GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Vehicles & Parts » China Auto Logistics Inc (OTCPK:CALIQ) » Definitions » Beneish M-Score
中文

China Auto Logistics (China Auto Logistics) Beneish M-Score : 0.00 (As of Apr. 25, 2024)


View and export this data going back to 2009. Start your Free Trial

What is China Auto Logistics 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 China Auto Logistics's Beneish M-Score or its related term are showing as below:

During the past 10 years, the highest Beneish M-Score of China Auto Logistics was 0.00. The lowest was 0.00. And the median was 0.00.


China Auto Logistics Beneish M-Score Historical Data

The historical data trend for China Auto Logistics'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.

China Auto Logistics Beneish M-Score Chart

China Auto Logistics Annual Data
Trend Nov07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 Dec15 Dec16
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only 369.79 238.39 -1.57 2.60 -1.22

China Auto Logistics Quarterly Data
Dec12 Mar13 Jun13 Sep13 Dec13 Mar14 Jun14 Sep14 Dec14 Mar15 Jun15 Sep15 Dec15 Mar16 Jun16 Sep16 Dec16 Mar17 Jun17 Sep17
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 -1.59 -1.22 -1.75 -2.13 -1.98

Competitive Comparison of China Auto Logistics's Beneish M-Score

For the Auto & Truck Dealerships subindustry, China Auto Logistics'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.


China Auto Logistics's Beneish M-Score Distribution in the Vehicles & Parts Industry

For the Vehicles & Parts industry and Consumer Cyclical sector, China Auto Logistics's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where China Auto Logistics's Beneish M-Score falls into.



China Auto Logistics 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 China Auto Logistics 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 * 0.9327+0.528 * 1.6819+0.404 * 1.0464+0.892 * 1.163+0.115 * 1.3481
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.928+4.679 * -0.010789-0.327 * 0.9896
=-2.01

* 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 (Sep17) TTM:Last Year (Sep16) TTM:
Total Receivables was $54.6 Mil.
Revenue was 125.232 + 138.759 + 110.534 + 139.884 = $514.4 Mil.
Gross Profit was 0.527 + 0.522 + 0.464 + 0.743 = $2.3 Mil.
Total Current Assets was $152.6 Mil.
Total Assets was $152.9 Mil.
Property, Plant and Equipment(Net PPE) was $0.3 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.1 Mil.
Selling, General, & Admin. Expense(SGA) was $2.9 Mil.
Total Current Liabilities was $127.7 Mil.
Long-Term Debt & Capital Lease Obligation was $0.0 Mil.
Net Income was -0.939 + -0.342 + -0.135 + 0.058 = $-1.4 Mil.
Non Operating Income was -0.513 + 0.002 + 0.291 + 0.037 = $-0.2 Mil.
Cash Flow from Operations was 2.117 + -3.901 + -0.122 + 2.381 = $0.5 Mil.
Total Receivables was $50.3 Mil.
Revenue was 96.294 + 93.819 + 137.064 + 115.135 = $442.3 Mil.
Gross Profit was 0.622 + 0.646 + 0.951 + 1.044 = $3.3 Mil.
Total Current Assets was $159.5 Mil.
Total Assets was $159.8 Mil.
Property, Plant and Equipment(Net PPE) was $0.4 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.2 Mil.
Selling, General, & Admin. Expense(SGA) was $2.6 Mil.
Total Current Liabilities was $134.9 Mil.
Long-Term Debt & Capital Lease Obligation was $0.0 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)
=(54.599 / 514.409) / (50.333 / 442.312)
=0.106139 / 0.113795
=0.9327

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)
=(3.263 / 442.312) / (2.256 / 514.409)
=0.007377 / 0.004386
=1.6819

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 - (152.63 + 0.273) / 152.934) / (1 - (159.46 + 0.353) / 159.844)
=0.000203 / 0.000194
=1.0464

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
=514.409 / 442.312
=1.163

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))
=(0.175 / (0.175 + 0.353)) / (0.089 / (0.089 + 0.273))
=0.331439 / 0.245856
=1.3481

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)
=(2.858 / 514.409) / (2.648 / 442.312)
=0.005556 / 0.005987
=0.928

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 + 127.716) / 152.934) / ((0 + 134.891) / 159.844)
=0.835105 / 0.843892
=0.9896

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
=(-1.358 - -0.183 - 0.475) / 152.934
=-0.010789

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.

China Auto Logistics has a M-score of -2.01 suggests that the company is unlikely to be a manipulator.


China Auto Logistics Beneish M-Score Related Terms

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


China Auto Logistics (China Auto Logistics) Business Description

Traded in Other Exchanges
N/A
Address
86 Tianbao Avenue, Floor 1 FTZ International Auto Mall, Free Trade Zone, Tianjin, CHN, 300461
China Auto Logistics Inc is the wholesaler of imported luxury automobiles. The company's operating segment includes Sales of Automobiles; Financing Services and Other Services. It generates maximum revenue from the Sales of Automobiles segment. Entire revenue from operations of the company is generated in China. The company also delivers logistics services related to the automobile importing process and other automobile value-added services, such as assistance with customs clearance, storage, and nationwide delivery services.

China Auto Logistics (China Auto Logistics) Headlines

From GuruFocus

China Auto Logistics Inc. Submits Compliance Plan to Nasdaq

By Marketwired Marketwired 06-12-2018

China Auto Logistics Inc. Receives Nasdaq Delisting Notice

By Marketwired Marketwired 07-30-2018