GURUFOCUS.COM » STOCK LIST » Energy » Oil & Gas » Refinaria De Petroleos Manguinhos SA (BSP:RPMG3) » Definitions » Beneish M-Score

Refinaria De Petroleos Manguinhos (BSP:RPMG3) Beneish M-Score : -3.05 (As of May. 06, 2024)


View and export this data going back to 1995. Start your Free Trial

What is Refinaria De Petroleos Manguinhos 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.

Good Sign:

Beneish M-Score -3.05 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Refinaria De Petroleos Manguinhos's Beneish M-Score or its related term are showing as below:

BSP:RPMG3' s Beneish M-Score Range Over the Past 10 Years
Min: -97.14   Med: -3.05   Max: 46.79
Current: -3.05

During the past 13 years, the highest Beneish M-Score of Refinaria De Petroleos Manguinhos was 46.79. The lowest was -97.14. And the median was -3.05.


Refinaria De Petroleos Manguinhos Beneish M-Score Historical Data

The historical data trend for Refinaria De Petroleos Manguinhos'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.

Refinaria De Petroleos Manguinhos Beneish M-Score Chart

Refinaria De Petroleos Manguinhos Annual Data
Trend Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -97.14 -2.71 -3.95 -1.87 -2.90

Refinaria De Petroleos Manguinhos Quarterly Data
Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23
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 -2.63 -2.90 -2.82 -1.68 -3.05

Competitive Comparison of Refinaria De Petroleos Manguinhos's Beneish M-Score

For the Oil & Gas Refining & Marketing subindustry, Refinaria De Petroleos Manguinhos'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.


Refinaria De Petroleos Manguinhos's Beneish M-Score Distribution in the Oil & Gas Industry

For the Oil & Gas industry and Energy sector, Refinaria De Petroleos Manguinhos's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Refinaria De Petroleos Manguinhos's Beneish M-Score falls into.



Refinaria De Petroleos Manguinhos 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 Refinaria De Petroleos Manguinhos 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 * 1.4821+0.528 * 0.9035+0.404 * 0.4447+0.892 * 1.0375+0.115 * 0.5056
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0892+4.679 * -0.149026-0.327 * 0.9926
=-3.05

* 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 (Sep23) TTM:Last Year (Sep22) TTM:
Total Receivables was R$3,719 Mil.
Revenue was 1271.491 + 1197.765 + 1374.868 + 1093.003 = R$4,937 Mil.
Gross Profit was -275.599 + -131.863 + -27.133 + -214.774 = R$-649 Mil.
Total Current Assets was R$5,549 Mil.
Total Assets was R$5,923 Mil.
Property, Plant and Equipment(Net PPE) was R$359 Mil.
Depreciation, Depletion and Amortization(DDA) was R$10 Mil.
Selling, General, & Admin. Expense(SGA) was R$363 Mil.
Total Current Liabilities was R$10,094 Mil.
Long-Term Debt & Capital Lease Obligation was R$0 Mil.
Net Income was -293.548 + -192.301 + -82.533 + -257.007 = R$-825 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = R$0 Mil.
Cash Flow from Operations was 42.901 + -16.206 + 10.1 + 20.567 = R$57 Mil.
Total Receivables was R$2,419 Mil.
Revenue was 1591.875 + 1390.717 + 906.014 + 870.121 = R$4,759 Mil.
Gross Profit was -315.25 + -53.477 + -48.198 + -148.574 = R$-565 Mil.
Total Current Assets was R$4,698 Mil.
Total Assets was R$5,039 Mil.
Property, Plant and Equipment(Net PPE) was R$312 Mil.
Depreciation, Depletion and Amortization(DDA) was R$4 Mil.
Selling, General, & Admin. Expense(SGA) was R$322 Mil.
Total Current Liabilities was R$8,650 Mil.
Long-Term Debt & Capital Lease Obligation was R$0 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)
=(3719.425 / 4937.127) / (2418.939 / 4758.727)
=0.753358 / 0.508316
=1.4821

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)
=(-565.499 / 4758.727) / (-649.369 / 4937.127)
=-0.118834 / -0.131528
=0.9035

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 - (5549.405 + 358.759) / 5923.485) / (1 - (4697.736 + 311.574) / 5038.608)
=0.002586 / 0.005815
=0.4447

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
=4937.127 / 4758.727
=1.0375

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))
=(4.407 / (4.407 + 311.574)) / (10.177 / (10.177 + 358.759))
=0.013947 / 0.027585
=0.5056

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)
=(363.489 / 4937.127) / (321.651 / 4758.727)
=0.073624 / 0.067592
=1.0892

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 + 10093.884) / 5923.485) / ((0 + 8649.69) / 5038.608)
=1.704045 / 1.716682
=0.9926

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
=(-825.389 - 0 - 57.362) / 5923.485
=-0.149026

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.

Refinaria De Petroleos Manguinhos has a M-score of -3.05 suggests that the company is unlikely to be a manipulator.


Refinaria De Petroleos Manguinhos Beneish M-Score Related Terms

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


Refinaria De Petroleos Manguinhos (BSP:RPMG3) Business Description

Traded in Other Exchanges
N/A
Address
Avenida Brasil, 3141, Manguinhos, Rio de Janeiro, RJ, BRA, 20930041
Refinaria De Petroleos Manguinhos SA is engaged in the operation of the oil refinery, import, sale and export of crude oil and its derivatives, and provision of services related to the refining activity, among others.

Refinaria De Petroleos Manguinhos (BSP:RPMG3) Headlines

No Headlines