Switch to:
Carver Bancorp Inc (NAS:CARV)
Beneish M-Score
-2.02 (As of Today)

The zones of discrimination for M-Score is as such:

An M-Score of less than -2.22 suggests that the company is not an accounting manipulator.
An M-Score of greater than -2.22 signals that the company is likely an accounting manipulator.

Carver Bancorp Inc has a M-score of -2.02 signals that the company is a manipulator.

CARV' s Beneish M-Score Range Over the Past 10 Years
Min: -72.2   Max: 34.7
Current: -2.02

-72.2
34.7

During the past 13 years, the highest Beneish M-Score of Carver Bancorp Inc was 34.70. The lowest was -72.20. And the median was -2.47.


Definition

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Z-Score) or business trend (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 Carver Bancorp Inc 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 * 1.2295+0.528 * 1+0.404 * 1.0022+0.892 * 1.208+0.115 * 0.7415
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8229+4.679 * -0.0005-0.327 * 0.8134
=-2.02

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

This Year (Jun16) TTM:Last Year (Jun15) TTM:
Accounts Receivable was $4.31 Mil.
Revenue was 6.828 + 7.213 + 8.579 + 6.768 = $29.39 Mil.
Gross Profit was 6.828 + 7.213 + 8.579 + 6.768 = $29.39 Mil.
Total Current Assets was $0.00 Mil.
Total Assets was $697.56 Mil.
Property, Plant and Equipment(Net PPE) was $5.77 Mil.
Depreciation, Depletion and Amortization(DDA) was $1.39 Mil.
Selling, General & Admin. Expense(SGA) was $14.25 Mil.
Total Current Liabilities was $0.00 Mil.
Long-Term Debt was $49.40 Mil.
Net Income was 0.408 + -0.621 + 0.437 + -0.165 = $0.06 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = $0.00 Mil.
Cash Flow from Operations was 0.716 + -1.553 + -0.222 + 1.483 = $0.42 Mil.
Accounts Receivable was $2.90 Mil.
Revenue was 6.343 + 6.165 + 5.66 + 6.16 = $24.33 Mil.
Gross Profit was 6.343 + 6.165 + 5.66 + 6.16 = $24.33 Mil.
Total Current Assets was $0.00 Mil.
Total Assets was $670.77 Mil.
Property, Plant and Equipment(Net PPE) was $7.02 Mil.
Depreciation, Depletion and Amortization(DDA) was $1.18 Mil.
Selling, General & Admin. Expense(SGA) was $14.33 Mil.
Total Current Liabilities was $0.00 Mil.
Long-Term Debt was $58.40 Mil.



1. DSRI = Days Sales in Receivables Index

Measured as the ratio of days’ sales in 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)
=(4.31 / 29.388) / (2.902 / 24.328)
=0.1466585 / 0.11928642
=1.2295

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)
=(24.328 / 24.328) / (29.388 / 29.388)
=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 plant, property and equipment to total assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (0 + 5.774) / 697.556) / (1 - (0 + 7.016) / 670.774)
=0.99172253 / 0.98954044
=1.0022

4. SGI = Sales Growth Index

Ratio of sales 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
=29.388 / 24.328
=1.208

5. DEPI = Depreciation Index

Measured as the ratio of the rate of depreciation 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))
=(1.175 / (1.175 + 7.016)) / (1.385 / (1.385 + 5.774))
=0.14345013 / 0.19346277
=0.7415

6. SGAI = Sales, General and Administrative expenses Index

The ratio of SGA expenses 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)
=(14.246 / 29.388) / (14.332 / 24.328)
=0.48475568 / 0.58911542
=0.8229

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$sgai= in leverage

LVGI=((LTD_t + CurrentLiabilities_t) / TotalAssets_t) / ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
=((49.403 + 0) / 697.556) / ((58.403 + 0) / 670.774)
=0.07082299 / 0.08706807
=0.8134

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
=(0.059 - 0 - 0.424) / 697.556
=-0.0005

An M-Score of less than -2.22 suggests that the company will not be a manipulator. An M-Score of greater than -2.22 signals that the company is likely to be a manipulator.

Carver Bancorp Inc has a M-score of -2.02 signals that the company is likely to be a manipulator.


Related Terms

Altman Z-Score, Piotroski F-Score, Accounts Receivable, Revenue, Gross Profit, Total Current Assets, Total Assets, Property, Plant and Equipment, Depreciation, Depletion and Amortization, Selling, General & Admin. Expense, Total Current Liabilities, Long-Term Debt, Net Income, Non Operating Income, Cash Flow from Operations


Historical Data

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

Carver Bancorp Inc Annual Data

Mar07Mar08Mar09Mar10Mar11Mar12Mar13Mar14Mar15Mar16
DSRI 1.39390.71340.98910.85030.81611.14590.90321.09581.22391.0868
GMI 1111111111
AQI 1.00020.99991.00061.00430.99941.00061.00151.00121.00181.0024
SGI 1.04711.31380.921.12590.98820.68981.10281.03850.88861.2067
DEPI 5.33370.3420.75210.90120.95480.99721.12720.96070.93560.6768
SGAI 1.05120.96861.21150.87791.07341.38320.8491.0121.11280.8052
LVGI 0.57970.89181.97371.12390.97240.42641.76740.91921.12160.7472
TATA 0.0220.0384-0.0237-0.0031-0.0618-0.0857-0.0308-0.0256-0.0058-0.0009
M-score -1.35-2.32-3.06-2.55-2.96-2.90-2.83-2.46-2.47-2.14

Carver Bancorp Inc Quarterly Data

Mar14Jun14Sep14Dec14Mar15Jun15Sep15Dec15Mar16Jun16
DSRI 1.09591.09721.26981.00751.22381.20831.14631.25491.08691.2295
GMI 1111111111
AQI 1.00121.00131.00131.00121.00181.00151.00241.00281.00241.0022
SGI 1.03840.97630.98991.00730.88870.92730.96451.10191.20661.208
DEPI 0.96071.10140.97820.97720.93560.74590.95711.14660.67680.7415
SGAI 1.01221.10761.1230.94231.11241.04060.97180.92420.7970.8229
LVGI 0.91920.7030.64470.61711.12160.89871.16851.27160.74720.8134
TATA -0.0256-0.0324-0.0101-0.004-0.0058-0.0023-0.0079-0.0094-0.0005-0.0005
M-score -2.46-2.47-2.20-2.35-2.47-2.37-2.47-2.26-2.14-2.02
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)
FEEDBACK