GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » China Fishery Group Ltd (OTCPK:CIFHY) » Definitions » Beneish M-Score

China Fishery Group (China Fishery Group) Beneish M-Score : 0.00 (As of May. 06, 2024)


View and export this data going back to 2010. Start your Free Trial

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

During the past 11 years, the highest Beneish M-Score of China Fishery Group was 0.00. The lowest was 0.00. And the median was 0.00.


China Fishery Group Beneish M-Score Historical Data

The historical data trend for China Fishery Group'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 Fishery Group Beneish M-Score Chart

China Fishery Group Annual Data
Trend Dec05 Dec06 Dec07 Dec08 Sep09 Sep10 Sep11 Sep12 Sep13 Sep14
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -1.72 -1.88 -1.50 -2.39 -2.52

China Fishery Group Quarterly Data
Sep10 Dec10 Mar11 Jun11 Sep11 Dec11 Mar12 Jun12 Sep12 Dec12 Mar13 Jun13 Sep13 Dec13 Mar14 Jun14 Sep14 Dec14 Mar15 Jun15
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 -2.15 -2.52 -2.45 -2.72 -2.32

Competitive Comparison of China Fishery Group's Beneish M-Score

For the Packaged Foods subindustry, China Fishery Group'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 Fishery Group's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, China Fishery Group's Beneish M-Score distribution charts can be found below:

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



China Fishery Group 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 Fishery Group 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 * 1.1043+0.528 * 0.959+0.404 * 1.0323+0.892 * 0.7969+0.115 * 1.2642
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0396+4.679 * 0.01764-0.327 * 0.7392
=-2.38

* 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 (Jun15) TTM:Last Year (Jun14) TTM:
Total Receivables was $110.1 Mil.
Revenue was 136.245 + 76.696 + 123.917 + 150.772 = $487.6 Mil.
Gross Profit was 34.937 + 36.999 + 38.241 + 43.755 = $153.9 Mil.
Total Current Assets was $766.1 Mil.
Total Assets was $2,652.8 Mil.
Property, Plant and Equipment(Net PPE) was $558.5 Mil.
Depreciation, Depletion and Amortization(DDA) was $64.4 Mil.
Selling, General, & Admin. Expense(SGA) was $42.3 Mil.
Total Current Liabilities was $329.5 Mil.
Long-Term Debt & Capital Lease Obligation was $575.0 Mil.
Net Income was 1.015 + 4.279 + 12.834 + 11.065 = $29.2 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = $0.0 Mil.
Cash Flow from Operations was -129.114 + 10.025 + 114.636 + -13.149 = $-17.6 Mil.
Total Receivables was $125.1 Mil.
Revenue was 154.971 + 179.882 + 145.21 + 131.841 = $611.9 Mil.
Gross Profit was 58.987 + 62.952 + 44.292 + 19.012 = $185.2 Mil.
Total Current Assets was $846.1 Mil.
Total Assets was $2,851.9 Mil.
Property, Plant and Equipment(Net PPE) was $622.5 Mil.
Depreciation, Depletion and Amortization(DDA) was $93.6 Mil.
Selling, General, & Admin. Expense(SGA) was $51.1 Mil.
Total Current Liabilities was $365.4 Mil.
Long-Term Debt & Capital Lease Obligation was $950.1 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)
=(110.069 / 487.63) / (125.07 / 611.904)
=0.225722 / 0.204395
=1.1043

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)
=(185.243 / 611.904) / (153.932 / 487.63)
=0.302732 / 0.315674
=0.959

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 - (766.139 + 558.457) / 2652.778) / (1 - (846.14 + 622.485) / 2851.861)
=0.500676 / 0.485029
=1.0323

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
=487.63 / 611.904
=0.7969

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))
=(93.626 / (93.626 + 622.485)) / (64.419 / (64.419 + 558.457))
=0.130742 / 0.103422
=1.2642

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)
=(42.296 / 487.63) / (51.052 / 611.904)
=0.086738 / 0.083431
=1.0396

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)
=((575.022 + 329.503) / 2652.778) / ((950.143 + 365.38) / 2851.861)
=0.340973 / 0.461286
=0.7392

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
=(29.193 - 0 - -17.602) / 2652.778
=0.01764

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 Fishery Group has a M-score of -2.38 suggests that the company is unlikely to be a manipulator.


China Fishery Group Beneish M-Score Related Terms

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


China Fishery Group (China Fishery Group) Business Description

Traded in Other Exchanges
N/A
Address
188 Connaught Road West, Room 3312-3314, Hong Kong Plaza, Hong Kong, HKG
China Fishery Group Ltd is a Hong Kong-based industrial fishing company with access to fish in some of the fishing grounds, including the Anchovy fishery in Peru. Business activity of the firm is functioned through three reportable segments namely contract supply business, Peruvian fishmeal, and China fishery fleet. It offers fish products in various forms, such as frozen whole, headed and gutted, frozen fillets, and fish roe and milt for wholesalers and food processors, as well as sells fish meal and oil products for fish meal and oil distributors, and Omega-3 capsule manufacturers. Geographically, its business presence can be seen across the region of China, Europe, South America, Africa and Australia.

China Fishery Group (China Fishery Group) Headlines

No Headlines