GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Eqology ASA (OSL:EQO) » Definitions » Beneish M-Score

Eqology ASA (OSL:EQO) Beneish M-Score : 0.00 (As of Jun. 15, 2024)


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

What is Eqology ASA 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 Eqology ASA's Beneish M-Score or its related term are showing as below:

During the past 5 years, the highest Beneish M-Score of Eqology ASA was 0.00. The lowest was 0.00. And the median was 0.00.


Eqology ASA Beneish M-Score Historical Data

The historical data trend for Eqology ASA'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.

Eqology ASA Beneish M-Score Chart

Eqology ASA Annual Data
Trend Dec10 Dec11 Dec12 Dec13 Dec14
Beneish M-Score
- - - - -

Eqology ASA Quarterly Data
Dec10 Mar11 Jun11 Sep11 Dec11 Mar12 Jun12 Sep12 Dec12 Mar13 Jun13 Sep13 Dec13 Mar14 Jun14 Sep14 Dec14 Mar15 Jun15 Sep15
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 - - - - -

Competitive Comparison of Eqology ASA's Beneish M-Score

For the Household & Personal Products subindustry, Eqology ASA'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.


Eqology ASA's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

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

* The bar in red indicates where Eqology ASA's Beneish M-Score falls into.



Eqology ASA 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 Eqology ASA 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+0.528 * 1.0118+0.404 * 1.0599+0.892 * 0.6892+0.115 * 0.9515
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.414558-0.327 * 1.3367
=-4.78

* 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 (Dec14) TTM:Last Year (Dec13) TTM:
Total Receivables was kr0.00 Mil.
Revenue was kr69.71 Mil.
Gross Profit was kr48.28 Mil.
Total Current Assets was kr8.36 Mil.
Total Assets was kr42.56 Mil.
Property, Plant and Equipment(Net PPE) was kr0.11 Mil.
Depreciation, Depletion and Amortization(DDA) was kr5.20 Mil.
Selling, General, & Admin. Expense(SGA) was kr0.00 Mil.
Total Current Liabilities was kr26.75 Mil.
Long-Term Debt & Capital Lease Obligation was kr0.00 Mil.
Net Income was kr-18.05 Mil.
Gross Profit was kr0.00 Mil.
Cash Flow from Operations was kr-0.41 Mil.
Total Receivables was kr0.00 Mil.
Revenue was kr101.14 Mil.
Gross Profit was kr70.87 Mil.
Total Current Assets was kr14.05 Mil.
Total Assets was kr58.34 Mil.
Property, Plant and Equipment(Net PPE) was kr0.20 Mil.
Depreciation, Depletion and Amortization(DDA) was kr2.69 Mil.
Selling, General, & Admin. Expense(SGA) was kr0.00 Mil.
Total Current Liabilities was kr27.43 Mil.
Long-Term Debt & Capital Lease Obligation was kr0.00 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)
=(0 / 69.708) / (0 / 101.138)
=0 / 0
=1

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)
=(70.871 / 101.138) / (48.277 / 69.708)
=0.700736 / 0.69256
=1.0118

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 - (8.356 + 0.107) / 42.561) / (1 - (14.045 + 0.195) / 58.335)
=0.801156 / 0.755893
=1.0599

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
=69.708 / 101.138
=0.6892

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))
=(2.686 / (2.686 + 0.195)) / (5.196 / (5.196 + 0.107))
=0.932315 / 0.979823
=0.9515

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 / 69.708) / (0 / 101.138)
=0 / 0
=1

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)
=((0 + 26.751) / 42.561) / ((0 + 27.429) / 58.335)
=0.628533 / 0.470198
=1.3367

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
=(-18.051 - 0 - -0.407) / 42.561
=-0.414558

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.

Eqology ASA has a M-score of -4.78 suggests that the company is unlikely to be a manipulator.


Eqology ASA Beneish M-Score Related Terms

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


Eqology ASA (OSL:EQO) Business Description

Traded in Other Exchanges
N/A
Address
Eqology ASA is engaged in the manufacturing and sale of nutrition and skin care products. Its offering comprises of health products and skin and body care preparations and are distributed through catalogue orders and network of distribution partners.

Eqology ASA (OSL:EQO) Headlines

No Headlines