GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Manufacturing - Apparel & Accessories » Cayman Island Grand Galactica Corp Ltd (ROCO:2924) » Definitions » Beneish M-Score

Cayman Island Grand Galactica (ROCO:2924) Beneish M-Score : -0.52 (As of Apr. 07, 2025)


View and export this data going back to 2011. Start your Free Trial

What is Cayman Island Grand Galactica 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 -0.52 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Cayman Island Grand Galactica's Beneish M-Score or its related term are showing as below:

ROCO:2924' s Beneish M-Score Range Over the Past 10 Years
Min: -3.72   Med: -2.67   Max: -0.52
Current: -0.52

During the past 13 years, the highest Beneish M-Score of Cayman Island Grand Galactica was -0.52. The lowest was -3.72. And the median was -2.67.


Cayman Island Grand Galactica Beneish M-Score Historical Data

The historical data trend for Cayman Island Grand Galactica'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.

Cayman Island Grand Galactica Beneish M-Score Chart

Cayman Island Grand Galactica Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -3.27 -2.63 -2.28 -1.02 -0.52

Cayman Island Grand Galactica Quarterly Data
Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24
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 -1.02 -0.04 3.64 0.88 -0.52

Competitive Comparison of Cayman Island Grand Galactica's Beneish M-Score

For the Apparel Manufacturing subindustry, Cayman Island Grand Galactica'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.


Cayman Island Grand Galactica's Beneish M-Score Distribution in the Manufacturing - Apparel & Accessories Industry

For the Manufacturing - Apparel & Accessories industry and Consumer Cyclical sector, Cayman Island Grand Galactica's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Cayman Island Grand Galactica's Beneish M-Score falls into.


;
;

Cayman Island Grand Galactica 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 Cayman Island Grand Galactica 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 * 0.4039+0.528 * 2.169+0.404 * 0.2306+0.892 * 3.9826+0.115 * 0.3867
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.3444+4.679 * -0.101207-0.327 * 1.0815
=-0.52

* 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 (Dec24) TTM:Last Year (Dec23) TTM:
Total Receivables was NT$15.8 Mil.
Revenue was 19.185 + 83.393 + 54.23 + 7.746 = NT$164.6 Mil.
Gross Profit was 6.737 + 10.712 + 7.451 + 2.971 = NT$27.9 Mil.
Total Current Assets was NT$826.4 Mil.
Total Assets was NT$872.9 Mil.
Property, Plant and Equipment(Net PPE) was NT$37.2 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$5.3 Mil.
Selling, General, & Admin. Expense(SGA) was NT$60.5 Mil.
Total Current Liabilities was NT$334.4 Mil.
Long-Term Debt & Capital Lease Obligation was NT$0.8 Mil.
Net Income was -13.598 + -37.771 + -5.693 + -10.501 = NT$-67.6 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0.0 Mil.
Cash Flow from Operations was 52.138 + -8.813 + -13.955 + -8.592 = NT$20.8 Mil.
Total Receivables was NT$9.8 Mil.
Revenue was 12.048 + 9.728 + 12.174 + 7.368 = NT$41.3 Mil.
Gross Profit was 4.454 + 3.349 + 4.67 + 2.706 = NT$15.2 Mil.
Total Current Assets was NT$133.7 Mil.
Total Assets was NT$246.7 Mil.
Property, Plant and Equipment(Net PPE) was NT$101.7 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$5.1 Mil.
Selling, General, & Admin. Expense(SGA) was NT$44.1 Mil.
Total Current Liabilities was NT$85.4 Mil.
Long-Term Debt & Capital Lease Obligation was NT$2.2 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)
=(15.829 / 164.554) / (9.841 / 41.318)
=0.096193 / 0.238177
=0.4039

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)
=(15.179 / 41.318) / (27.871 / 164.554)
=0.36737 / 0.169373
=2.169

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 - (826.37 + 37.232) / 872.878) / (1 - (133.717 + 101.655) / 246.743)
=0.010627 / 0.046084
=0.2306

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
=164.554 / 41.318
=3.9826

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))
=(5.113 / (5.113 + 101.655)) / (5.262 / (5.262 + 37.232))
=0.047889 / 0.123829
=0.3867

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)
=(60.453 / 164.554) / (44.077 / 41.318)
=0.367375 / 1.066775
=0.3444

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)
=((0.762 + 334.399) / 872.878) / ((2.234 + 85.37) / 246.743)
=0.383972 / 0.355041
=1.0815

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
=(-67.563 - 0 - 20.778) / 872.878
=-0.101207

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.

Cayman Island Grand Galactica has a M-score of -0.52 signals that the company is likely to be a manipulator.


Cayman Island Grand Galactica Beneish M-Score Related Terms

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


Cayman Island Grand Galactica Business Description

Traded in Other Exchanges
N/A
Address
Zhongshan North Road, 10th Floor, Number 46, Section 2, Zhongshan District, Taipei, TWN, 104
Cayman Island Grand Galactica Corp Ltd is an investment holding company. It develops and sells variety of baby products also other products such as plush dolls, school bags, backpacks, ceramic cups, bowls, wooden products, daily necessities, and more. The company's yellow duckling Piyo Piyo brand mainly develops products and clothing for infants and young children aged 0 to 4.

Cayman Island Grand Galactica Headlines

No Headlines