GURUFOCUS.COM » STOCK LIST » Energy » Other Energy Sources » National Atomic Co Kazatomprom JSC (CHIX:KAPl) » Definitions » Beneish M-Score

National Atomic Co Kazatomprom JSC (CHIX:KAPL) Beneish M-Score : -1.41 (As of Dec. 12, 2024)


View and export this data going back to 2019. Start your Free Trial

What is National Atomic Co Kazatomprom JSC 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.

Warning Sign:

Beneish M-Score -1.41 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for National Atomic Co Kazatomprom JSC's Beneish M-Score or its related term are showing as below:

CHIX:KAPl' s Beneish M-Score Range Over the Past 10 Years
Min: -2.95   Med: -2.17   Max: -0.76
Current: -1.41

During the past 9 years, the highest Beneish M-Score of National Atomic Co Kazatomprom JSC was -0.76. The lowest was -2.95. And the median was -2.17.


National Atomic Co Kazatomprom JSC Beneish M-Score Historical Data

The historical data trend for National Atomic Co Kazatomprom JSC'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.

National Atomic Co Kazatomprom JSC Beneish M-Score Chart

National Atomic Co Kazatomprom JSC Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only -2.62 -2.22 -1.80 -2.21 -2.01

National Atomic Co Kazatomprom JSC Quarterly Data
Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24
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 -2.78 -2.55 -2.01 -2.95 -1.41

Competitive Comparison of National Atomic Co Kazatomprom JSC's Beneish M-Score

For the Uranium subindustry, National Atomic Co Kazatomprom JSC'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.


National Atomic Co Kazatomprom JSC's Beneish M-Score Distribution in the Other Energy Sources Industry

For the Other Energy Sources industry and Energy sector, National Atomic Co Kazatomprom JSC's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where National Atomic Co Kazatomprom JSC's Beneish M-Score falls into.



National Atomic Co Kazatomprom JSC 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 National Atomic Co Kazatomprom JSC 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 * 1.1897+0.528 * 1.1587+0.404 * 1.3434+0.892 * 1.3479+0.115 * 1.0846
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.5594+4.679 * 0.036899-0.327 * 0.7145
=-1.42

* 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 $611 Mil.
Revenue was 964.718 + 599.15 + 1236.302 + 537.63 = $3,338 Mil.
Gross Profit was 350.465 + 224.438 + 804.561 + 204.699 = $1,584 Mil.
Total Current Assets was $2,438 Mil.
Total Assets was $5,617 Mil.
Property, Plant and Equipment(Net PPE) was $2,140 Mil.
Depreciation, Depletion and Amortization(DDA) was $5 Mil.
Selling, General, & Admin. Expense(SGA) was $79 Mil.
Total Current Liabilities was $930 Mil.
Long-Term Debt & Capital Lease Obligation was $75 Mil.
Net Income was 326.842 + 104.106 + 403.544 + 115.665 = $950 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = $0 Mil.
Cash Flow from Operations was 73.411 + 642.879 + 75.594 + -48.992 = $743 Mil.
Total Receivables was $381 Mil.
Revenue was 530.295 + 864.922 + 473.859 + 607.131 = $2,476 Mil.
Gross Profit was 326.577 + 344.572 + 405.493 + 285.14 = $1,362 Mil.
Total Current Assets was $2,655 Mil.
Total Assets was $5,414 Mil.
Property, Plant and Equipment(Net PPE) was $2,013 Mil.
Depreciation, Depletion and Amortization(DDA) was $5 Mil.
Selling, General, & Admin. Expense(SGA) was $104 Mil.
Total Current Liabilities was $1,174 Mil.
Long-Term Debt & Capital Lease Obligation was $183 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)
=(611.406 / 3337.8) / (381.247 / 2476.207)
=0.183176 / 0.153964
=1.1897

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)
=(1361.782 / 2476.207) / (1584.163 / 3337.8)
=0.549947 / 0.474613
=1.1587

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 - (2438.458 + 2139.532) / 5617.081) / (1 - (2654.998 + 2013.26) / 5413.71)
=0.184988 / 0.137697
=1.3434

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
=3337.8 / 2476.207
=1.3479

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))
=(4.995 / (4.995 + 2013.26)) / (4.893 / (4.893 + 2139.532))
=0.002475 / 0.002282
=1.0846

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)
=(78.663 / 3337.8) / (104.315 / 2476.207)
=0.023567 / 0.042127
=0.5594

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)
=((75.247 + 930.188) / 5617.081) / ((182.666 + 1173.644) / 5413.71)
=0.178996 / 0.250532
=0.7145

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
=(950.157 - 0 - 742.892) / 5617.081
=0.036899

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.

National Atomic Co Kazatomprom JSC has a M-score of -1.42 signals that the company is likely to be a manipulator.


National Atomic Co Kazatomprom JSC Beneish M-Score Related Terms

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


National Atomic Co Kazatomprom JSC Business Description

Address
Syganak Street, Building 17/12, Astana, KAZ, Z05T1X3
National Atomic Co Kazatomprom JSC is a producer of uranium. All of the company's mining operations are located in Kazakhstan and extract uranium using ISR technology with a focus on maintaining industry-leading health, safety and environment standards. The company's segment includes Uranium; UMP and Other. It generates maximum revenue from the Uranium segment.

National Atomic Co Kazatomprom JSC Headlines

No Headlines