GURUFOCUS.COM » STOCK LIST » Technology » Semiconductors » Integrated Memory Logic Ltd. (TPE:3638) » Definitions » Beneish M-Score

Integrated Memory Logic (TPE:3638) Beneish M-Score : -2.80 (As of May. 26, 2024)


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

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

TPE:3638' s Beneish M-Score Range Over the Past 10 Years
Min: -3.03   Med: -2.9   Max: -2.8
Current: -2.8

During the past 5 years, the highest Beneish M-Score of Integrated Memory Logic was -2.80. The lowest was -3.03. And the median was -2.90.


Integrated Memory Logic Beneish M-Score Historical Data

The historical data trend for Integrated Memory Logic'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.

Integrated Memory Logic Beneish M-Score Chart

Integrated Memory Logic Annual Data
Trend Dec09 Dec10 Dec11 Dec12 Dec13
Beneish M-Score
- - - - -3.03

Integrated Memory Logic Quarterly Data
Dec10 Mar11 Jun11 Sep11 Dec11 Mar12 Jun12 Sep12 Dec12 Mar13 Jun13 Sep13 Dec13 Mar14 Jun14
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 -2.90 -3.02 -3.03 -2.86 -2.80

Competitive Comparison of Integrated Memory Logic's Beneish M-Score

For the Semiconductor Equipment & Materials subindustry, Integrated Memory Logic'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.


Integrated Memory Logic's Beneish M-Score Distribution in the Semiconductors Industry

For the Semiconductors industry and Technology sector, Integrated Memory Logic's Beneish M-Score distribution charts can be found below:

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



Integrated Memory Logic 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 Integrated Memory Logic 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 * 1.2025+0.528 * 0.9939+0.404 * 0.6719+0.892 * 0.6828+0.115 * 0.7416
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.6655+4.679 * -0.015867-0.327 * 0.6128
=-2.80

* 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 (Jun14) TTM:Last Year (Jun13) TTM:
Total Receivables was NT$327 Mil.
Revenue was 457.521 + 446.742 + 429.694 + 451.676 = NT$1,786 Mil.
Gross Profit was 237.879 + 229.59 + 222.704 + 243.795 = NT$934 Mil.
Total Current Assets was NT$4,409 Mil.
Total Assets was NT$4,453 Mil.
Property, Plant and Equipment(Net PPE) was NT$14 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$29 Mil.
Selling, General, & Admin. Expense(SGA) was NT$349 Mil.
Total Current Liabilities was NT$346 Mil.
Long-Term Debt & Capital Lease Obligation was NT$0 Mil.
Net Income was -10.824 + 75.102 + 126.769 + 93.472 = NT$285 Mil.
Non Operating Income was 8.208 + 5.904 + 4.817 + 0.444 = NT$19 Mil.
Cash Flow from Operations was 17.431 + 68.496 + 163.99 + 85.892 = NT$336 Mil.
Total Receivables was NT$398 Mil.
Revenue was 554.025 + 553.523 + 721.797 + 785.671 = NT$2,615 Mil.
Gross Profit was 294.12 + 286.963 + 365.717 + 412.671 = NT$1,359 Mil.
Total Current Assets was NT$4,640 Mil.
Total Assets was NT$4,715 Mil.
Property, Plant and Equipment(Net PPE) was NT$28 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$28 Mil.
Selling, General, & Admin. Expense(SGA) was NT$307 Mil.
Total Current Liabilities was NT$598 Mil.
Long-Term Debt & Capital Lease Obligation was NT$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)
=(327.002 / 1785.633) / (398.227 / 2615.016)
=0.183129 / 0.152285
=1.2025

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)
=(1359.471 / 2615.016) / (933.968 / 1785.633)
=0.519871 / 0.523046
=0.9939

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 - (4409.423 + 14.165) / 4453.414) / (1 - (4639.99 + 27.627) / 4714.606)
=0.006697 / 0.009967
=0.6719

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
=1785.633 / 2615.016
=0.6828

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))
=(27.527 / (27.527 + 27.627)) / (29.155 / (29.155 + 14.165))
=0.499093 / 0.673015
=0.7416

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)
=(349.235 / 1785.633) / (307.078 / 2615.016)
=0.195581 / 0.117429
=1.6655

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 + 346.143) / 4453.414) / ((0 + 597.981) / 4714.606)
=0.077725 / 0.126836
=0.6128

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
=(284.519 - 19.373 - 335.809) / 4453.414
=-0.015867

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.

Integrated Memory Logic has a M-score of -2.80 suggests that the company is unlikely to be a manipulator.


Integrated Memory Logic Beneish M-Score Related Terms

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


Integrated Memory Logic (TPE:3638) Business Description

Traded in Other Exchanges
N/A
Address
Integrated Memory Logic Ltd. provides analog, power management, and mixed signal IC solutions for LCD panel applications. It also designs custom chips; and provides packaging and testing outsourcing services.

Integrated Memory Logic (TPE:3638) Headlines

No Headlines