Switch to:
InterOil Corp  (NYSE:IOC) Piotroski F-Score: 0 (As of Today)

The zones of discrimination were as such:

Good or high score = 7, 8, 9
Bad or low score = 0, 1, 2, 3

InterOil Corp has an F-score of 4 indicating the company's financial situation is typical for a stable company.


Historical Data

* All numbers are in millions except for per share data and ratio. All numbers are in their local exchange's currency.

* Premium members only.

InterOil Corp Annual Data

Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 Dec15
Piotroski F-Score Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 5.00 4.00 3.00 5.00 4.00

InterOil Corp Quarterly Data

Dec11 Mar12 Jun12 Sep12 Dec12 Mar13 Jun13 Sep13 Dec13 Mar14 Jun14 Sep14 Dec14 Mar15 Jun15 Sep15 Dec15 Mar16 Jun16 Sep16
Piotroski F-Score 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 Premium Member Only Premium Member Only Premium Member Only 3.00 4.00 2.00 3.00 4.00

How is the Piotroski F-Score calculated?

* All numbers are in millions except for per share data and ratio. All numbers are in their local exchange's currency.

This Year (Sep16) TTM:Last Year (Sep15) TTM:
Net Income was -83.83 + -16.978 + -57.546 + -25.682 = $-184.04 Mil.
Cash Flow from Operations was -39.124 + -14.418 + -48.571 + -38.537 = $-140.65 Mil.
Revenue was 11.689 + 0.921 + -10.696 + 7.164 = $9.08 Mil.
Gross Profit was 11.689 + 0.921 + -10.696 + 7.164 = $9.08 Mil.
Average Total Assets from the begining of this year (Sep15)
to the end of this year (Sep16) was
(1231.923 + 1191.395 + 1174.8 + 1150.086 + 1178.399) / 5 = $1185.3206 Mil.
Total Assets at the begining of this year ({FiscalYear0}) was $1,231.92 Mil.
Long-Term Debt & Capital Lease Obligation was $0.00 Mil.
Total Current Assets was $578.53 Mil.
Total Current Liabilities was $364.50 Mil.
Total Assets was -64.206 + -21.869 + -32.531 + -103.725 = $-222.33 Mil.

Revenue was -13.182 + 13.215 + -13.643 + 11.822 = $-1.79 Mil.
Gross Profit was -13.182 + 13.215 + -13.643 + 11.822 = $-1.79 Mil.
Average Total Assets from the begining of last year (Sep14)
to the end of last year (Sep15) was
(1337.452 + 1340.13 + 1318.12 + 1302.407 + 1231.923) / 5 = $1306.0064 Mil.
Total Assets at the begining of last year (Sep14) was $1,337.45 Mil.
Long-Term Debt & Capital Lease Obligation was $0.00 Mil.
Total Current Assets was $731.96 Mil.
Total Current Liabilities was $258.76 Mil.

Profitability

Question 1. Return on Assets (ROA)

Net income before extraordinary items for the year divided by Total Assets at the beginning of the year.

Score 1 if positive, 0 if negative.

InterOil Corp's current Net Income (TTM) was {NetIncome0_f}. ==> Negative ==> Score 0.

Question 2. Cash Flow Return on Assets (CFROA)

Net cash flow from operating activities (operating cash flow) divided by Total Assets at the beginning of the year.

Score 1 if positive, 0 if negative.

InterOil Corp's current Cash Flow from Operations (TTM) was -140.65. ==> Negative ==> Score 0.

Question 3. Change in Return on Assets

Compare this year's return on assets (1) to last year's return on assets.

Score 1 if it's higher, 0 if it's lower.

ROA (This Year)=Net Income/Total Assets(Sep15)
=-184.036/1231.923
=-0.14938921

ROA (Last Year)=Net Income/Total Assets(Sep14)
=-222.331/1337.452
=-0.16623475

InterOil Corp's return on assets of this year was -0.14938921. InterOil Corp's return on assets of last year was -0.16623475. ==> This year is higher. ==> Score 1.

Question 4. Quality of Earnings (Accrual)

Compare Cash flow return on assets (2) to return on assets (1)

Score 1 if CFROA > ROA, 0 if CFROA <= ROA.

InterOil Corp's current Net Income (TTM) was -184.04. InterOil Corp's current Cash Flow from Operations (TTM) was -140.65. ==> -140.65 > -184.04 ==> CFROA > ROA ==> Score 1.

