score 1 if this year'’s current ratio is higher, 0 if it’s lower

Current Ratio (This Year: Jun14)=Total Current Assets/Total Current Liabilities
=118.074/71.987
=1.64021282

Current Ratio (Last Year: Jun13)=Total Current Assets/Total Current Liabilities
=145.912/65.546
=2.22610075

First Majestic Silver Corp's current ratio of this year was 1.64021282. First Majestic Silver Corp's current ratio of last year was 2.22610075. ==> Last year's current ratio is higher ==> Score 0.

Q7. Change in Shares in Issue

Compare the number of shares in issue this year, to the number in issue last year.

Score 0 if there is larger number of shares in issue this year, 1 otherwise.

First Majestic Silver Corp's number of shares in issue this year was 117.6. First Majestic Silver Corp's number of shares in issue last year was 117.3. ==> There is larger number of shares in issue this year. ==> Score 0.

Efficiency

Q8. Change in Gross Margin

Compare this year’s gross margin (gross profit divided by sales) to last year’s.

Score 1 if this year’s gross margin is higher, 0 if it’s lower.

Gross Margin (This Year: TTM)=Gross Profit/Revenue
=122.6/268.094
=0.45730229

Gross Margin (Last Year: TTM)=Gross Profit/Revenue
=157.271/250.03
=0.62900852

First Majestic Silver Corp's gross margin of this year was 0.45730229. First Majestic Silver Corp's gross margin of last year was 0.62900852. ==> Last year's gross margin is higher ==> Score 0.

Q9. Change in asset turnover

Compare this year’s asset turnover (total sales for the year divided by average total assets throughout the year) to last year’s asset turnover ratio.

Score 1 if this year’s asset turnover ratio is higher, 0 if it’s lower

Asset Turnover (This Year)=Revenue (TTM)/Average Total Assets from Jun13 to Jun14
=268.094/874.5008
=0.30656804

Asset Turnover (Last Year)=Revenue (TTM)/Average Total Assets from Jun12 to Jun13
=250.03/754.162
=0.33153354

First Majestic Silver Corp's asset turnover of this year was 0.30656804. First Majestic Silver Corp's asset turnover of last year was 0.33153354. ==> Last year's asset turnover is higher ==> Score 0.

Evaluation

Piotroski F-Score=Q1+Q2+Q3+Q4+Q5+Q6+Q7+Q8+Q9
=0+1+0+1+0+0+0+0+0
=2

Good or high score = 8 or 9

Bad or low score = 0 or 1

First Majestic Silver Corp has an F-score of 2. It is a bad or low score, which usually implies poor business operation.


Explanation

The developer of the system is Joseph D. Piotroski is relatively unknown accounting professor who shuns publicity and rarely gives interviews.

He graduated from the University of Illinois with a B.S. in accounting in 1989, received an M.B.A. from Indiana University in 1994. Five years later, in 1999, after earning a Ph.D. in accounting from the University of Michigan, he became an associate professor of accounting at the University of Chicago.

In 2000, he wrote a research paper called "Value Investing: The Use of Historical Financial Statement Information to Separate Winners from Losers" (pdf).

He wanted to see if he can develop a system (using a simple nine-point scoring system) that can increase the returns of a strategy of investing in low price to book (referred to in the paper as high book to market) value companies.

What he found was something that exceeded his most optimistic expectations.

Buying only those companies that scored highest (8 or 9) on his nine-point scale, or F-Score as he called it, over the 20 year period from 1976 to 1996 led to an average out-performance over the market of 13.4%.

Even more impressive were the results of a strategy of investing in the highest F-Score companies (8 or 9) and shorting companies with the lowest F-Score (0 or 1).

Over the same period from 1976 to 1996 (20 years) this strategy led to an average yearly return of 23%, substantially outperforming the average S&P 500 index return of 15.83% over the same period.


Related Terms

Net Income, Cash Flow from Operations, Revenue, Gross Profit, Total Assets, Long-Term Debt, Total Current Assets, Total Current Liabilities, Altman Z-Score, Beneish M-Score


Historical Data

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.

First Majestic Silver Corp Annual Data

Jun04Jun05Jun06Dec07Dec08Dec09Dec10Dec11Dec12Dec13
Q1 000011110
Q2 001111111
Q3 000111100
Q4 011111111
Q5 101010010
Q6 100011100
Q7 000000000
Q8 111011100
Q9 111011000
F-score 435387642

First Majestic Silver Corp Quarterly Data

Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14Jun14
Q1 1111111000
Q2 1111111111
Q3 1000000000
Q4 1111111111
Q5 0011110000
Q6 0000000000
Q7 0000000110
Q8 1100000000
Q9 1000000000
F-score 6444443332
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
Free 7-day Trial
FEEDBACK