GURUFOCUS.COM » STOCK LIST » Industrials » Transportation » Soonest Express Co Ltd (ROCO:2643) » Definitions » Beneish M-Score

Soonest Express Co (ROCO:2643) Beneish M-Score : -1.17 (As of Apr. 30, 2024)


View and export this data going back to 2016. Start your Free Trial

What is Soonest Express 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.

Warning Sign:

Beneish M-Score -1.17 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Soonest Express Co's Beneish M-Score or its related term are showing as below:

ROCO:2643' s Beneish M-Score Range Over the Past 10 Years
Min: -3.26   Med: -2.34   Max: -1.17
Current: -1.17

During the past 12 years, the highest Beneish M-Score of Soonest Express Co was -1.17. The lowest was -3.26. And the median was -2.34.


Soonest Express Co Beneish M-Score Historical Data

The historical data trend for Soonest Express 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.

Soonest Express Co Beneish M-Score Chart

Soonest Express Co Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.73 -2.38 -1.66 -3.26 -1.17

Soonest Express Co 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 -3.26 -3.57 -3.54 -2.48 -1.17

Competitive Comparison of Soonest Express Co's Beneish M-Score

For the Integrated Freight & Logistics subindustry, Soonest Express 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.


Soonest Express Co's Beneish M-Score Distribution in the Transportation Industry

For the Transportation industry and Industrials sector, Soonest Express Co's Beneish M-Score distribution charts can be found below:

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



Soonest Express 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 Soonest Express 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 * 1.9698+0.528 * 1.2557+0.404 * 0.9379+0.892 * 0.7306+0.115 * 1.3748
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9229+4.679 * 0.107774-0.327 * 1.0292
=-1.17

* 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 (Dec23) TTM:Last Year (Dec22) TTM:
Total Receivables was NT$1,459 Mil.
Revenue was 1530.598 + 1056.77 + 767.201 + 813.087 = NT$4,168 Mil.
Gross Profit was 201.793 + 109.438 + 99.239 + 132.669 = NT$543 Mil.
Total Current Assets was NT$2,640 Mil.
Total Assets was NT$3,020 Mil.
Property, Plant and Equipment(Net PPE) was NT$320 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$62 Mil.
Selling, General, & Admin. Expense(SGA) was NT$214 Mil.
Total Current Liabilities was NT$933 Mil.
Long-Term Debt & Capital Lease Obligation was NT$126 Mil.
Net Income was 90.61 + 51.844 + 31.226 + 61.151 = NT$235 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0 Mil.
Cash Flow from Operations was -45.361 + -148.767 + -93.075 + 196.528 = NT$-91 Mil.
Total Receivables was NT$1,014 Mil.
Revenue was 1233.137 + 1660.954 + 1528.891 + 1281.723 = NT$5,705 Mil.
Gross Profit was 203.971 + 321.943 + 248.086 + 159.565 = NT$934 Mil.
Total Current Assets was NT$2,268 Mil.
Total Assets was NT$2,505 Mil.
Property, Plant and Equipment(Net PPE) was NT$183 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$52 Mil.
Selling, General, & Admin. Expense(SGA) was NT$318 Mil.
Total Current Liabilities was NT$809 Mil.
Long-Term Debt & Capital Lease Obligation was NT$44 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)
=(1458.904 / 4167.656) / (1013.808 / 5704.705)
=0.350054 / 0.177714
=1.9698

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)
=(933.565 / 5704.705) / (543.139 / 4167.656)
=0.163648 / 0.130322
=1.2557

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 - (2639.653 + 320.363) / 3020.272) / (1 - (2267.909 + 183.356) / 2504.538)
=0.019951 / 0.021271
=0.9379

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
=4167.656 / 5704.705
=0.7306

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))
=(52.428 / (52.428 + 183.356)) / (61.811 / (61.811 + 320.363))
=0.222356 / 0.161735
=1.3748

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)
=(214.39 / 4167.656) / (317.964 / 5704.705)
=0.051441 / 0.055737
=0.9229

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)
=((126.491 + 933.202) / 3020.272) / ((44.495 + 809.312) / 2504.538)
=0.35086 / 0.340904
=1.0292

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
=(234.831 - 0 - -90.675) / 3020.272
=0.107774

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.

Soonest Express Co has a M-score of -1.17 signals that the company is likely to be a manipulator.


Soonest Express Co Beneish M-Score Related Terms

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


Soonest Express Co (ROCO:2643) Business Description

Traded in Other Exchanges
N/A
Address
4th Floor, Number 34, Rui Guang Road, Taipei, TWN, 114
Soonest Express Co Ltd is a Taiwan based company involved in providing cargo handling services to airlines. The company's services include Air Freight Forwarding, Ocean Freight Forwarding, Custom Clearance, Transit, and Courier Express.

Soonest Express Co (ROCO:2643) Headlines

No Headlines