GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » American Metal & Technology Inc (OTCPK:AMGY) » Definitions » Beneish M-Score

American Metal & Technology (American Metal & Technology) Beneish M-Score : 0.00 (As of Apr. 27, 2024)


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

What is American Metal & Technology 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 American Metal & Technology's Beneish M-Score or its related term are showing as below:

During the past 11 years, the highest Beneish M-Score of American Metal & Technology was 0.00. The lowest was 0.00. And the median was 0.00.


American Metal & Technology Beneish M-Score Historical Data

The historical data trend for American Metal & Technology'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.

American Metal & Technology Beneish M-Score Chart

American Metal & Technology Annual Data
Trend Jul00 Jul01 Jul02 Jul03 Jul04 Jul05 Jul06 Dec07 Dec08 Dec09
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only - - - - -1.24

American Metal & Technology Quarterly Data
Oct05 Jan06 Apr06 Jul06 Oct06 Jan07 Apr07 Sep07 Dec07 Mar08 Jun08 Sep08 Dec08 Mar09 Jun09 Sep09 Dec09 Mar10 Jun10 Sep10
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 -5.08 -1.24 5.93 0.96 15.08

Competitive Comparison of American Metal & Technology's Beneish M-Score

For the Metal Fabrication subindustry, American Metal & Technology'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.


American Metal & Technology's Beneish M-Score Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, American Metal & Technology's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where American Metal & Technology's Beneish M-Score falls into.



American Metal & Technology 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 American Metal & Technology 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 * 10.2441+0.528 * 1.1494+0.404 * 0.8549+0.892 * 1.0077+0.115 * 0.9054
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.7746+4.679 * 0.09777-0.327 * 1.0221
=6.53

* 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 (Sep10) TTM:Last Year (Sep09) TTM:
Total Receivables was $4.41 Mil.
Revenue was 2.99 + 2.181 + 1.508 + 1.278 = $7.96 Mil.
Gross Profit was 0.849 + 0.583 + 0.64 + -0.272 = $1.80 Mil.
Total Current Assets was $11.85 Mil.
Total Assets was $19.96 Mil.
Property, Plant and Equipment(Net PPE) was $7.51 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.65 Mil.
Selling, General, & Admin. Expense(SGA) was $1.39 Mil.
Total Current Liabilities was $2.25 Mil.
Long-Term Debt & Capital Lease Obligation was $0.00 Mil.
Net Income was 0.463 + 0.316 + -0.105 + -0.261 = $0.41 Mil.
Non Operating Income was 0.054 + -0.052 + -0.003 + 0.093 = $0.09 Mil.
Cash Flow from Operations was -0.72 + -0.464 + -0.38 + -0.066 = $-1.63 Mil.
Total Receivables was $0.43 Mil.
Revenue was 0.973 + 1.438 + 1.282 + 4.203 = $7.90 Mil.
Gross Profit was 0.2 + 0.298 + 0.395 + 1.16 = $2.05 Mil.
Total Current Assets was $10.28 Mil.
Total Assets was $18.43 Mil.
Property, Plant and Equipment(Net PPE) was $7.51 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.58 Mil.
Selling, General, & Admin. Expense(SGA) was $1.78 Mil.
Total Current Liabilities was $2.04 Mil.
Long-Term Debt & Capital Lease Obligation was $0.00 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)
=(4.408 / 7.957) / (0.427 / 7.896)
=0.553978 / 0.054078
=10.2441

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)
=(2.053 / 7.896) / (1.8 / 7.957)
=0.260005 / 0.226216
=1.1494

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 - (11.849 + 7.508) / 19.955) / (1 - (10.277 + 7.507) / 18.43)
=0.029967 / 0.035052
=0.8549

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
=7.957 / 7.896
=1.0077

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))
=(0.581 / (0.581 + 7.507)) / (0.647 / (0.647 + 7.508))
=0.071835 / 0.079338
=0.9054

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)
=(1.391 / 7.957) / (1.782 / 7.896)
=0.174815 / 0.225684
=0.7746

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 + 2.252) / 19.955) / ((0 + 2.035) / 18.43)
=0.112854 / 0.110418
=1.0221

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
=(0.413 - 0.092 - -1.63) / 19.955
=0.09777

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.

American Metal & Technology has a M-score of 6.53 signals that the company is likely to be a manipulator.


American Metal & Technology Beneish M-Score Related Terms

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


American Metal & Technology (American Metal & Technology) Business Description

Traded in Other Exchanges
N/A
Address
No. 11 Shi Xing Street, Badachu Hi-Tech Zone, Shijingshan District, Beijing, CHN, 100041
American Metal & Technology Inc through its subsidiaries is engaged in precision casting, machining, mold design and manufacturing in the People's Republic of China. It manufacture investment casting and machined products, including valves, pipe fittings, dispensers, machinery spare parts, water treatment parts, automotive and airplane accessories, electronic circuit boards for home appliances and motion controllers, and other equipment parts.

American Metal & Technology (American Metal & Technology) Headlines

No Headlines