GURUFOCUS.COM » STOCK LIST » Technology » Hardware » Full Rise Electronic Co Ltd (ROCO:6211) » Definitions » Beneish M-Score

Full Rise Electronic Co (ROCO:6211) Beneish M-Score : -4.94 (As of May. 24, 2024)


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

What is Full Rise Electronic 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 Full Rise Electronic Co's Beneish M-Score or its related term are showing as below:

ROCO:6211' s Beneish M-Score Range Over the Past 10 Years
Min: -4.94   Med: -2.98   Max: -2.1
Current: -4.94

During the past 6 years, the highest Beneish M-Score of Full Rise Electronic Co was -2.10. The lowest was -4.94. And the median was -2.98.


Full Rise Electronic Co Beneish M-Score Historical Data

The historical data trend for Full Rise Electronic 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.

Full Rise Electronic Co Beneish M-Score Chart

Full Rise Electronic Co Annual Data
Trend Dec09 Dec10 Dec11 Dec12 Dec13 Dec14
Beneish M-Score
Get a 7-Day Free Trial - - - -2.44 -2.71

Full Rise Electronic Co Quarterly Data
Dec10 Mar11 Jun11 Sep11 Dec11 Mar12 Jun12 Sep12 Dec12 Mar13 Jun13 Sep13 Dec13 Mar14 Jun14 Sep14 Dec14 Mar15 Jun15 Sep15
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 -2.68 -2.71 -2.99 -3.34 -4.94

Competitive Comparison of Full Rise Electronic Co's Beneish M-Score

For the Electronic Components subindustry, Full Rise Electronic 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.


Full Rise Electronic Co's Beneish M-Score Distribution in the Hardware Industry

For the Hardware industry and Technology sector, Full Rise Electronic Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Full Rise Electronic Co's Beneish M-Score falls into.



Full Rise Electronic 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 Full Rise Electronic 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 * 0.2947+0.528 * 1.0402+0.404 * 1.0142+0.892 * 0.6691+0.115 * 0.6539
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 10.3732+4.679 * 0.009066-0.327 * 0.7971
=-4.94

* 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 (Sep15) TTM:Last Year (Sep14) TTM:
Total Receivables was NT$0.4 Mil.
Revenue was 72.521 + 77.099 + 78.947 + 78.732 = NT$307.3 Mil.
Gross Profit was 11.928 + 11.492 + 12.158 + 10.584 = NT$46.2 Mil.
Total Current Assets was NT$783.2 Mil.
Total Assets was NT$1,088.2 Mil.
Property, Plant and Equipment(Net PPE) was NT$4.9 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$6.4 Mil.
Selling, General, & Admin. Expense(SGA) was NT$66.9 Mil.
Total Current Liabilities was NT$166.3 Mil.
Long-Term Debt & Capital Lease Obligation was NT$0.0 Mil.
Net Income was 29.83 + -0.169 + -1.915 + 20.388 = NT$48.1 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0.0 Mil.
Cash Flow from Operations was 29.068 + -8.818 + 3.471 + 14.547 = NT$38.3 Mil.
Total Receivables was NT$2.1 Mil.
Revenue was 124.543 + 106.465 + 113.96 + 114.315 = NT$459.3 Mil.
Gross Profit was 19.071 + 15.05 + 15.894 + 21.753 = NT$71.8 Mil.
Total Current Assets was NT$738.1 Mil.
Total Assets was NT$1,028.9 Mil.
Property, Plant and Equipment(Net PPE) was NT$11.0 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$6.4 Mil.
Selling, General, & Admin. Expense(SGA) was NT$9.6 Mil.
Total Current Liabilities was NT$197.2 Mil.
Long-Term Debt & Capital Lease Obligation was NT$0.0 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)
=(0.414 / 307.299) / (2.099 / 459.283)
=0.001347 / 0.00457
=0.2947

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)
=(71.768 / 459.283) / (46.162 / 307.299)
=0.156261 / 0.150219
=1.0402

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 - (783.173 + 4.914) / 1088.215) / (1 - (738.123 + 10.958) / 1028.855)
=0.275798 / 0.271928
=1.0142

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
=307.299 / 459.283
=0.6691

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))
=(6.44 / (6.44 + 10.958)) / (6.41 / (6.41 + 4.914))
=0.370157 / 0.566054
=0.6539

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)
=(66.852 / 307.299) / (9.632 / 459.283)
=0.217547 / 0.020972
=10.3732

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 + 166.26) / 1088.215) / ((0 + 197.215) / 1028.855)
=0.152782 / 0.191684
=0.7971

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
=(48.134 - 0 - 38.268) / 1088.215
=0.009066

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.

Full Rise Electronic Co has a M-score of -4.94 suggests that the company is unlikely to be a manipulator.


Full Rise Electronic Co Beneish M-Score Related Terms

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


Full Rise Electronic Co (ROCO:6211) Business Description

Traded in Other Exchanges
N/A
Address
Website
Full Rise Electronic Co., Ltd designs, manufactures, and markets connectors.The company's product portfolio contains various connectors for networking, personal computer, telecommunications, consumer electronics, and wireless applications.

Full Rise Electronic Co (ROCO:6211) Headlines

No Headlines