GURUFOCUS.COM » STOCK LIST » Technology » Hardware » Ability Opto-Electronics Technology Co Ltd (ROCO:3362) » Definitions » Beneish M-Score

Ability Opto-Electronics Technology Co (ROCO:3362) Beneish M-Score : -2.55 (As of Apr. 04, 2025)


View and export this data going back to 2005. Start your Free Trial

What is Ability Opto-Electronics Technology 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.

Good Sign:

Beneish M-Score -2.55 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Ability Opto-Electronics Technology Co's Beneish M-Score or its related term are showing as below:

ROCO:3362' s Beneish M-Score Range Over the Past 10 Years
Min: -3.23   Med: -2.55   Max: -1.49
Current: -2.55

During the past 13 years, the highest Beneish M-Score of Ability Opto-Electronics Technology Co was -1.49. The lowest was -3.23. And the median was -2.55.


Ability Opto-Electronics Technology Co Beneish M-Score Historical Data

The historical data trend for Ability Opto-Electronics Technology 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.

Ability Opto-Electronics Technology Co Beneish M-Score Chart

Ability Opto-Electronics Technology Co 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 -3.23 -1.49 -3.19 -2.56 -2.55

Ability Opto-Electronics Technology Co 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 -2.56 -2.77 -2.84 -2.62 -2.55

Competitive Comparison of Ability Opto-Electronics Technology Co's Beneish M-Score

For the Electronic Components subindustry, Ability Opto-Electronics Technology 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.


Ability Opto-Electronics Technology Co's Beneish M-Score Distribution in the Hardware Industry

For the Hardware industry and Technology sector, Ability Opto-Electronics Technology Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Ability Opto-Electronics Technology Co's Beneish M-Score falls into.


;
;

Ability Opto-Electronics Technology 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 Ability Opto-Electronics Technology 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 * 0.9735+0.528 * 1.0802+0.404 * 0.973+0.892 * 1.0707+0.115 * 1.2953
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1307+4.679 * -0.023125-0.327 * 1.1266
=-2.55

* 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$1,555 Mil.
Revenue was 1068.117 + 1224.064 + 1049.341 + 936.783 = NT$4,278 Mil.
Gross Profit was 231.063 + 325.811 + 243.399 + 240.227 = NT$1,041 Mil.
Total Current Assets was NT$3,973 Mil.
Total Assets was NT$9,910 Mil.
Property, Plant and Equipment(Net PPE) was NT$4,781 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$572 Mil.
Selling, General, & Admin. Expense(SGA) was NT$422 Mil.
Total Current Liabilities was NT$3,400 Mil.
Long-Term Debt & Capital Lease Obligation was NT$2,507 Mil.
Net Income was 100.304 + 54.585 + 84.628 + 139.392 = NT$379 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0 Mil.
Cash Flow from Operations was 355.159 + -67.374 + 68.322 + 251.964 = NT$608 Mil.
Total Receivables was NT$1,492 Mil.
Revenue was 1044.846 + 1104.527 + 1009.801 + 836.669 = NT$3,996 Mil.
Gross Profit was 349.664 + 322.846 + 223.073 + 154.139 = NT$1,050 Mil.
Total Current Assets was NT$3,477 Mil.
Total Assets was NT$7,421 Mil.
Property, Plant and Equipment(Net PPE) was NT$3,054 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$491 Mil.
Selling, General, & Admin. Expense(SGA) was NT$348 Mil.
Total Current Liabilities was NT$2,724 Mil.
Long-Term Debt & Capital Lease Obligation was NT$1,202 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)
=(1555.209 / 4278.305) / (1492.078 / 3995.843)
=0.363511 / 0.373408
=0.9735

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)
=(1049.722 / 3995.843) / (1040.5 / 4278.305)
=0.262704 / 0.243204
=1.0802

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 - (3972.934 + 4780.729) / 9909.914) / (1 - (3476.86 + 3054.236) / 7420.927)
=0.116676 / 0.119908
=0.973

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
=4278.305 / 3995.843
=1.0707

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))
=(490.875 / (490.875 + 3054.236)) / (572.219 / (572.219 + 4780.729))
=0.138465 / 0.106898
=1.2953

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)
=(421.583 / 4278.305) / (348.225 / 3995.843)
=0.09854 / 0.087147
=1.1307

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)
=((2506.608 + 3400.26) / 9909.914) / ((1202.233 + 2724.052) / 7420.927)
=0.596056 / 0.529083
=1.1266

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
=(378.909 - 0 - 608.071) / 9909.914
=-0.023125

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.

Ability Opto-Electronics Technology Co has a M-score of -2.55 suggests that the company is unlikely to be a manipulator.


Ability Opto-Electronics Technology Co Beneish M-Score Related Terms

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


Ability Opto-Electronics Technology Co Business Description

Traded in Other Exchanges
N/A
Address
No.33, Keya Road, 2nd Floor, Daya Township, Taichung, TWN, 428
Ability Opto-Electronics Technology Co Ltd is engaged in the research & development, and manufacturing of professional optical lenses. The company designs and manufactures lenses for scanners, projectors, digital cameras, multi-function printers, mobile phones, digital video recorders, multi-function printers, cell phone cameras, laptops, tablets, IP cameras, monitors, automotive lenses, and others. The reportable segments of the company are; the Optical segment which derives key revenue, and the Electronic components segment. Geographically, it derives maximum revenue from Mainland China and the rest from Taiwan, and other countries.

Ability Opto-Electronics Technology Co Headlines

No Headlines