GURUFOCUS.COM » STOCK LIST » Real Estate » Real Estate » Canal Capital Corp (OTCPK:COWP) » Definitions » Beneish M-Score

Canal Capital (Canal Capital) Beneish M-Score : 0.00 (As of May. 22, 2024)


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

What is Canal Capital 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 Canal Capital's Beneish M-Score or its related term are showing as below:

During the past 12 years, the highest Beneish M-Score of Canal Capital was 0.00. The lowest was 0.00. And the median was 0.00.


Canal Capital Beneish M-Score Historical Data

The historical data trend for Canal Capital'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.

Canal Capital Beneish M-Score Chart

Canal Capital Annual Data
Trend Oct02 Oct03 Oct04 Oct05 Oct06 Oct07 Oct08 Oct09 Oct10 Oct11
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -3.55 -2.02 -1.22 0.27 -2.80

Canal Capital Quarterly Data
Oct07 Jan08 Apr08 Jul08 Oct08 Jan09 Apr09 Jul09 Oct09 Jan10 Apr10 Jul10 Oct10 Jan11 Apr11 Jul11 Oct11 Jan12 Apr12 Jul12
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -2.37 -2.80 2.97 2.97 3.72

Competitive Comparison of Canal Capital's Beneish M-Score

For the Real Estate - Development subindustry, Canal Capital'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.


Canal Capital's Beneish M-Score Distribution in the Real Estate Industry

For the Real Estate industry and Real Estate sector, Canal Capital's Beneish M-Score distribution charts can be found below:

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



Canal Capital 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 Canal Capital 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 * 1.2906+0.528 * 1.1601+0.404 * 0.5658+0.892 * 1.4097+0.115 * 1.1966
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8193+4.679 * 0.517668-0.327 * 0.4183
=0.73

* 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 (Jul12) TTM:Last Year (Jul11) TTM:
Total Receivables was $0.13 Mil.
Revenue was 0.884 + 0.915 + 0.07 + 1.833 = $3.70 Mil.
Gross Profit was 0.833 + 0.407 + 0.068 + 0.589 = $1.90 Mil.
Total Current Assets was $0.39 Mil.
Total Assets was $2.83 Mil.
Property, Plant and Equipment(Net PPE) was $2.22 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.04 Mil.
Selling, General, & Admin. Expense(SGA) was $1.12 Mil.
Total Current Liabilities was $0.14 Mil.
Long-Term Debt & Capital Lease Obligation was $0.61 Mil.
Net Income was 0.471 + 0.144 + 0.005 + -0.371 = $0.25 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = $0.00 Mil.
Cash Flow from Operations was -0.801 + -0.41 + 0.028 + -0.033 = $-1.22 Mil.
Total Receivables was $0.07 Mil.
Revenue was 0.066 + 0.066 + 0.07 + 2.424 = $2.63 Mil.
Gross Profit was 0.064 + 0.064 + 0.068 + 1.365 = $1.56 Mil.
Total Current Assets was $0.18 Mil.
Total Assets was $2.46 Mil.
Property, Plant and Equipment(Net PPE) was $1.94 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.04 Mil.
Selling, General, & Admin. Expense(SGA) was $0.97 Mil.
Total Current Liabilities was $0.12 Mil.
Long-Term Debt & Capital Lease Obligation was $1.42 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)
=(0.131 / 3.702) / (0.072 / 2.626)
=0.035386 / 0.027418
=1.2906

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)
=(1.561 / 2.626) / (1.897 / 3.702)
=0.59444 / 0.512426
=1.1601

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 - (0.391 + 2.222) / 2.83) / (1 - (0.181 + 1.943) / 2.457)
=0.076678 / 0.135531
=0.5658

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
=3.702 / 2.626
=1.4097

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))
=(0.042 / (0.042 + 1.943)) / (0.04 / (0.04 + 2.222))
=0.021159 / 0.017683
=1.1966

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)
=(1.118 / 3.702) / (0.968 / 2.626)
=0.301999 / 0.368621
=0.8193

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)
=((0.605 + 0.135) / 2.83) / ((1.415 + 0.121) / 2.457)
=0.261484 / 0.625153
=0.4183

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
=(0.249 - 0 - -1.216) / 2.83
=0.517668

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.

Canal Capital has a M-score of 0.73 signals that the company is likely to be a manipulator.


Canal Capital Beneish M-Score Related Terms

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


Canal Capital (Canal Capital) Business Description

Traded in Other Exchanges
N/A
Address
4 Morris Street, Port Jefferson Station, New York, NY, USA, 11776
Website
Canal Capital Corp is engaged in stockyard operations and real estate business. It develops and restructures real estate lots surrounding its existing operating lease properties, stockyard operating properties & properties held for development or resale.
Executives
Asher B Edelman other: Member of 10% Group C/O PERINI CORP, 73 MT WAYTE AVE, FRAMINGHAM MA 01701

Canal Capital (Canal Capital) Headlines

No Headlines