Switch to:
Quality Distribution Inc (NAS:QLTY)
Beneish M-Score
-3.15 (As of Today)

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.

Quality Distribution Inc has a M-score of -3.15 suggests that the company is not a manipulator.

QLTY' s 10-Year Beneish M-Score Range
Min: -7.19   Max: -1.72
Current: -3.15

-7.19
-1.72

During the past 13 years, the highest Beneish M-Score of Quality Distribution Inc was -1.72. The lowest was -7.19. And the median was -2.80.


Definition

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 Quality Distribution Inc 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 * 0.8856+0.528 * 0.9926+0.404 * 1.0373+0.892 * 1.0083+0.115 * 1.0166
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0467+4.679 * -0.1264-0.327 * 0.9625
=-3.15

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.

This Year (Jun15) TTM:Last Year (Jun14) TTM:
Accounts Receivable was $131.6 Mil.
Revenue was 226.953 + 230.447 + 243.182 + 258.49 = $959.1 Mil.
Gross Profit was 49.354 + 47.168 + 48.535 + 51.554 = $196.6 Mil.
Total Current Assets was $183.2 Mil.
Total Assets was $413.0 Mil.
Property, Plant and Equipment(Net PPE) was $147.6 Mil.
Depreciation, Depletion and Amortization(DDA) was $21.0 Mil.
Selling, General & Admin. Expense(SGA) was $151.1 Mil.
Total Current Liabilities was $80.4 Mil.
Long-Term Debt was $323.6 Mil.
Net Income was 2.16 + 2.524 + 2.624 + 3.574 = $10.9 Mil.
Non Operating Income was 2.322 + -0.566 + -0.232 + -0.097 = $1.4 Mil.
Cash Flow from Operations was 5.519 + 24.441 + 9.239 + 22.443 = $61.6 Mil.
Accounts Receivable was $147.4 Mil.
Revenue was 255.599 + 234.487 + 225.421 + 235.671 = $951.2 Mil.
Gross Profit was 54.521 + 45.599 + 43.753 + 49.683 = $193.6 Mil.
Total Current Assets was $197.7 Mil.
Total Assets was $445.6 Mil.
Property, Plant and Equipment(Net PPE) was $162.4 Mil.
Depreciation, Depletion and Amortization(DDA) was $23.6 Mil.
Selling, General & Admin. Expense(SGA) was $143.1 Mil.
Total Current Liabilities was $82.1 Mil.
Long-Term Debt was $370.7 Mil.



1. DSRI = Days Sales in Receivables Index

Measured as the ratio of days’ sales in 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)
=(131.614 / 959.072) / (147.394 / 951.178)
=0.13723057 / 0.15495943
=0.8856

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)
=(47.168 / 951.178) / (49.354 / 959.072)
=0.20349083 / 0.20500129
=0.9926

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 plant, property and equipment to total assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (183.214 + 147.596) / 412.986) / (1 - (197.735 + 162.428) / 445.645)
=0.19898011 / 0.19181636
=1.0373

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.

SGI=Sales_t / Sales_t-1
=Revenue_t / Revenue_t-1
=959.072 / 951.178
=1.0083

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))
=(23.597 / (23.597 + 162.428)) / (21.043 / (21.043 + 147.596))
=0.12684854 / 0.12478134
=1.0166

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)
=(151.073 / 959.072) / (143.141 / 951.178)
=0.15751998 / 0.15048813
=1.0467

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)
=((323.553 + 80.36) / 412.986) / ((370.717 + 82.141) / 445.645)
=0.97803073 / 1.01618553
=0.9625

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
=(10.882 - 1.427 - 61.642) / 412.986
=-0.1264

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.

Quality Distribution Inc has a M-score of -3.15 suggests that the company will not be a manipulator.


Related Terms

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


Historical Data

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.

Quality Distribution Inc Annual Data

Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13Dec14
DSRI 0.91571.12610.75931.13351.03841.03051.11410.96161.0605
GMI 1.073201.03141.15911.22760.98390.93231.01061.1044
AQI 1.00991.11910.98870.4581.04990.99531.47530.65450.8808
SGI 1.09011.02931.08480.75261.1191.08641.12891.10411.0666
DEPI 1.24040.95851.01590.90321.10811.20371.02990.74941.0952
SGAI 0.74825.19231.23870.78130.81380.96361.20671.02610.9182
LVGI 0.65521.04621.00071.54411.0340.87350.7981.1040.9419
TATA 0.0069-0.0377-0.0531-0.7876-0.0748-0.02840.0588-0.2218-0.0407
M-score -2.22-3.74-2.90-6.55-2.51-2.45-1.79-3.66-2.50

Quality Distribution Inc Quarterly Data

Mar13Jun13Sep13Dec13Mar14Jun14Sep14Dec14Mar15Jun15
DSRI 1.040.96140.91090.96161.04631.08311.06341.06050.89770.8856
GMI 0.92770.9210.95491.01061.07631.12351.12741.07841.02110.9926
AQI 1.55150.81580.74940.65450.6490.73780.70460.88080.95541.0373
SGI 1.15751.15781.14191.10411.06281.04961.05891.06661.05651.0083
DEPI 0.8550.69380.69130.74940.88251.01161.08951.09521.01711.0166
SGAI 1.2061.11631.02261.02610.95250.91390.89990.91820.9641.0467
LVGI 0.88671.02931.03751.1041.10511.01011.00590.94190.94260.9625
TATA 0.0373-0.1042-0.1521-0.2218-0.1951-0.0882-0.0918-0.0407-0.0971-0.1264
M-score -1.96-3.04-3.32-3.66-3.44-2.80-2.83-2.52-2.96-3.15
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)

GuruFocus Premium Plus Membership

FEEDBACK