GURUFOCUS.COM » STOCK LIST » Basic Materials » Metals & Mining » Major Drilling Group International Inc (OTCPK:MJDLF) » Definitions » Beneish M-Score

Major Drilling Group International (Major Drilling Group International) Beneish M-Score : -2.68 (As of Apr. 25, 2024)


View and export this data going back to 2001. Start your Free Trial

What is Major Drilling Group International 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.

Good Sign:

Beneish M-Score -2.68 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Major Drilling Group International's Beneish M-Score or its related term are showing as below:

MJDLF' s Beneish M-Score Range Over the Past 10 Years
Min: -3.67   Med: -2.78   Max: -1.66
Current: -2.68

During the past 13 years, the highest Beneish M-Score of Major Drilling Group International was -1.66. The lowest was -3.67. And the median was -2.78.


Major Drilling Group International Beneish M-Score Historical Data

The historical data trend for Major Drilling Group International'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.

Major Drilling Group International Beneish M-Score Chart

Major Drilling Group International Annual Data
Trend Apr14 Apr15 Apr16 Apr17 Apr18 Apr19 Apr20 Apr21 Apr22 Apr23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.44 -3.67 -2.38 -2.56 -2.80

Major Drilling Group International Quarterly Data
Apr19 Jul19 Oct19 Jan20 Apr20 Jul20 Oct20 Jan21 Apr21 Jul21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24
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 -2.77 -2.80 -2.79 -2.68 -

Competitive Comparison of Major Drilling Group International's Beneish M-Score

For the Other Industrial Metals & Mining subindustry, Major Drilling Group International'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.


Major Drilling Group International's Beneish M-Score Distribution in the Metals & Mining Industry

For the Metals & Mining industry and Basic Materials sector, Major Drilling Group International's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Major Drilling Group International's Beneish M-Score falls into.



Major Drilling Group International 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 Major Drilling Group International 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 * 0.9812+0.528 * 1.0226+0.404 * 0.9163+0.892 * 0.978+0.115 * 1.057
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0695+4.679 * -0.049098-0.327 * 0.7086
=-2.68

* 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 (Oct23) TTM:Last Year (Oct22) TTM:
Total Receivables was $99.7 Mil.
Revenue was 150.927 + 150.544 + 137.174 + 111.179 = $549.8 Mil.
Gross Profit was 38.186 + 37.097 + 34.327 + 19.698 = $129.3 Mil.
Total Current Assets was $263.7 Mil.
Total Assets was $451.6 Mil.
Property, Plant and Equipment(Net PPE) was $167.5 Mil.
Depreciation, Depletion and Amortization(DDA) was $36.3 Mil.
Selling, General, & Admin. Expense(SGA) was $46.7 Mil.
Total Current Liabilities was $81.5 Mil.
Long-Term Debt & Capital Lease Obligation was $2.9 Mil.
Net Income was 17.28 + 16.481 + 15.418 + 4.674 = $53.9 Mil.
Non Operating Income was -0.499 + -1.03 + -0.429 + -0.161 = $-2.1 Mil.
Cash Flow from Operations was 33.103 + 14.922 + 0.402 + 29.719 = $78.1 Mil.
Total Receivables was $103.8 Mil.
Revenue was 147.356 + 154.48 + 150.439 + 109.929 = $562.2 Mil.
Gross Profit was 38.719 + 39.559 + 38.366 + 18.56 = $135.2 Mil.
Total Current Assets was $262.7 Mil.
Total Assets was $436.6 Mil.
Property, Plant and Equipment(Net PPE) was $152.3 Mil.
Depreciation, Depletion and Amortization(DDA) was $35.3 Mil.
Selling, General, & Admin. Expense(SGA) was $44.6 Mil.
Total Current Liabilities was $91.3 Mil.
Long-Term Debt & Capital Lease Obligation was $23.9 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)
=(99.655 / 549.824) / (103.847 / 562.204)
=0.181249 / 0.184714
=0.9812

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)
=(135.204 / 562.204) / (129.308 / 549.824)
=0.240489 / 0.235181
=1.0226

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 - (263.696 + 167.477) / 451.627) / (1 - (262.702 + 152.321) / 436.602)
=0.04529 / 0.049425
=0.9163

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
=549.824 / 562.204
=0.978

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))
=(35.347 / (35.347 + 152.321)) / (36.316 / (36.316 + 167.477))
=0.188349 / 0.1782
=1.057

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)
=(46.658 / 549.824) / (44.607 / 562.204)
=0.08486 / 0.079343
=1.0695

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)
=((2.913 + 81.545) / 451.627) / ((23.944 + 91.286) / 436.602)
=0.187008 / 0.263925
=0.7086

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
=(53.853 - -2.119 - 78.146) / 451.627
=-0.049098

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.

Major Drilling Group International has a M-score of -2.68 suggests that the company is unlikely to be a manipulator.


Major Drilling Group International Beneish M-Score Related Terms

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


Major Drilling Group International (Major Drilling Group International) Business Description

Traded in Other Exchanges
Address
111 St. George Street, Suite 100, Moncton, NB, CAN, E1C 1T7
Major Drilling Group International Inc is engaged in the business of contract drilling, and it provides services to companies that are involved in mining and mineral exploration. It offers surface and underground coring, directional, reverse circulation, sonic, geotechnical, environmental, water-well, coal-bed methane, shallow gas, and underground percussive/long-hole drilling services, as well as various drilling-related mine services. Its geographical segments are Canada - the United States; South and Central America; and Australasia and Africa, of which most of its revenue comes from Canada - the United States.

Major Drilling Group International (Major Drilling Group International) Headlines