GURUFOCUS.COM » STOCK LIST » Energy » Oil & Gas » South West Pinnacle Exploration Ltd (NSE:SOUTHWEST) » Definitions » Beneish M-Score

South West Pinnacle Exploration (NSE:SOUTHWEST) Beneish M-Score : -1.89 (As of May. 27, 2024)


View and export this data going back to 2018. Start your Free Trial

What is South West Pinnacle Exploration 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 -1.89 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for South West Pinnacle Exploration's Beneish M-Score or its related term are showing as below:

NSE:SOUTHWEST' s Beneish M-Score Range Over the Past 10 Years
Min: -2.79   Med: -2.44   Max: -1.89
Current: -1.89

During the past 7 years, the highest Beneish M-Score of South West Pinnacle Exploration was -1.89. The lowest was -2.79. And the median was -2.44.


South West Pinnacle Exploration Beneish M-Score Historical Data

The historical data trend for South West Pinnacle Exploration'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.

South West Pinnacle Exploration Beneish M-Score Chart

South West Pinnacle Exploration Annual Data
Trend Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23
Beneish M-Score
Get a 7-Day Free Trial -2.47 -2.79 -2.44 -2.19 -1.89

South West Pinnacle Exploration Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
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 - -1.89 - - -

Competitive Comparison of South West Pinnacle Exploration's Beneish M-Score

For the Oil & Gas Equipment & Services subindustry, South West Pinnacle Exploration'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.


South West Pinnacle Exploration's Beneish M-Score Distribution in the Oil & Gas Industry

For the Oil & Gas industry and Energy sector, South West Pinnacle Exploration's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where South West Pinnacle Exploration's Beneish M-Score falls into.



South West Pinnacle Exploration 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 South West Pinnacle Exploration 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 * 0.7878+0.528 * 1.5082+0.404 * 1.3661+0.892 * 1.0543+0.115 * 1.043
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0+4.679 * 0.027647-0.327 * 0.9543
=-1.89

* 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 (Mar23) TTM:Last Year (Mar22) TTM:
Total Receivables was ₹562 Mil.
Revenue was ₹1,243 Mil.
Gross Profit was ₹625 Mil.
Total Current Assets was ₹1,190 Mil.
Total Assets was ₹1,977 Mil.
Property, Plant and Equipment(Net PPE) was ₹556 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹72 Mil.
Selling, General, & Admin. Expense(SGA) was ₹0 Mil.
Total Current Liabilities was ₹633 Mil.
Long-Term Debt & Capital Lease Obligation was ₹158 Mil.
Net Income was ₹90 Mil.
Gross Profit was ₹0 Mil.
Cash Flow from Operations was ₹35 Mil.
Total Receivables was ₹676 Mil.
Revenue was ₹1,179 Mil.
Gross Profit was ₹895 Mil.
Total Current Assets was ₹1,177 Mil.
Total Assets was ₹1,892 Mil.
Property, Plant and Equipment(Net PPE) was ₹553 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹75 Mil.
Selling, General, & Admin. Expense(SGA) was ₹17 Mil.
Total Current Liabilities was ₹638 Mil.
Long-Term Debt & Capital Lease Obligation was ₹155 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)
=(561.886 / 1242.627) / (676.468 / 1178.635)
=0.452176 / 0.573942
=0.7878

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)
=(894.693 / 1178.635) / (625.417 / 1242.627)
=0.759093 / 0.503302
=1.5082

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 - (1190.179 + 556.326) / 1977.307) / (1 - (1177.066 + 553.458) / 1892.196)
=0.116725 / 0.085441
=1.3661

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
=1242.627 / 1178.635
=1.0543

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))
=(74.748 / (74.748 + 553.458)) / (71.636 / (71.636 + 556.326))
=0.118986 / 0.114077
=1.043

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 / 1242.627) / (17.394 / 1178.635)
=0 / 0.014758
=0

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)
=((158.035 + 633.252) / 1977.307) / ((155.37 + 638.124) / 1892.196)
=0.400184 / 0.419351
=0.9543

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
=(89.707 - 0 - 35.041) / 1977.307
=0.027647

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.

South West Pinnacle Exploration has a M-score of -1.89 suggests that the company is unlikely to be a manipulator.


South West Pinnacle Exploration Beneish M-Score Related Terms

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


South West Pinnacle Exploration (NSE:SOUTHWEST) Business Description

Traded in Other Exchanges
Address
Siddhartha House, Plot No. 15, Ground Floor, Sector-44, Gurgaon, HR, IND, 122003
South West Pinnacle Exploration Ltd is an India-based exploration services company. It provides end to end drilling, exploration, and allied services to coal, ferrous, non-ferrous, and atomic and base metal mining and water and unconventional energy industries. The company offers consultancy for geological field services and allied services. In addition, it also renders exploration services including geophysical logging, surface geophysical and topographic surveys. The company also administers services such as aquifer mapping, coal bed methane exploration and production, coal and mineral exploration, and workover rig services. It has a business presence in India and the Overseas market.

South West Pinnacle Exploration (NSE:SOUTHWEST) Headlines

No Headlines