RSE 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.
Rouse Properties Inc has a M-score of -3.21 suggests that the company is not a manipulator.
During the past 5 years, the highest Beneish M-Score of Rouse Properties Inc was -3.21. The lowest was -3.46. And the median was -3.34.
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 Rouse Properties 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 * 1.0764||+||0.528 * 0.981||+||0.404 * 0.1651||+||0.892 * 1.1769||+||0.115 * 1.1128|
|-||0.172 * SGAI||+||4.679 * TATA||-||0.327 * LVGI|
|-||0.172 * 0.9799||+||4.679 * -0.063||-||0.327 * 2.0122|
|This Year (Sep14) TTM:||Last Year (Sep13) TTM:|
|Accounts Receivable was $31.2 Mil.|
Revenue was 74.783 + 67.79 + 67.839 + 67.352 = $277.8 Mil.
Gross Profit was 46.463 + 41.958 + 41.734 + 66.11 = $196.3 Mil.
Total Current Assets was $166.6 Mil.
Total Assets was $2,266.0 Mil.
Property, Plant and Equipment(Net PPE) was $2,048.0 Mil.
Depreciation, Depletion and Amortization(DDA) was $104.3 Mil.
Selling, General & Admin. Expense(SGA) was $28.3 Mil.
Total Current Liabilities was $1,710.9 Mil.
Long-Term Debt was $1,587.6 Mil.
Net Income was -26.566 + -8.175 + -4.425 + -24.691 = $-63.9 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = $0.0 Mil.
Cash Flow from Operations was 28.101 + 22.342 + 12.524 + 15.997 = $79.0 Mil.
|Accounts Receivable was $24.6 Mil.
Revenue was 60.315 + 58.381 + 57.493 + 59.822 = $236.0 Mil.
Gross Profit was 35.625 + 35.177 + 34.894 + 57.901 = $163.6 Mil.
Total Current Assets was $0.0 Mil.
Total Assets was $1,755.6 Mil.
Property, Plant and Equipment(Net PPE) was $1,514.2 Mil.
Depreciation, Depletion and Amortization(DDA) was $86.3 Mil.
Selling, General & Admin. Expense(SGA) was $24.5 Mil.
Total Current Liabilities was $1,270.0 Mil.
Long-Term Debt was $0.0 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)|
|=||(31.217 / 277.764)||/||(24.643 / 236.011)|
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)|
|=||(41.958 / 236.011)||/||(46.463 / 277.764)|
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 - (166.606 + 2047.987) / 2266.022)||/||(1 - (0 + 1514.245) / 1755.646)|
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))|
|=||(86.327 / (86.327 + 1514.245))||/||(104.32 / (104.32 + 2047.987))|
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)|
|=||(28.265 / 277.764)||/||(24.508 / 236.011)|
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)|
|=||((1587.572 + 1710.867) / 2266.022)||/||((0 + 1270.007) / 1755.646)|
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|
|=||(-63.857 - 0||-||78.964)||/||2266.022|
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.
Rouse Properties Inc has a M-score of -3.21 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
Rouse Properties Inc Annual Data
Rouse Properties Inc Quarterly Data