GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Retail - Cyclical » Tancheng Group Co Ltd (OTCPK:QSJC) » Definitions » Beneish M-Score

QSJC (Tancheng Group Co) Beneish M-Score : 0.00 (As of Dec. 15, 2024)


View and export this data going back to 2020. Start your Free Trial

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

During the past 2 years, the highest Beneish M-Score of Tancheng Group Co was 0.00. The lowest was 0.00. And the median was 0.00.


Tancheng Group Co Beneish M-Score Historical Data

The historical data trend for Tancheng Group Co'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.

Tancheng Group Co Beneish M-Score Chart

Tancheng Group Co Annual Data
Trend Dec22 Dec23
Beneish M-Score
- -

Tancheng Group Co Quarterly Data
Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only - - - - -

Competitive Comparison of Tancheng Group Co's Beneish M-Score

For the Specialty Retail subindustry, Tancheng Group Co'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.


Tancheng Group Co's Beneish M-Score Distribution in the Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Tancheng Group Co's Beneish M-Score distribution charts can be found below:

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



Tancheng Group Co 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 Tancheng Group Co 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 (Sep24) TTM:Last Year (Sep23) TTM:
Total Receivables was $0.00 Mil.
Revenue was 0.146 + 0 + 0.158 + 0.142 = $0.45 Mil.
Gross Profit was 0.041 + -0.002 + 0.042 + 0.04 = $0.12 Mil.
Total Current Assets was $1.53 Mil.
Total Assets was $1.64 Mil.
Property, Plant and Equipment(Net PPE) was $0.11 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.03 Mil.
Selling, General, & Admin. Expense(SGA) was $0.44 Mil.
Total Current Liabilities was $3.10 Mil.
Long-Term Debt & Capital Lease Obligation was $0.00 Mil.
Net Income was -0.054 + -0.093 + -0.108 + -0.064 = $-0.32 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = $0.00 Mil.
Cash Flow from Operations was 0.095 + -0.129 + -0.409 + -0.096 = $-0.54 Mil.
Total Receivables was $1.66 Mil.
Revenue was 0.626 + 0.854 + 0.347 + 0.2 = $2.03 Mil.
Gross Profit was 0.168 + 0.117 + 0.036 + 0.021 = $0.34 Mil.
Total Current Assets was $3.35 Mil.
Total Assets was $3.48 Mil.
Property, Plant and Equipment(Net PPE) was $0.13 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.01 Mil.
Selling, General, & Admin. Expense(SGA) was $0.95 Mil.
Total Current Liabilities was $4.59 Mil.
Long-Term Debt & Capital Lease Obligation was $0.00 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)
=(0.001 / 0.446) / (1.655 / 2.027)
=0.002242 / 0.816478
=

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)
=(0.342 / 2.027) / (0.121 / 0.446)
=0.168722 / 0.2713
=

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 - (1.531 + 0.105) / 1.636) / (1 - (3.348 + 0.128) / 3.476)
=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
=0.446 / 2.027
=

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))
=(0.012 / (0.012 + 0.128)) / (0.028 / (0.028 + 0.105))
=0.085714 / 0.210526
=

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)
=(0.441 / 0.446) / (0.948 / 2.027)
=0.988789 / 0.467686
=

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 + 3.099) / 1.636) / ((0 + 4.586) / 3.476)
=1.894254 / 1.319333
=

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
=(-0.319 - 0 - -0.539) / 1.636
=0.134474

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.


Tancheng Group Co Beneish M-Score Related Terms

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


Tancheng Group Co Business Description

Comparable Companies
Traded in Other Exchanges
N/A
Address
No.32, Huili Township, Jiaocheng County, Shanxi Province, Lvliang, CHN, 030500
Tancheng Group Co Ltd through its wholly-owned PRC subsidiary is engaged in the sale of self-designed ornament and adornment products through its online store in the PRC.

Tancheng Group Co Headlines

No Headlines