GURUFOCUS.COM » STOCK LIST » Basic Materials » Metals & Mining » Locksley Resources Ltd (ASX:LKY) » Definitions » Beneish M-Score

Locksley Resources (ASX:LKY) Beneish M-Score : 0.00 (As of Dec. 12, 2024)


View and export this data going back to 2021. Start your Free Trial

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

During the past 3 years, the highest Beneish M-Score of Locksley Resources was 0.00. The lowest was 0.00. And the median was 0.00.


Locksley Resources Beneish M-Score Historical Data

The historical data trend for Locksley 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.

Locksley Resources Beneish M-Score Chart

Locksley Resources Annual Data
Trend Jun22 Jun23 Jun24
Beneish M-Score
- - -

Locksley Resources Semi-Annual Data
Dec20 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24
Beneish M-Score Get a 7-Day Free Trial - - - - -

Competitive Comparison of Locksley Resources's Beneish M-Score

For the Other Precious Metals & Mining subindustry, Locksley 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.


Locksley Resources's Beneish M-Score Distribution in the Metals & Mining Industry

For the Metals & Mining industry and Basic Materials sector, Locksley Resources's Beneish M-Score distribution charts can be found below:

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



Locksley 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 Locksley 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 * +0.528 * +0.404 * +0.892 * +0.115 *
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * +4.679 * -0.327 *
=

* 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 (Jun24) TTM:Last Year (Jun23) TTM:
Total Receivables was A$0.15 Mil.
Revenue was A$0.03 Mil.
Gross Profit was A$0.03 Mil.
Total Current Assets was A$2.49 Mil.
Total Assets was A$8.63 Mil.
Property, Plant and Equipment(Net PPE) was A$6.14 Mil.
Depreciation, Depletion and Amortization(DDA) was A$0.06 Mil.
Selling, General, & Admin. Expense(SGA) was A$0.85 Mil.
Total Current Liabilities was A$0.17 Mil.
Long-Term Debt & Capital Lease Obligation was A$0.00 Mil.
Net Income was A$-2.13 Mil.
Gross Profit was A$0.00 Mil.
Cash Flow from Operations was A$-2.03 Mil.
Total Receivables was A$0.13 Mil.
Revenue was A$0.07 Mil.
Gross Profit was A$0.07 Mil.
Total Current Assets was A$2.42 Mil.
Total Assets was A$7.18 Mil.
Property, Plant and Equipment(Net PPE) was A$4.76 Mil.
Depreciation, Depletion and Amortization(DDA) was A$0.07 Mil.
Selling, General, & Admin. Expense(SGA) was A$0.68 Mil.
Total Current Liabilities was A$0.34 Mil.
Long-Term Debt & Capital Lease Obligation was A$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)
=(0.146 / 0.033) / (0.125 / 0.067)
=4.424242 / 1.865672
=

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)
=(0.067 / 0.067) / (0.033 / 0.033)
=1 / 1
=

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 - (2.486 + 6.144) / 8.63) / (1 - (2.424 + 4.76) / 7.184)
=0 / 0
=

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
=0.033 / 0.067
=

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))
=(0.069 / (0.069 + 4.76)) / (0.06 / (0.06 + 6.144))
=0.014289 / 0.009671
=

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)
=(0.851 / 0.033) / (0.677 / 0.067)
=25.787879 / 10.104478
=

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 + 0.174) / 8.63) / ((0 + 0.335) / 7.184)
=0.020162 / 0.046631
=

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
=(-2.134 - 0 - -2.031) / 8.63
=-0.011935

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.


Locksley Resources Beneish M-Score Related Terms

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


Locksley Resources Business Description

Traded in Other Exchanges
N/A
Address
216 St Georges Terrace, Level 8, Perth, WA, AUS, 6000
Locksley Resources Ltd is a mineral exploration company with a primary focus on identifying, exploring, and developing copper and gold deposits in New South Wales, Australia. The company's projects are Mojave and Tottenham.

Locksley Resources Headlines

No Headlines