GURUFOCUS.COM » STOCK LIST » Financial Services » Banks » First Capital Bancorp Inc (NAS:FCVA) » Definitions » Beneish M-Score

First Capital Bancorp (First Capital Bancorp) Beneish M-Score : 0.00 (As of Apr. 25, 2024)


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

What is First Capital Bancorp Beneish M-Score?

Note: Financial institutions were excluded from the sample in Beneish paper when calculating Beneish M-Score. Thus, the prediction might not fit banks and insurance companies.

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 First Capital Bancorp's Beneish M-Score or its related term are showing as below:

During the past 13 years, the highest Beneish M-Score of First Capital Bancorp was 0.00. The lowest was 0.00. And the median was 0.00.


First Capital Bancorp 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 First Capital Bancorp 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 * 0.9837+0.528 * 1+0.404 * 1.0072+0.892 * 1.0613+0.115 * 0.8547
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8881+4.679 * -0.005762-0.327 * 0.8677
=-2.42

* 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 (Sep15) TTM:Last Year (Sep14) TTM:
Total Receivables was $1.85 Mil.
Revenue was 5.835 + 5.527 + 5.512 + 5.479 = $22.35 Mil.
Gross Profit was 5.835 + 5.527 + 5.512 + 5.479 = $22.35 Mil.
Total Current Assets was $23.57 Mil.
Total Assets was $623.25 Mil.
Property, Plant and Equipment(Net PPE) was $11.94 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.76 Mil.
Selling, General, & Admin. Expense(SGA) was $10.37 Mil.
Total Current Liabilities was $4.37 Mil.
Long-Term Debt & Capital Lease Obligation was $44.99 Mil.
Net Income was 1.279 + 1.167 + 1.064 + 1.251 = $4.76 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = $0.00 Mil.
Cash Flow from Operations was 3.025 + 1.224 + 0.02 + 4.083 = $8.35 Mil.
Total Receivables was $1.77 Mil.
Revenue was 5.368 + 5.247 + 5.093 + 5.353 = $21.06 Mil.
Gross Profit was 5.368 + 5.247 + 5.093 + 5.353 = $21.06 Mil.
Total Current Assets was $27.53 Mil.
Total Assets was $600.16 Mil.
Property, Plant and Equipment(Net PPE) was $10.70 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.58 Mil.
Selling, General, & Admin. Expense(SGA) was $11.00 Mil.
Total Current Liabilities was $3.19 Mil.
Long-Term Debt & Capital Lease Obligation was $51.58 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)
=(1.849 / 22.353) / (1.771 / 21.061)
=0.082718 / 0.084089
=0.9837

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)
=(21.061 / 21.061) / (22.353 / 22.353)
=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 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 - (23.566 + 11.935) / 623.253) / (1 - (27.525 + 10.7) / 600.158)
=0.943039 / 0.936308
=1.0072

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
=22.353 / 21.061
=1.0613

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))
=(0.58 / (0.58 + 10.7)) / (0.764 / (0.764 + 11.935))
=0.051418 / 0.060162
=0.8547

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)
=(10.365 / 22.353) / (10.997 / 21.061)
=0.463696 / 0.52215
=0.8881

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)
=((44.987 + 4.367) / 623.253) / ((51.583 + 3.187) / 600.158)
=0.079188 / 0.091259
=0.8677

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
=(4.761 - 0 - 8.352) / 623.253
=-0.005762

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.

First Capital Bancorp has a M-score of -2.42 suggests that the company is unlikely to be a manipulator.


First Capital Bancorp Beneish M-Score Related Terms

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


First Capital Bancorp (First Capital Bancorp) Business Description

Traded in Other Exchanges
N/A
Address
First Capital Bancorp Inc was incorporated under Virginia law in 2006. The Company is a bank holding company and conducts its operations through its wholly-owned subsidiary, First Capital Bank. The Bank is a community oriented financial institution that offers a range of banking and related financial services to small and medium-sized businesses, professionals and individuals located in its market area, which consists of the Richmond, Virginia metropolitan area, with a current emphasis on western Henrico County, Chesterfield County, the City of Richmond, the Town of Ashland, and the surrounding vicinity. It offers a range of deposit services including checking accounts, NOW accounts, savings accounts and other time deposits of various types, ranging from daily money market accounts to longer-term certificates of deposit. The transaction accounts and time certificates are tailored to its market area at rates competitive to those offered in the area. In addition, it offers certain retirement account services, such as Individual Retirement Accounts, or IRAs. The Bank also offers a range of short-to-medium term commercial and consumer loans. Commercial loans include both secured and unsecured loans for working capital, including inventory and receivables; business expansion, including acquisition of real estate and improvements; and purchase of equipment and machinery; Consumer loans include secured and unsecured loans for financing automobiles, home improvements, education and personal investments. It originates fixed and floating-rate mortgage and real estate construction and acquisition loans. Other services it offers include safe deposit boxes, certain cash management services, traveler's checks, direct deposit of payroll and social security checks and automatic drafts for various accounts, selected on-line banking services and a small and medium-sized businesses courier service. The Company competes with other commercial banks, savings and loan associations, credit unions, mortgage banking firms, consumer finance companies, securities brokerage firms, insurance companies, money market mutual funds and other financial institutions operating in the Richmond metropolitan area and elsewhere. As a bank holding company, the Company is subject to regulation under the Bank Holding Company Act of 1956, as amended, and the examination and reporting requirements of the Board of Governors of the Federal Reserve System.
Executives
Kenneth R Lehman director, 10 percent owner 122 N GORDON ROAD, FT LAUDERDALE FL 33301
John M Presley director, officer: Managing Director 770 NORTH WATER STREET, ATTENTION: CORPORATE SECRETARIES DEPT., MILWAUKEE WI 53202
Gary L. Armstrong officer: Executive Vice President P.O.BOX 1869 KILMARNOCK VA 22482
Katherine K Wagner officer: Senior Vice President 2231 CASTLEBRIDGE ROAD, MIDLOTHIAN VA 23113
Jay M Weinberg director C/O MARKEL CORPORATION, 4521 HIGHWOODS PARKWAY, GLEN ALLEN VA 23060