JCTCF has been removed from your Stock Email Alerts list.
Please enter Portfolio Name for new portfolio.
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.
During the past 13 years, the highest Beneish M-Score of Jewett-Cameron Trading Co Ltd was 0.95. The lowest was -4.11. And the median was -2.52.
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 Jewett-Cameron Trading Co Ltd 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 * 0.7772||+||0.528 * 0.9233||+||0.404 * 0.658||+||0.892 * 1.0086||+||0.115 * 1.476|
|-||0.172 * SGAI||+||4.679 * TATA||-||0.327 * LVGI|
|-||0.172 * 1.1023||+||4.679 * -0.0801||-||0.327 * 0.9528|
|This Year (Nov16) TTM:||Last Year (Nov15) TTM:|
|Accounts Receivable was USD 3.39 Mil.|
Revenue was 10.422 + 10.523 + 14.459 + 11.188 = USD 46.59 Mil.
Gross Profit was 2.394 + 2.144 + 3.177 + 2.036 = USD 9.75 Mil.
Total Current Assets was USD 16.84 Mil.
Total Assets was USD 20.10 Mil.
Property, Plant and Equipment(Net PPE) was USD 3.13 Mil.
Depreciation, Depletion and Amortization(DDA) was USD 0.27 Mil.
Selling, General & Admin. Expense(SGA) was USD 5.96 Mil.
Total Current Liabilities was USD 2.06 Mil.
Long-Term Debt was USD 0.00 Mil.
Net Income was 0.486 + 0.552 + 0.909 + 0.132 = USD 2.08 Mil.
Non Operating Income was 0 + 0 + 0 + -0.11 = USD -0.11 Mil.
Cash Flow from Operations was 0.605 + 0.46 + 1.435 + 1.299 = USD 3.80 Mil.
|Accounts Receivable was USD 4.32 Mil.
Revenue was 11.942 + 11.483 + 13.289 + 9.483 = USD 46.20 Mil.
Gross Profit was 2.38 + 2.403 + 2.242 + 1.902 = USD 8.93 Mil.
Total Current Assets was USD 17.90 Mil.
Total Assets was USD 20.29 Mil.
Property, Plant and Equipment(Net PPE) was USD 2.19 Mil.
Depreciation, Depletion and Amortization(DDA) was USD 0.29 Mil.
Selling, General & Admin. Expense(SGA) was USD 5.36 Mil.
Total Current Liabilities was USD 2.18 Mil.
Long-Term Debt was USD 0.00 Mil.
1. DSRI = Days Sales in Receivables Index
A large increase in DSR could be indicative of revenue inflation.
|DSRI||=||(Receivables_t / Revenue_t)||/||(Receivables_t-1 / Revenue_t-1)|
|=||(3.386 / 46.592)||/||(4.32 / 46.197)|
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.
|=||(GrossProfit_t-1 / Revenue_t-1)||/||(GrossProfit_t / Revenue_t)|
|=||(8.927 / 46.197)||/||(9.751 / 46.592)|
3. AQI = Asset Quality Index
AQI is the ratio of asset quality in year t to year t-1.
|AQI||=||(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t)||/||(1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)|
|=||(1 - (16.836 + 3.13) / 20.099)||/||(1 - (17.896 + 2.185) / 20.285)|
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.
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))|
|=||(0.289 / (0.289 + 2.185))||/||(0.269 / (0.269 + 3.13))|
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)|
|=||(5.959 / 46.592)||/||(5.36 / 46.197)|
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)|
|=||((0 + 2.06) / 20.099)||/||((0 + 2.182) / 20.285)|
8. TATA = Total Accruals to Total Assets
Total accruals calculated as the change in working capital accounts other than cash less depreciation.
|=||(NetIncome_t - NonOperatingIncome_t||-||CashFlowsfromOperations_t)||/||TotalAssets_t|
|=||(2.079 - -0.11||-||3.799)||/||20.099|
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.
Jewett-Cameron Trading Co Ltd has a M-score of -3.18 suggests that the company will not be a manipulator.
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
Jewett-Cameron Trading Co Ltd Annual Data
Jewett-Cameron Trading Co Ltd Quarterly Data