GURUFOCUS.COM » STOCK LIST » Energy » Oil & Gas » Cross Border Resources Inc (OTCPK:XBOR) » Definitions » Beneish M-Score

Cross Border Resources (Cross Border Resources) Beneish M-Score : 0.00 (As of Apr. 25, 2024)


View and export this data going back to 2007. Start your Free Trial

What is Cross Border Resources 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 Cross Border Resources's Beneish M-Score or its related term are showing as below:

During the past 9 years, the highest Beneish M-Score of Cross Border Resources was 0.00. The lowest was 0.00. And the median was 0.00.


Cross Border Resources Beneish M-Score Historical Data

The historical data trend for Cross Border Resources'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.

Cross Border Resources Beneish M-Score Chart

Cross Border Resources Annual Data
Trend Jul06 Jul07 Jul08 Jul09 Jul10 Dec11 Dec12 Dec13 Dec14
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only -21.57 4.33 -2.78 -2.83 -4.20

Cross Border Resources Quarterly Data
Apr10 Jul10 Oct10 Mar11 Jun11 Sep11 Dec11 Mar12 Jun12 Sep12 Dec12 Mar13 Jun13 Sep13 Dec13 Mar14 Jun14 Sep14 Dec14 Mar15
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 -1.71 -2.06 -4.07 -4.20 -4.60

Competitive Comparison of Cross Border Resources's Beneish M-Score

For the Oil & Gas E&P subindustry, Cross Border Resources'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.


Cross Border Resources's Beneish M-Score Distribution in the Oil & Gas Industry

For the Oil & Gas industry and Energy sector, Cross Border Resources's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Cross Border Resources's Beneish M-Score falls into.



Cross Border Resources 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 Cross Border Resources 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 * 0.5118+0.528 * 1.0975+0.404 * 1.013+0.892 * 0.7757+0.115 * 0.3593
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.845+4.679 * -0.396161-0.327 * 1.2297
=-5.05

* 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 (Mar15) TTM:Last Year (Mar14) TTM:
Total Receivables was $1.54 Mil.
Revenue was 1.453 + 2.203 + 2.962 + 3.691 = $10.31 Mil.
Gross Profit was 0.704 + 1.458 + 2.367 + 3.216 = $7.75 Mil.
Total Current Assets was $18.87 Mil.
Total Assets was $35.06 Mil.
Property, Plant and Equipment(Net PPE) was $15.89 Mil.
Depreciation, Depletion and Amortization(DDA) was $8.40 Mil.
Selling, General, & Admin. Expense(SGA) was $0.64 Mil.
Total Current Liabilities was $16.17 Mil.
Long-Term Debt & Capital Lease Obligation was $0.00 Mil.
Net Income was -0.024 + 0.796 + -5.98 + 1.558 = $-3.65 Mil.
Non Operating Income was 0 + 0.042 + -0.812 + -0.083 = $-0.85 Mil.
Cash Flow from Operations was 2.21 + 2.776 + 1.599 + 4.509 = $11.09 Mil.
Total Receivables was $3.89 Mil.
Revenue was 3.497 + 2.902 + 3.43 + 3.461 = $13.29 Mil.
Gross Profit was 3.024 + 2.466 + 2.898 + 2.57 = $10.96 Mil.
Total Current Assets was $4.02 Mil.
Total Assets was $39.34 Mil.
Property, Plant and Equipment(Net PPE) was $34.98 Mil.
Depreciation, Depletion and Amortization(DDA) was $4.96 Mil.
Selling, General, & Admin. Expense(SGA) was $0.98 Mil.
Total Current Liabilities was $2.55 Mil.
Long-Term Debt & Capital Lease Obligation was $12.20 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)
=(1.544 / 10.309) / (3.889 / 13.29)
=0.149772 / 0.292626
=0.5118

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)
=(10.958 / 13.29) / (7.745 / 10.309)
=0.82453 / 0.751285
=1.0975

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 - (18.87 + 15.887) / 35.064) / (1 - (4.02 + 34.979) / 39.339)
=0.008755 / 0.008643
=1.013

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
=10.309 / 13.29
=0.7757

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))
=(4.962 / (4.962 + 34.979)) / (8.397 / (8.397 + 15.887))
=0.124233 / 0.345783
=0.3593

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)
=(0.643 / 10.309) / (0.981 / 13.29)
=0.062373 / 0.073815
=0.845

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 + 16.169) / 35.064) / ((12.2 + 2.552) / 39.339)
=0.461128 / 0.374997
=1.2297

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
=(-3.65 - -0.853 - 11.094) / 35.064
=-0.396161

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.

Cross Border Resources has a M-score of -5.05 suggests that the company is unlikely to be a manipulator.


Cross Border Resources Beneish M-Score Related Terms

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


Cross Border Resources (Cross Border Resources) Business Description

Traded in Other Exchanges
N/A
Address
2515 McKinney Avenue, Suite 900, Dallas, TX, USA, 75201
Cross Border Resources Inc is an oil and gas Exploration Company. The Company is engaged in the acquisition, operation, exploration and development of oil and gas properties and prospects.
Executives
Laroche Richard F Jr director P.O. BOX 1398, MURFREESBORO TN 37133-1398
Gray Everett Willard Ii other: Former Chief Executive Officer P. O. BOX 5375, MIDLAND TX 79704

Cross Border Resources (Cross Border Resources) Headlines

No Headlines