Funding

Question 5. Change in Gearing or Leverage

Compare this year's gearing (long-term debt divided by average total assets) to last year's gearing.

Score 0 if this year's gearing is higher, 1 otherwise.

InterOil Corp's gearing of this year was 0. InterOil Corp's gearing of last year was 0. ==> This year is lower or equal to last year. ==> Score 1.

Question 6. Change in Working Capital (Liquidity)

Compare this year's current ratio (current assets divided by current liabilities) to last year's current ratio.

Score 1 if this year's current ratio is higher, 0 if it's lower

Current Ratio (This Year: Sep16)=Total Current Assets/Total Current Liabilities
=578.531/364.503
=1.58717761

Current Ratio (Last Year: Sep15)=Total Current Assets/Total Current Liabilities
=731.96/258.756
=2.82876532

InterOil Corp's current ratio of this year was 1.58717761. InterOil Corp's current ratio of last year was 2.82876532. ==> Last year's current ratio is higher ==> Score 0.

Question 7. Change in Shares in Issue

Compare the number of shares in issue this year, to the number in issue last year.

Score 0 if there is larger number of shares in issue this year, 1 otherwise.

InterOil Corp's number of shares in issue this year was 50. InterOil Corp's number of shares in issue last year was 49.6. ==> There is larger number of shares in issue this year. ==> Score 0.

Efficiency

Question 8. Change in Gross Margin

Compare this year's gross margin (Gross Profit divided by sales) to last year's.

Score 1 if this year's gross margin is higher, 0 if it's lower.

Gross Margin (This Year: TTM)=Gross Profit/Revenue
=9.078/9.078
=1

Gross Margin (Last Year: TTM)=Gross Profit/Revenue
=-1.788/-1.788
=1

InterOil Corp's gross margin of this year was 1. InterOil Corp's gross margin of last year was 1. ==> Last year's gross margin is higher ==> Score 0.

Question 9. Change in asset turnover

Compare this year's asset turnover (total sales for the year divided by total assets at the beginning of the year) to last year's asset turnover ratio.

Score 1 if this year's asset turnover ratio is higher, 0 if it's lower

Asset Turnover (This Year)=Revenue/Total Assets at the Beginning of This Year (Sep15)
=9.078/1231.923
=0.00736897

Asset Turnover (Last Year)=Revenue/Total Assets at the Beginning of Last Year (Sep14)
=-1.788/1337.452
=-0.00133687

InterOil Corp's asset turnover of this year was 0.00736897. InterOil Corp's asset turnover of last year was -0.00133687. ==> This year's asset turnover is higher. ==> Score 1.

Evaluation

Piotroski F-Score= Que. 1+ Que. 2+ Que. 3+Que. 4+Que. 5+Que. 6+Que. 7+Que. 8+Que. 9
=0+0+1+1+1+0+0+0+1
=4

Good or high score = 7, 8, 9
Bad or low score = 0, 1, 2, 3

InterOil Corp has an F-score of 4 indicating the company's financial situation is typical for a stable company.

Explanation

The developer of the system is Joseph D. Piotroski is relatively unknown accounting professor who shuns publicity and rarely gives interviews.

He graduated from the University of Illinois with a B.S. in accounting in 1989, received an M.B.A. from Indiana University in 1994. Five years later, in 1999, after earning a Ph.D. in accounting from the University of Michigan, he became an associate professor of accounting at the University of Chicago.

In 2000, he wrote a research paper called "Value Investing: The Use of Historical Financial Statement Information to Separate Winners from Losers" (pdf).

He wanted to see if he can develop a system (using a simple nine-point scoring system) that can increase the returns of a strategy of investing in low price to book (referred to in the paper as high book to market) value companies.

What he found was something that exceeded his most optimistic expectations.

Buying only those companies that scored highest (8 or 9) on his nine-point scale, or F-Score as he called it, over the 20 year period from 1976 to 1996 led to an average out-performance over the market of 13.4%.

Even more impressive were the results of a strategy of investing in the highest F-Score companies (8 or 9) and shorting companies with the lowest F-Score (0 or 1).

Over the same period from 1976 to 1996 (20 years) this strategy led to an average yearly return of 23%, substantially outperforming the average S&P 500 index return of 15.83% over the same period.


Related Terms


Headlines

No Headline

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)

GF Chat

{{numOfNotice}}
FEEDBACK