TRT 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.
During the past 13 years, the highest Beneish M-Score of Trio-Tech International was 19.36. The lowest was -3.51. And the median was -2.47.
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 Trio-Tech 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 * 1.1038||+||0.528 * 1.0334||+||0.404 * 0.9342||+||0.892 * 1.0154||+||0.115 * 1.0832|
|-||0.172 * SGAI||+||4.679 * TATA||-||0.327 * LVGI|
|-||0.172 * 0.9262||+||4.679 * -0.0082||-||0.327 * 1.0075|
|This Year (Jun16) TTM:||Last Year (Jun15) TTM:|
|Accounts Receivable was $8.83 Mil.|
Revenue was 8.815 + 9.355 + 8.354 + 7.93 = $34.45 Mil.
Gross Profit was 2.344 + 2.132 + 2.115 + 2.178 = $8.77 Mil.
Total Current Assets was $15.34 Mil.
Total Assets was $32.22 Mil.
Property, Plant and Equipment(Net PPE) was $11.28 Mil.
Depreciation, Depletion and Amortization(DDA) was $1.84 Mil.
Selling, General & Admin. Expense(SGA) was $7.13 Mil.
Total Current Liabilities was $8.86 Mil.
Long-Term Debt was $2.23 Mil.
Net Income was 0.18 + 0.15 + 0.19 + 0.259 = $0.78 Mil.
Non Operating Income was -0.086 + -0.105 + 0.014 + 0.205 = $0.03 Mil.
Cash Flow from Operations was -0.332 + -0.003 + 0.661 + 0.688 = $1.01 Mil.
|Accounts Receivable was $7.88 Mil.
Revenue was 8.399 + 8.543 + 8.897 + 8.093 = $33.93 Mil.
Gross Profit was 2.197 + 2.488 + 2.443 + 1.797 = $8.93 Mil.
Total Current Assets was $13.56 Mil.
Total Assets was $32.04 Mil.
Property, Plant and Equipment(Net PPE) was $12.52 Mil.
Depreciation, Depletion and Amortization(DDA) was $2.24 Mil.
Selling, General & Admin. Expense(SGA) was $7.58 Mil.
Total Current Liabilities was $8.27 Mil.
Long-Term Debt was $2.67 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)|
|=||(8.826 / 34.454)||/||(7.875 / 33.932)|
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)|
|=||(8.925 / 33.932)||/||(8.769 / 34.454)|
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 - (15.34 + 11.283) / 32.219)||/||(1 - (13.559 + 12.522) / 32.037)|
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))|
|=||(2.24 / (2.24 + 12.522))||/||(1.838 / (1.838 + 11.283))|
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)|
|=||(7.125 / 34.454)||/||(7.576 / 33.932)|
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)|
|=||((2.228 + 8.861) / 32.219)||/||((2.673 + 8.271) / 32.037)|
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|
|=||(0.779 - 0.028||-||1.014)||/||32.219|
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.
Trio-Tech International has a M-score of -2.40 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
Trio-Tech International Annual Data
Trio-Tech International Quarterly Data