GURUFOCUS.COM » STOCK LIST » Technology » Hardware » Newport Corp (NAS:NEWP) » Definitions » Beneish M-Score

Newport (Newport) Beneish M-Score : 0.00 (As of Apr. 26, 2024)


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

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

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


Newport Beneish M-Score Historical Data

The historical data trend for Newport'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.

Newport Beneish M-Score Chart

Newport Annual Data
Trend Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 Dec15
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -1.92 -4.04 -2.64 -2.59 -2.49

Newport Quarterly Data
Mar11 Jun11 Sep11 Dec11 Mar12 Jun12 Sep12 Dec12 Mar13 Jun13 Sep13 Dec13 Mar14 Jun14 Sep14 Dec14 Mar15 Jun15 Sep15 Dec15
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 -2.59 -2.51 -2.55 -2.46 -2.49

Competitive Comparison of Newport's Beneish M-Score

For the Scientific & Technical Instruments subindustry, Newport'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.


Newport's Beneish M-Score Distribution in the Hardware Industry

For the Hardware industry and Technology sector, Newport's Beneish M-Score distribution charts can be found below:

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



Newport 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 Newport 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 * 1.1152+0.528 * 1.0272+0.404 * 1.0517+0.892 * 0.9959+0.115 * 1.0001
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9844+4.679 * -0.031947-0.327 * 1.0012
=-2.49

* 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 (Dec15) TTM:Last Year (Dec14) TTM:
Total Receivables was $107.2 Mil.
Revenue was 150.499 + 147.56 + 147.977 + 156.655 = $602.7 Mil.
Gross Profit was 65.893 + 62.427 + 63.919 + 70.281 = $262.5 Mil.
Total Current Assets was $280.0 Mil.
Total Assets was $576.6 Mil.
Property, Plant and Equipment(Net PPE) was $83.4 Mil.
Depreciation, Depletion and Amortization(DDA) was $28.4 Mil.
Selling, General, & Admin. Expense(SGA) was $155.5 Mil.
Total Current Liabilities was $97.6 Mil.
Long-Term Debt & Capital Lease Obligation was $74.2 Mil.
Net Income was 9.584 + 7.103 + 5.77 + 8.664 = $31.1 Mil.
Non Operating Income was -0.466 + -0.76 + -0.518 + -0.379 = $-2.1 Mil.
Cash Flow from Operations was 23.286 + 2.738 + 20.523 + 5.119 = $51.7 Mil.
Total Receivables was $96.5 Mil.
Revenue was 158.729 + 146.299 + 153.232 + 146.89 = $605.2 Mil.
Gross Profit was 69.444 + 65.965 + 69.888 + 65.459 = $270.8 Mil.
Total Current Assets was $293.3 Mil.
Total Assets was $579.9 Mil.
Property, Plant and Equipment(Net PPE) was $82.8 Mil.
Depreciation, Depletion and Amortization(DDA) was $28.1 Mil.
Selling, General, & Admin. Expense(SGA) was $158.6 Mil.
Total Current Liabilities was $101.6 Mil.
Long-Term Debt & Capital Lease Obligation was $71.0 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)
=(107.196 / 602.691) / (96.512 / 605.15)
=0.177862 / 0.159484
=1.1152

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)
=(270.756 / 605.15) / (262.52 / 602.691)
=0.44742 / 0.43558
=1.0272

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 - (280.014 + 83.446) / 576.643) / (1 - (293.278 + 82.793) / 579.927)
=0.369697 / 0.35152
=1.0517

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
=602.691 / 605.15
=0.9959

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))
=(28.136 / (28.136 + 82.793)) / (28.355 / (28.355 + 83.446))
=0.25364 / 0.25362
=1.0001

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)
=(155.531 / 602.691) / (158.646 / 605.15)
=0.258061 / 0.26216
=0.9844

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)
=((74.247 + 97.606) / 576.643) / ((71 + 101.624) / 579.927)
=0.298023 / 0.297665
=1.0012

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
=(31.121 - -2.123 - 51.666) / 576.643
=-0.031947

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.

Newport has a M-score of -2.49 suggests that the company is unlikely to be a manipulator.


Newport Beneish M-Score Related Terms

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


Newport (Newport) Business Description

Traded in Other Exchanges
N/A
Address
Newport Corp was established in 1969 as Newport Research Corporation. In 1978, Newport Research Corporation merged into James Dole Corporation, an entity which was incorporated in Nevada in 1938, and the company was renamed Newport Corporation following the merger. The Company is a supplier of advanced technology products and systems to a wide range of industries, including scientific research, microelectronics, defense and security, life and health sciences, and industrial markets. It also provides a broad portfolio of products to customers in these end markets, allowing it to offer them an end-to-end resource for photonics solutions. In January 2013, Company reorganized its operations to create three new operating groups: Photonics Group, Lasers Group and Optics Group. Its Lasers Group is substantially the same as former Lasers Division. Photonics Group is comprised of the photonics products and technologies of former PPT Division and Ophir Division. Optics Group is comprised of the optical components and integrated solutions products and technologies of former PPT Division and Ophir Division. Photonics Group's products and systems are sold to end users in all of target end markets. The products sold by this group include photonics instruments and systems, precision positioning systems and subsystems, vibration isolation systems and subsystems, optical components for research applications, optical hardware, and three-dimensional non-contact measurement sensors and equipment. Lasers Group offers a broad portfolio of laser technology products and services to OEM and end-user customers in all of target end markets. Its lasers and laser-based systems include ultrafast lasers and amplifiers, diode-pumped solid-state lasers, high-energy pulsed lasers, tunable lasers, fiber lasers and gas lasers. Optics Group offers precision optics and lens assemblies, thin-film filters and coatings, replicated mirrors and ruled and holographic diffraction gratings to OEM and end-user customers in target end markets. This business was sold in January 2014. Its competitors include: Coherent, Inc., Sciencetech, Inc., Optometrics Corporation, Corning, Inc., among others. The Company's lasers and laser-based systems are subject to the laser radiation safety regulations of the Radiation Control for Health and Safety Act administered by the Center for Devices and Radiological Health of the United States Food and Drug Administration.
Executives
Charles F Cargile other: Former SVP, CFO and Treasurer C/O SUNWORKS, INC., 1010 WINDING CREEK ROAD, SUITE 100, ROSEVILLE CA 95678
Oleg Khaykin other: Former Director
Kenneth F Potashner other: Former Director C/O MAXWELL TECHNOLOGIES INC, 9244 BALBOA AVE, SAN DIEGO CA 92123
Robert J Phillippy other: Former Pres./CEO & Director
Dennis L Werth other: Former SVP/GM, Photonics Group 1791 DEERE AVENUE, IRVINE CA 92606
Willem A Meintjes other: Former VP & Corp. Controller 5488 MARVELL LANE, SANTA CLARA CA 95054
Peter J Simone other: Former Director 17075 THORNMINT COURT, SANDIGO CA 92127
Jeffrey B Coyne other: Former SVP, GC & Secretary
Mark Joseph Nelson officer: VP, Corp. Controller & CAO LOCAL BOUNTI CORPORATION, 220 W MAIN STREET, HAMILTON MT 59840
Markos I Tambakeras director C/O ITT CORPORATION, 1133 WESTCHESTER AVENUE, WHITE PLAINS NY 10604
Robert G Deuster director, officer: Chairman & CEO P.O. BOX 6280, NEWPORT BEACH CA 92658