GURUFOCUS.COM » STOCK LIST » Energy » Oil & Gas » HKN Inc (OTCPK:HKNI) » Definitions » Beneish M-Score

HKN (HKNI) Beneish M-Score : 0.00 (As of May. 13, 2024)


View and export this data going back to 1979. Start your Free Trial

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

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


HKN Beneish M-Score Historical Data

The historical data trend for HKN'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.

HKN Beneish M-Score Chart

HKN Annual Data
Trend Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 Dec15 Dec16
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -1.23 -2.13 -6.89 -1.88 -

HKN Quarterly Data
Dec11 Mar12 Jun12 Sep12 Dec12 Mar13 Jun13 Sep13 Dec13 Mar14 Jun14 Sep14 Dec14 Mar15 Jun15 Sep15 Dec15 Jun16 Sep16 Dec16
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 - -1.88 -0.96 -2.78 -

Competitive Comparison of HKN's Beneish M-Score

For the Oil & Gas E&P subindustry, HKN'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.


HKN's Beneish M-Score Distribution in the Oil & Gas Industry

For the Oil & Gas industry and Energy sector, HKN's Beneish M-Score distribution charts can be found below:

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



HKN 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 HKN 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 * +0.528 * +0.404 * +0.892 * +0.115 *
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * +4.679 * -0.327 *
=

* 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 (Dec16) TTM:Last Year (Sep15) TTM:
Total Receivables was $0.11 Mil.
Revenue was 0.097 + 0.129 + 0 + 0.166 = $0.39 Mil.
Gross Profit was -0.204 + 0.096 + 0 + -0.62 = $-0.73 Mil.
Total Current Assets was $4.93 Mil.
Total Assets was $11.42 Mil.
Property, Plant and Equipment(Net PPE) was $2.16 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.71 Mil.
Selling, General, & Admin. Expense(SGA) was $1.01 Mil.
Total Current Liabilities was $0.07 Mil.
Long-Term Debt & Capital Lease Obligation was $0.00 Mil.
Net Income was -0.924 + -3.084 + 0 + -2.203 = $-6.21 Mil.
Non Operating Income was -0.459 + 0 + 0 + 0 = $-0.46 Mil.
Cash Flow from Operations was -0.286 + 0.492 + 0 + -0.734 = $-0.53 Mil.
Total Receivables was $0.00 Mil.
Revenue was 0.164 + 0.13 + 0.082 + 0.194 = $0.57 Mil.
Gross Profit was 0.12 + 0.092 + 0.04 + 0.146 = $0.40 Mil.
Total Current Assets was $0.00 Mil.
Total Assets was $0.00 Mil.
Property, Plant and Equipment(Net PPE) was $0.00 Mil.
Depreciation, Depletion and Amortization(DDA) was $1.14 Mil.
Selling, General, & Admin. Expense(SGA) was $4.83 Mil.
Total Current Liabilities was $0.00 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)
=(0.109 / 0.392) / (0 / 0.57)
=0.278061 / 0
=

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)
=(0.398 / 0.57) / (-0.728 / 0.392)
=0.698246 / -1.857143
=

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 - (4.931 + 2.156) / 11.417) / (1 - (0 + 0) / 0)
=0.379259 /
=

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
=0.392 / 0.57
=

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))
=(1.144 / (1.144 + 0)) / (0.712 / (0.712 + 2.156))
=1 / 0.248257
=

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)
=(1.008 / 0.392) / (4.833 / 0.57)
=2.571429 / 8.478947
=

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 + 0.066) / 11.417) / ((0 + 0) / 0)
=0.005781 /
=

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
=(-6.211 - -0.459 - -0.528) / 11.417
=-0.457563

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.


HKN (HKNI) Business Description

Traded in Other Exchanges
N/A
Address
180 State Street, Suite 200, Southlake, TX, USA, 76092
HKN Inc is an independent energy company. The company is engaged in the production of oil and gas. It has one reportable segment which consists of investment in BriteWater International, Inc (BWI). The segment owns a patented oilfield emulsion breaking technology. BWI's technology is a process that assists in oilfield emulsions by breaking and separating the emulsions into oil, water, and solids, thereby reducing the environmental impact and disposal costs of the waste materials while recovering valuable oil.
Executives
Mikel D Faulkner director, officer: President and CEO 180 STATE STREET 200, SOUTHLAKE TX 76092
Denny James W Iii other: Officer/EE of 100% owned sub 675 BERING DRIVE, SUITE 100, HOUSTON TX 77057

HKN (HKNI) Headlines

No Headlines