GURUFOCUS.COM » STOCK LIST » Utilities » Utilities - Independent Power Producers » Sohar Power Co SAOG (MUS:SHPS) » Definitions » Beneish M-Score

Sohar Power CoOG (MUS:SHPS) Beneish M-Score : 0.00 (As of Sep. 21, 2024)


View and export this data going back to 2004. Start your Free Trial

What is Sohar Power CoOG 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 Sohar Power CoOG's Beneish M-Score or its related term are showing as below:

During the past 13 years, the highest Beneish M-Score of Sohar Power CoOG was 0.00. The lowest was 0.00. And the median was 0.00.


Sohar Power CoOG Beneish M-Score Historical Data

The historical data trend for Sohar Power CoOG'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.

Sohar Power CoOG Beneish M-Score Chart

Sohar Power CoOG Annual Data
Trend Dec12 Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only - -3.02 - -5.54 -

Sohar Power CoOG Quarterly Data
Sep16 Dec16 Mar17 Jun17 Sep17 Dec17 Mar18 Jun18 Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Sep21 Dec21
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 - - -5.54 -5.62 -

Competitive Comparison of Sohar Power CoOG's Beneish M-Score

For the Utilities - Independent Power Producers subindustry, Sohar Power CoOG'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.


Sohar Power CoOG's Beneish M-Score Distribution in the Utilities - Independent Power Producers Industry

For the Utilities - Independent Power Producers industry and Utilities sector, Sohar Power CoOG's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Sohar Power CoOG's Beneish M-Score falls into.



Sohar Power CoOG 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 Sohar Power CoOG 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 * +0.528 * +0.404 * +0.892 * +0.115 *
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * +4.679 * -0.327 *
=

* 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 (Dec21) TTM:Last Year (Jun20) TTM:
Total Receivables was ر.ع6.73 Mil.
Revenue was 10.093 + 0 + 6.04 + 6.944 = ر.ع23.08 Mil.
Gross Profit was 8.242 + 0 + 1.618 + 2.362 = ر.ع12.22 Mil.
Total Current Assets was ر.ع15.10 Mil.
Total Assets was ر.ع39.46 Mil.
Property, Plant and Equipment(Net PPE) was ر.ع24.36 Mil.
Depreciation, Depletion and Amortization(DDA) was ر.ع0.00 Mil.
Selling, General, & Admin. Expense(SGA) was ر.ع0.41 Mil.
Total Current Liabilities was ر.ع19.13 Mil.
Long-Term Debt & Capital Lease Obligation was ر.ع34.20 Mil.
Net Income was -31.879 + 0 + 0.686 + 0.697 = ر.ع-30.50 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ر.ع0.00 Mil.
Cash Flow from Operations was 0 + 0 + 16.702 + 0 = ر.ع16.70 Mil.
Total Receivables was ر.ع15.12 Mil.
Revenue was 7.037 + 7.243 + 6.518 + 11.504 = ر.ع32.30 Mil.
Gross Profit was 2.455 + 1.691 + 1.493 + 2.486 = ر.ع8.13 Mil.
Total Current Assets was ر.ع23.54 Mil.
Total Assets was ر.ع111.79 Mil.
Property, Plant and Equipment(Net PPE) was ر.ع88.25 Mil.
Depreciation, Depletion and Amortization(DDA) was ر.ع0.00 Mil.
Selling, General, & Admin. Expense(SGA) was ر.ع0.88 Mil.
Total Current Liabilities was ر.ع27.26 Mil.
Long-Term Debt & Capital Lease Obligation was ر.ع53.87 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)
=(6.732 / 23.077) / (15.116 / 32.302)
=0.291719 / 0.467959
=

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)
=(8.125 / 32.302) / (12.222 / 23.077)
=0.251532 / 0.529618
=

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 - (15.1 + 24.364) / 39.464) / (1 - (23.544 + 88.247) / 111.791)
=0 / 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
=23.077 / 32.302
=

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 / (0 + 88.247)) / (0 / (0 + 24.364))
=0 / 0
=

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)
=(0.414 / 23.077) / (0.879 / 32.302)
=0.01794 / 0.027212
=

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)
=((34.195 + 19.134) / 39.464) / ((53.87 + 27.262) / 111.791)
=1.351333 / 0.725747
=

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
=(-30.496 - 0 - 16.702) / 39.464
=-1.195976

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.


Sohar Power CoOG Beneish M-Score Related Terms

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


Sohar Power CoOG Business Description

Traded in Other Exchanges
N/A
Address
Jawharat Al Shatti, PO Box 147, Muscat, OMN, 134
Sohar Power Co SAOG owns and operates power generation and water desalination plant in the Sultanate of Oman. The company has built and owned the more than 550 plus megawatt electricity generation and a seawater desalination plant in Sohar.

Sohar Power CoOG Headlines

No Headlines