Chilco River Holdings (Chilco River Holdings) Beneish M-Score : 0.00 (As of May. 24, 2024)

View and export this data going back to 2005. Start your Free Trial

What is Chilco River Holdings 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 Chilco River Holdings's Beneish M-Score or its related term are showing as below:

During the past 3 years, the highest Beneish M-Score of Chilco River Holdings was 0.00. The lowest was 0.00. And the median was 0.00.

Chilco River Holdings Beneish M-Score Historical Data

The historical data trend for Chilco River Holdings'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.

Chilco River Holdings Beneish M-Score Chart

Chilco River Holdings Annual Data

Trend

Dec04

Dec05

Dec06

Beneish M-Score

14.40

Chilco River Holdings Semi-Annual Data
	Dec04	Dec05	Dec06
Beneish M-Score	-	-	14.40

Competitive Comparison of Chilco River Holdings's Beneish M-Score

For the Shell Companies subindustry, Chilco River Holdings'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.

Chilco River Holdings's Beneish M-Score Distribution in the Diversified Financial Services Industry

For the Diversified Financial Services industry and Financial Services sector, Chilco River Holdings's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Chilco River Holdings's Beneish M-Score falls into.

Chilco River Holdings 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 Chilco River Holdings for today is based on a combination of the following eight different indices:

-4.84

0.92 * DSRI

0.528 * GMI

0.404 * AQI

0.892 * SGI

0.115 * DEPI

-4.84

0.92 * 3.2708

0.528 * 1.2912

0.404 * 50.2712

0.892 * 0.3512

0.115 * 0.6654

0.172 * SGAI

4.679 * TATA

0.327 * LVGI

0.172 * 5.7064

4.679 * -0.071236

0.327 * 12.3338

14.20

This Year (Dec06) TTM:

Last Year (Dec05) TTM:

Total Receivables was $0.22 Mil.
Revenue was $1.60 Mil.
Gross Profit was $0.92 Mil.
Total Current Assets was $1.91 Mil.
Total Assets was $25.90 Mil.
Property, Plant and Equipment(Net PPE) was $15.63 Mil.
Depreciation, Depletion and Amortization(DDA) was $1.44 Mil.
Selling, General, & Admin. Expense(SGA) was $2.42 Mil.
Total Current Liabilities was $3.39 Mil.
Long-Term Debt & Capital Lease Obligation was $2.39 Mil.
Net Income was $-3.50 Mil.
Gross Profit was $-0.80 Mil.
Cash Flow from Operations was $-0.86 Mil.

Total Receivables was $0.20 Mil.
Revenue was $4.55 Mil.
Gross Profit was $3.40 Mil.
Total Current Assets was $1.84 Mil.
Total Assets was $18.07 Mil.
Property, Plant and Equipment(Net PPE) was $16.11 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.96 Mil.
Selling, General, & Admin. Expense(SGA) was $1.21 Mil.
Total Current Liabilities was $0.33 Mil.
Long-Term Debt & Capital Lease Obligation was $0.00 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)
	=	(0.224 / 1.598)	/	(0.195 / 4.55)
	=	0.140175	/	0.042857
	=	3.2708

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)
	=	(3.397 / 4.55)	/	(0.924 / 1.598)
	=	0.746593	/	0.578223
	=	1.2912

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 - (1.909 + 15.632) / 25.9)	/	(1 - (1.842 + 16.111) / 18.069)
	=	0.322741	/	0.00642
	=	50.2712

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
	=	1.598	/	4.55
	=	0.3512

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))
	=	(0.956 / (0.956 + 16.111))	/	(1.437 / (1.437 + 15.632))
	=	0.056015	/	0.084188
	=	0.6654

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)
	=	(2.415 / 1.598)	/	(1.205 / 4.55)
	=	1.511264	/	0.264835
	=	5.7064

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)
	=	((2.388 + 3.393) / 25.9)	/	((0 + 0.327) / 18.069)
	=	0.223205	/	0.018097
	=	12.3338

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
	=	(-3.5 - -0.795	-	-0.86)	/	25.9
	=	-0.071236

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.

Chilco River Holdings has a M-score of 14.20 signals that the company is likely to be a manipulator.

Chilco River Holdings Beneish M-Score Related Terms

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