Switch to:
NII Holdings Inc (NAS:NIHD)
Piotroski F-Score
1 (As of Today)

Warning Sign:

Piotroski F-Score of 1 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

NII Holdings Inc has an F-score of 1. It is a bad or low score, which usually implies poor business operation.

NIHD' s 10-Year Piotroski F-Score Range
Min: 1   Max: 8
Current: 1

1
8

During the past 13 years, the highest Piotroski F-Score of NII Holdings Inc was 8. 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 (Mar14) TTM:Last Year (Mar13) TTM:
Net Income was -376.079 + -745.803 + -299.941 + -396.351 = $-1,818 Mil.
Cash Flow from Operations was -485.559 + -89.734 + -62.411 + 102.324 = $-535 Mil.
Revenue was 970.214 + 1080.9 + 1101.265 + 1259.56 = $4,412 Mil.
Gross Profit was 366.826 + 510.765 + 519.711 + 632.688 = $2,030 Mil.
Total Assets at the begining of this year (Mar13) was $9,685 Mil.
Total Assets was $8,190 Mil.
Long-Term Debt was $5,749 Mil.
Total Current Assets was $3,191 Mil.
Total Current Liabilities was $2,112 Mil.
Net Income was -207.504 + -592.909 + -82.418 + -103.511 = $-986 Mil.

Revenue was 1330.839 + 1381.971 + 1407.367 + 1409.424 = $5,530 Mil.
Gross Profit was 725.445 + 788.713 + 828.028 + 803.415 = $3,146 Mil.
Total Assets at the begining of last year (Mar12) was $9,825 Mil.
Total Assets was $9,685 Mil.
Long-Term Debt was $5,589 Mil.
Total Current Assets was $3,798 Mil.
Total Current Liabilities was $1,515 Mil.

Profitability

Q1. Return on Assets (ROA)

Net income before extraordinary items for the year divided by total assets at the beginning of the year.

Score 1 if positive, 0 if negative.

NII Holdings Inc's current net income was -1,818. ==> Negative ==> Score 0.

Q2. Cash Flow Return on Assets (CFROA)

Net cash flow from operating activities (operating cash flow) divided by total assets at the beginning of the year.

Score 1 if positive, 0 if negative.

NII Holdings Inc's current cash flow from operations was -535. ==> Negative ==> Score 0.

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/Total Assets at the beginning of this year (Mar13)
=-1818.174/9685.117
=-0.18772866

ROA (Last Year)=Net Income/Total Assets at the beginning of last year (Mar12)
=-986.342/9825.224
=-0.10038875

NII Holdings Inc's return on assets of this year was -0.18772866. NII Holdings Inc's return on assets of last year was -0.10038875. ==> 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.

NII Holdings Inc's current net income was -1,818. NII Holdings Inc's current cash flow from operations was -535. ==> -535 > -1,818 ==> CFROA > ROA ==> Score 1.

Funding

Q5. Change in Gearing or Leverage

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

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

Gearing (This Year)=Long-Term Debt/Total Assets
=5749.29/8189.665
=0.70201773

Gearing (Last Year)=Long-Term Debt/Total Assets
=5589.136/9685.117
=0.57708503

NII Holdings Inc's gearing of this year was 0.70201773. NII Holdings Inc's gearing of last year was 0.57708503. ==> Last year is lower ==> 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)=Total Current Assets/Total Current Liabilities
=3190.532/2111.61
=1.51094757

Current Ratio (Last Year)=Total Current Assets/Total Current Liabilities
=3798.219/1514.836
=2.50734667

NII Holdings Inc's current ratio of this year was 1.51094757. NII Holdings Inc's current ratio of last year was 2.50734667. ==> 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 1 if there is fewer number of shares in issue this year. Score 0 otherwise.

NII Holdings Inc's number of shares in issue this year was 172.1. NII Holdings Inc's number of shares in issue last year was 171.7. ==> There is more 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)=Gross Profit/Revenue
=2029.99/4411.939
=0.46011289

Gross Margin (Last Year)=Gross Profit/Revenue
=3145.601/5529.601
=0.56886582

NII Holdings Inc's gross margin of this year was 0.46011289. NII Holdings Inc's gross margin of last year was 0.56886582. ==> Last year's gross margin is higher ==> Score 0.

Q9. Change in asset turnover

Compare this year’s asset turnover (total sales divided by total assets at the beginning of 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/Total Assets at the beginning of this year (Mar13)
=4411.939/9685.117
=0.45553802

Asset Turnover (Last Year)=Revenue/Total Assets at the beginning of last year (Mar12)
=5529.601/9825.224
=0.56279643

NII Holdings Inc's asset turnover of this year was 0.45553802. NII Holdings Inc's asset turnover of last year was 0.56279643. ==> Last year's asset turnover is higher ==> Score 0.

Evaluation

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

Good or high score = 8 or 9

Bad or low score = 0 or 1

NII Holdings Inc has an F-score of 1. 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


Historical Data

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

NII Holdings Inc Annual Data

Dec04Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13
Q1 1111111100
Q2 1111111110
Q3 0100010000
Q4 1111111111
Q5 1010111000
Q6 0101000000
Q7 0001110110
Q8 0110001100
Q9 1101010100
F-score 5756575631

NII Holdings Inc Quarterly Data

Dec11Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14
Q1 1100000000
Q2 1111111000
Q3 0000000000
Q4 1111111111
Q5 0000000000
Q6 0011011100
Q7 0110110010
Q8 1100000000
Q9 1000000000
F-score 5543343221
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
Email Hide