GURUFOCUS.COM » STOCK LIST » Healthcare » Healthcare Providers & Services » Acurity Health Group Ltd (NZSE:ACY) » Definitions » Beneish M-Score

Acurity Health Group (NZSE:ACY) Beneish M-Score : -2.57 (As of Jun. 19, 2024)


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

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

NZSE:ACY' s Beneish M-Score Range Over the Past 10 Years
Min: -3.24   Med: -2.77   Max: -2.37
Current: -2.57

During the past 13 years, the highest Beneish M-Score of Acurity Health Group was -2.37. The lowest was -3.24. And the median was -2.77.


Acurity Health Group Beneish M-Score Historical Data

The historical data trend for Acurity Health 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.

Acurity Health Group Beneish M-Score Chart

Acurity Health Group Annual Data
Trend Mar05 Mar06 Mar07 Mar08 Mar09 Mar10 Mar11 Mar12 Mar13 Mar14
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.77 -3.09 -2.50 -2.37 -2.57

Acurity Health Group Semi-Annual Data
Mar02 Mar03 Sep03 Mar04 Sep04 Mar05 Sep07 Mar08 Sep08 Mar09 Sep09 Mar10 Sep10 Mar11 Sep11 Mar12 Sep12 Mar13 Sep13 Mar14
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 -2.50 - -2.37 - -2.57

Competitive Comparison of Acurity Health Group's Beneish M-Score

For the Medical Care Facilities subindustry, Acurity Health 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.


Acurity Health Group's Beneish M-Score Distribution in the Healthcare Providers & Services Industry

For the Healthcare Providers & Services industry and Healthcare sector, Acurity Health Group's Beneish M-Score distribution charts can be found below:

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



Acurity Health 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 Acurity Health 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 * 1.0016+0.528 * 0.9754+0.404 * 0.6377+0.892 * 1.2332+0.115 * 1.1039
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9607+4.679 * -0.040106-0.327 * 0.9204
=-2.57

* 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 (Mar14) TTM:Last Year (Mar13) TTM:
Total Receivables was NZ$8.88 Mil.
Revenue was NZ$96.58 Mil.
Gross Profit was NZ$75.26 Mil.
Total Current Assets was NZ$13.26 Mil.
Total Assets was NZ$177.58 Mil.
Property, Plant and Equipment(Net PPE) was NZ$127.67 Mil.
Depreciation, Depletion and Amortization(DDA) was NZ$8.18 Mil.
Selling, General, & Admin. Expense(SGA) was NZ$31.06 Mil.
Total Current Liabilities was NZ$31.15 Mil.
Long-Term Debt & Capital Lease Obligation was NZ$13.11 Mil.
Net Income was NZ$9.08 Mil.
Gross Profit was NZ$1.32 Mil.
Cash Flow from Operations was NZ$14.88 Mil.
Total Receivables was NZ$7.19 Mil.
Revenue was NZ$78.32 Mil.
Gross Profit was NZ$59.52 Mil.
Total Current Assets was NZ$12.12 Mil.
Total Assets was NZ$169.47 Mil.
Property, Plant and Equipment(Net PPE) was NZ$102.49 Mil.
Depreciation, Depletion and Amortization(DDA) was NZ$7.29 Mil.
Selling, General, & Admin. Expense(SGA) was NZ$26.22 Mil.
Total Current Liabilities was NZ$10.21 Mil.
Long-Term Debt & Capital Lease Obligation was NZ$35.68 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)
=(8.88 / 96.577) / (7.189 / 78.315)
=0.091947 / 0.091796
=1.0016

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)
=(59.523 / 78.315) / (75.255 / 96.577)
=0.760046 / 0.779223
=0.9754

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 - (13.255 + 127.665) / 177.579) / (1 - (12.122 + 102.485) / 169.465)
=0.206438 / 0.323713
=0.6377

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
=96.577 / 78.315
=1.2332

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))
=(7.293 / (7.293 + 102.485)) / (8.175 / (8.175 + 127.665))
=0.066434 / 0.060181
=1.1039

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)
=(31.063 / 96.577) / (26.219 / 78.315)
=0.32164 / 0.334789
=0.9607

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)
=((13.11 + 31.152) / 177.579) / ((35.681 + 10.213) / 169.465)
=0.249252 / 0.270817
=0.9204

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
=(9.077 - 1.316 - 14.883) / 177.579
=-0.040106

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.

Acurity Health Group has a M-score of -2.57 suggests that the company is unlikely to be a manipulator.


Acurity Health Group Beneish M-Score Related Terms

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


Acurity Health Group (NZSE:ACY) Business Description

Traded in Other Exchanges
N/A
Address
Acurity Health Group Ltd provides private surgical healthcare services. It owns and operates approximately three private surgical hospitals. Its surgical services include cosmetic surgery, hip and knee replacement, and hernia surgery, among others.

Acurity Health Group (NZSE:ACY) Headlines

No Headlines