GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Manufacturing - Apparel & Accessories » Blue Holdings Inc (GREY:BLHI) » Definitions » Beneish M-Score

Blue Holdings (Blue Holdings) Beneish M-Score : 0.00 (As of Jun. 25, 2024)


View and export this data going back to 2003. Start your Free Trial

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

During the past 7 years, the highest Beneish M-Score of Blue Holdings was 0.00. The lowest was 0.00. And the median was 0.00.


Blue Holdings Beneish M-Score Historical Data

The historical data trend for Blue Holdings'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.

Blue Holdings Beneish M-Score Chart

Blue Holdings Annual Data
Trend Dec01 Dec02 Dec03 Dec04 Dec05 Dec06 Dec07
Beneish M-Score
Get a 7-Day Free Trial - - - - -

Blue Holdings Quarterly Data
Dec03 Mar04 Jun04 Sep04 Dec04 Mar05 Jun05 Sep05 Dec05 Mar06 Jun06 Sep06 Dec06 Mar07 Jun07 Sep07 Dec07 Mar08 Jun08 Sep08
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 -3.71 - -6.70 -9.03 -6.46

Competitive Comparison of Blue Holdings's Beneish M-Score

For the Apparel Manufacturing subindustry, Blue Holdings'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.


Blue Holdings's Beneish M-Score Distribution in the Manufacturing - Apparel & Accessories Industry

For the Manufacturing - Apparel & Accessories industry and Consumer Cyclical sector, Blue Holdings's Beneish M-Score distribution charts can be found below:

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



Blue Holdings 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 Blue Holdings 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 * 1.913+0.528 * 0.9619+0.404 * 0+0.892 * 0.7206+0.115 * 0.354
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.168+4.679 * -0.910565-0.327 * 2.3069
=-7.10

* 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 (Sep08) TTM:Last Year (Sep07) TTM:
Total Receivables was $4.95 Mil.
Revenue was 3.551 + 4.713 + 8.554 + 7.456 = $24.27 Mil.
Gross Profit was 1.521 + 0.943 + 0.753 + 1.108 = $4.33 Mil.
Total Current Assets was $10.18 Mil.
Total Assets was $10.73 Mil.
Property, Plant and Equipment(Net PPE) was $0.56 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.54 Mil.
Selling, General, & Admin. Expense(SGA) was $14.25 Mil.
Total Current Liabilities was $19.45 Mil.
Long-Term Debt & Capital Lease Obligation was $2.15 Mil.
Net Income was -2.252 + -3.971 + -4.556 + -1.847 = $-12.63 Mil.
Non Operating Income was -0.563 + -0.529 + 0 + 0 = $-1.09 Mil.
Cash Flow from Operations was -1.519 + -0.437 + -1.578 + 1.774 = $-1.76 Mil.
Total Receivables was $3.59 Mil.
Revenue was 9.458 + 8.402 + 8.44 + 7.386 = $33.69 Mil.
Gross Profit was 0.947 + 4.491 + 5.072 + -4.737 = $5.77 Mil.
Total Current Assets was $17.40 Mil.
Total Assets was $21.16 Mil.
Property, Plant and Equipment(Net PPE) was $1.88 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.40 Mil.
Selling, General, & Admin. Expense(SGA) was $16.93 Mil.
Total Current Liabilities was $18.46 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)
=(4.946 / 24.274) / (3.588 / 33.686)
=0.203757 / 0.106513
=1.913

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)
=(5.773 / 33.686) / (4.325 / 24.274)
=0.171377 / 0.178174
=0.9619

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 - (10.176 + 0.558) / 10.734) / (1 - (17.403 + 1.881) / 21.16)
=0 / 0.088658
=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
=24.274 / 33.686
=0.7206

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))
=(0.396 / (0.396 + 1.881)) / (0.539 / (0.539 + 0.558))
=0.173913 / 0.49134
=0.354

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)
=(14.245 / 24.274) / (16.925 / 33.686)
=0.586842 / 0.502434
=1.168

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)
=((2.145 + 19.454) / 10.734) / ((0 + 18.457) / 21.16)
=2.012204 / 0.872259
=2.3069

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
=(-12.626 - -1.092 - -1.76) / 10.734
=-0.910565

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.

Blue Holdings has a M-score of -7.10 suggests that the company is unlikely to be a manipulator.


Blue Holdings Beneish M-Score Related Terms

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


Blue Holdings (Blue Holdings) Business Description

Traded in Other Exchanges
N/A
Address
5804 E. Saluson Ave., Commerce, CA, USA, 90040
Website
Blue Holdings Inc designs, develops, markets and distributes fashion jeans and accessories under the brand names Antik Denim, Yanuk, Faith Connexion, and Taverniti So Jeans.

Blue Holdings (Blue Holdings) Headlines

No Headlines