Symbion Health Beneish M-Score Historical Data
The historical data trend for Symbion Health'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.
Symbion Health Beneish M-Score Chart
|
Symbion Health Annual Data
|
|
Trend |
Jun98 |
Jun99 |
Jun00 |
Jun01 |
Jun02 |
Jun03 |
Jun04 |
Jun05 |
Jun06 |
Jun07 |
| Beneish M-Score |
|
Get a 7-Day Free Trial
|
|
|
- |
- |
- |
- |
- |
|
Symbion Health Semi-Annual Data
|
|
Jun95 |
Jun96 |
Jun97 |
Jun98 |
Jun99 |
Jun00 |
Jun01 |
Jun02 |
Jun03 |
Jun04 |
Jun05 |
Jun06 |
Jun07 |
| Beneish M-Score |
Get a 7-Day Free Trial
|
|
|
|
|
|
- |
- |
- |
- |
- |
Competitive Comparison of Symbion Health's Beneish M-Score
For the Healthcare Plans subindustry, Symbion Health'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.
Symbion Health's Beneish M-Score Distribution in the Healthcare Plans Industry
For the Healthcare Plans industry and Healthcare sector, Symbion Health's Beneish M-Score distribution charts can be found below:
* The bar in red indicates where Symbion Health's Beneish M-Score falls into.
Symbion Health 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 Symbion Health 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 * 0.8917 | + | 0.528 * -1.2412 | + | 0.404 * 1.0036 | + | 0.892 * 1.112 | + | 0.115 * 0.9502 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 0.8983 | + | 4.679 * -0.037957 | - | 0.327 * 0.9838 |
| = | -3.82 |
* 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 (Jun07) TTM: | Last Year (Jun06) TTM: |
Total Receivables was A$230.21 Mil.
Revenue was A$3,826.37 Mil.
Gross Profit was A$1,130.37 Mil.
Total Current Assets was A$723.95 Mil.
Total Assets was A$2,225.91 Mil.
Property, Plant and Equipment(Net PPE) was A$239.16 Mil.
Depreciation, Depletion and Amortization(DDA) was A$51.18 Mil.
Selling, General, & Admin. Expense(SGA) was A$715.65 Mil.
Total Current Liabilities was A$650.11 Mil.
Long-Term Debt & Capital Lease Obligation was A$598.87 Mil.
Net Income was A$91.42 Mil.
Gross Profit was A$1.18 Mil.
Cash Flow from Operations was A$174.73 Mil.
|
Total Receivables was A$232.18 Mil.
Revenue was A$3,441.11 Mil.
Gross Profit was A$-1,261.75 Mil.
Total Current Assets was A$696.15 Mil.
Total Assets was A$2,164.48 Mil.
Property, Plant and Equipment(Net PPE) was A$244.85 Mil.
Depreciation, Depletion and Amortization(DDA) was A$49.26 Mil.
Selling, General, & Admin. Expense(SGA) was A$716.50 Mil.
Total Current Liabilities was A$636.59 Mil.
Long-Term Debt & Capital Lease Obligation was A$597.93 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) |
| = | (230.21 / 3826.369) | / | (232.178 / 3441.112) |
| = | 0.060164 | / | 0.067472 |
| | = | 0.8917 |
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) |
| = | (-1261.746 / 3441.112) | / | (1130.369 / 3826.369) |
| = | -0.366668 | / | 0.295416 |
| | = | -1.2412 |
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 - (723.949 + 239.16) / 2225.908) | / | (1 - (696.149 + 244.846) / 2164.481) |
| = | 0.567319 | / | 0.565256 |
| | = | 1.0036 |
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 |
| = | 3826.369 | / | 3441.112 |
| | = | 1.112 |
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)) |
| = | (49.26 / (49.26 + 244.846)) | / | (51.18 / (51.18 + 239.16)) |
| = | 0.167491 | / | 0.176276 |
| | = | 0.9502 |
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) |
| = | (715.65 / 3826.369) | / | (716.495 / 3441.112) |
| = | 0.187031 | / | 0.208216 |
| | = | 0.8983 |
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) |
| = | ((598.87 + 650.105) / 2225.908) | / | ((597.926 + 636.587) / 2164.481) |
| = | 0.561108 | / | 0.570351 |
| | = | 0.9838 |
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 |
| = | (91.419 - 1.178 | - | 174.729) | / | 2225.908 |
| | = | -0.037957 |
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.
Symbion Health has a M-score of -3.82 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
ASX:SY1 has been successfully added to your