GURUFOCUS.COM » STOCK LIST » Basic Materials » Metals & Mining » KBL Mining Ltd (ASX:KBL) » Definitions » Beneish M-Score

KBL Mining (ASX:KBL) Beneish M-Score : -8.82 (As of May. 26, 2024)


View and export this data going back to 2010. Start your Free Trial

What is KBL Mining 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.

The historical rank and industry rank for KBL Mining's Beneish M-Score or its related term are showing as below:

ASX:KBL' s Beneish M-Score Range Over the Past 10 Years
Min: -8.82   Med: -3.84   Max: -0.83
Current: -8.82

During the past 8 years, the highest Beneish M-Score of KBL Mining was -0.83. The lowest was -8.82. And the median was -3.84.


KBL Mining Beneish M-Score Historical Data

The historical data trend for KBL Mining'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.

KBL Mining Beneish M-Score Chart

KBL Mining Annual Data
Trend Jun09 Jun10 Jun11 Jun12 Jun13 Jun14 Jun15 Jun16
Beneish M-Score
Get a 7-Day Free Trial - -0.83 -3.84 -8.82 -

KBL Mining Semi-Annual Data
Jun10 Dec10 Jun11 Dec11 Jun12 Dec12 Jun13 Dec13 Jun14 Dec14 Jun15 Dec15 Jun16
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -3.84 - -8.82 - -

Competitive Comparison of KBL Mining's Beneish M-Score

For the Other Industrial Metals & Mining subindustry, KBL Mining'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.


KBL Mining's Beneish M-Score Distribution in the Metals & Mining Industry

For the Metals & Mining industry and Basic Materials sector, KBL Mining's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where KBL Mining's Beneish M-Score falls into.



KBL Mining 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 KBL Mining 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 * 0.7276+0.528 * -0.1253+0.404 * 0.846+0.892 * 1.2919+0.115 * 1.0953
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0954+4.679 * -0.217256-0.327 * 1.0975
=-4.18

* 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 (Jun16) TTM:Last Year (Jun15) TTM:
Total Receivables was A$2.02 Mil.
Revenue was A$33.87 Mil.
Gross Profit was A$10.74 Mil.
Total Current Assets was A$3.43 Mil.
Total Assets was A$69.81 Mil.
Property, Plant and Equipment(Net PPE) was A$52.12 Mil.
Depreciation, Depletion and Amortization(DDA) was A$4.98 Mil.
Selling, General, & Admin. Expense(SGA) was A$10.13 Mil.
Total Current Liabilities was A$37.99 Mil.
Long-Term Debt & Capital Lease Obligation was A$1.80 Mil.
Net Income was A$-10.60 Mil.
Gross Profit was A$-1.75 Mil.
Cash Flow from Operations was A$6.32 Mil.
Total Receivables was A$2.15 Mil.
Revenue was A$26.22 Mil.
Gross Profit was A$-1.04 Mil.
Total Current Assets was A$8.49 Mil.
Total Assets was A$56.60 Mil.
Property, Plant and Equipment(Net PPE) was A$34.44 Mil.
Depreciation, Depletion and Amortization(DDA) was A$3.64 Mil.
Selling, General, & Admin. Expense(SGA) was A$7.16 Mil.
Total Current Liabilities was A$17.15 Mil.
Long-Term Debt & Capital Lease Obligation was A$12.25 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)
=(2.02 / 33.868) / (2.149 / 26.215)
=0.059643 / 0.081976
=0.7276

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)
=(-1.042 / 26.215) / (10.74 / 33.868)
=-0.039748 / 0.317113
=-0.1253

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 - (3.431 + 52.118) / 69.807) / (1 - (8.494 + 34.443) / 56.602)
=0.204249 / 0.241423
=0.846

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
=33.868 / 26.215
=1.2919

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))
=(3.641 / (3.641 + 34.443)) / (4.984 / (4.984 + 52.118))
=0.095604 / 0.087282
=1.0953

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)
=(10.127 / 33.868) / (7.156 / 26.215)
=0.299014 / 0.272973
=1.0954

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)
=((1.796 + 37.994) / 69.807) / ((12.248 + 17.15) / 56.602)
=0.57 / 0.519381
=1.0975

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
=(-10.597 - -1.746 - 6.315) / 69.807
=-0.217256

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.

KBL Mining has a M-score of -4.18 suggests that the company is unlikely to be a manipulator.


KBL Mining Beneish M-Score Related Terms

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


KBL Mining (ASX:KBL) Business Description

Traded in Other Exchanges
N/A
Address
KBL Mining Ltd operates in the mineral exploration, resource development and mining industry in Australia. The only product of the company is copper concentrate.

KBL Mining (ASX:KBL) Headlines

No Headlines