GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Naturally Splendid Enterprises Ltd (OTCPK:NSPDF) » Definitions » Beneish M-Score

Naturally Splendid Enterprises (Naturally Splendid Enterprises) Beneish M-Score

: 0.00 (As of Today)
View and export this data going back to 2014. Start your Free Trial

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 Naturally Splendid Enterprises's Beneish M-Score or its related term are showing as below:

During the past 10 years, the highest Beneish M-Score of Naturally Splendid Enterprises was 0.00. The lowest was 0.00. And the median was 0.00.


Naturally Splendid Enterprises Beneish M-Score Historical Data

The historical data trend for Naturally Splendid Enterprises'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.

Naturally Splendid Enterprises Annual Data
Trend Jan12 Jan13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21
Beneish M-Score
Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -3.35 -0.03 -4.78 -3.74 -5.96

Naturally Splendid Enterprises Quarterly Data
Dec17 Mar18 Jun18 Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22
Beneish M-Score 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 Premium Member Only Premium Member Only Premium Member Only -6.59 -5.96 -4.89 -1.15 1.86

Competitive Comparison

For the Packaged Foods subindustry, Naturally Splendid Enterprises'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.


Naturally Splendid Enterprises Beneish M-Score Distribution

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

* The bar in red indicates where Naturally Splendid Enterprises's Beneish M-Score falls into.



Naturally Splendid Enterprises 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 Naturally Splendid Enterprises 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 * 6.9446+0.528 * 0.5113+0.404 * 0.9634+0.892 * 0.4519+0.115 * 0.9046
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.7758+4.679 * -0.067583-0.327 * 1.1378
=1.72

* 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 (Sep22) TTM:Last Year (Sep21) TTM:
Total Receivables was $0.09 Mil.
Revenue was 0.069 + 0.05 + 0.073 + 0.113 = $0.31 Mil.
Gross Profit was 0.019 + -0.014 + 0.031 + 0.002 = $0.04 Mil.
Total Current Assets was $0.54 Mil.
Total Assets was $1.75 Mil.
Property, Plant and Equipment(Net PPE) was $1.15 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.40 Mil.
Selling, General, & Admin. Expense(SGA) was $1.75 Mil.
Total Current Liabilities was $2.91 Mil.
Long-Term Debt & Capital Lease Obligation was $0.51 Mil.
Net Income was -0.378 + -0.755 + -0.591 + -0.512 = $-2.24 Mil.
Non Operating Income was 0.099 + -0.124 + 0 + 0.062 = $0.04 Mil.
Cash Flow from Operations was -0.156 + -0.629 + -1.035 + -0.335 = $-2.16 Mil.
Total Receivables was $0.03 Mil.
Revenue was 0.118 + 0.178 + 0.201 + 0.178 = $0.68 Mil.
Gross Profit was 0.004 + 0.035 + 0.025 + -0.021 = $0.04 Mil.
Total Current Assets was $0.81 Mil.
Total Assets was $2.49 Mil.
Property, Plant and Equipment(Net PPE) was $1.60 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.49 Mil.
Selling, General, & Admin. Expense(SGA) was $2.18 Mil.
Total Current Liabilities was $3.46 Mil.
Long-Term Debt & Capital Lease Obligation was $0.84 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)
=(0.091 / 0.305) / (0.029 / 0.675)
=0.298361 / 0.042963
=6.9446

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)
=(0.043 / 0.675) / (0.038 / 0.305)
=0.063704 / 0.12459
=0.5113

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 - (0.539 + 1.153) / 1.746) / (1 - (0.812 + 1.6) / 2.492)
=0.030928 / 0.032103
=0.9634

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
=0.305 / 0.675
=0.4519

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))
=(0.486 / (0.486 + 1.6)) / (0.4 / (0.4 + 1.153))
=0.232982 / 0.257566
=0.9046

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)
=(1.746 / 0.305) / (2.176 / 0.675)
=5.72459 / 3.223704
=1.7758

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)
=((0.51 + 2.913) / 1.746) / ((0.835 + 3.459) / 2.492)
=1.960481 / 1.723114
=1.1378

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
=(-2.236 - 0.037 - -2.155) / 1.746
=-0.067583

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.

Naturally Splendid Enterprises has a M-score of 1.72 signals that the company is likely to be a manipulator.


Naturally Splendid Enterprises Beneish M-Score Related Terms

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


Naturally Splendid Enterprises (Naturally Splendid Enterprises) Business Description

Traded in Other Exchanges
N/A
Address
19100 Airport Way, Unit 108, Pitt Meadows, BC, CAN, V3Y 0E2
Naturally Splendid Enterprises Ltd operates a certified food manufacturing facility producing plant-based entrees, in the Greater Vancouver region in Canada. The company has an exclusive 10-year manufacturing, distribution and licensing agreement for Canada with Australia's largest plant-based food manufacturer. Naturally Splendid has launched Plantein Plant-Based Foods in both Foodservice and Retail Channels.

Naturally Splendid Enterprises (Naturally Splendid Enterprises) Headlines