Taiwan Advanced Nanotech Beneish M-Score Historical Data
The historical data trend for Taiwan Advanced Nanotech'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.
Taiwan Advanced Nanotech Beneish M-Score Chart
|
Taiwan Advanced Nanotech Annual Data
|
|
Trend |
Dec17 |
Dec18 |
Dec19 |
Dec20 |
Dec21 |
Dec22 |
Dec23 |
| Beneish M-Score |
|
Get a 7-Day Free Trial
|
- |
- |
-2.99 |
-1.71 |
-3.60 |
|
Taiwan Advanced Nanotech Quarterly Data
|
|
Dec17 |
Dec18 |
Jun19 |
Dec19 |
Jun20 |
Sep20 |
Dec20 |
Mar21 |
Jun21 |
Sep21 |
Dec21 |
Mar22 |
Jun22 |
Dec22 |
Jun23 |
Dec23 |
| Beneish M-Score |
Get a 7-Day Free Trial
|
|
|
|
|
|
|
|
|
- |
-2.59 |
-1.71 |
-3.13 |
-3.60 |
Competitive Comparison of Taiwan Advanced Nanotech's Beneish M-Score
For the Medical Devices subindustry, Taiwan Advanced Nanotech'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.
Taiwan Advanced Nanotech's Beneish M-Score Distribution in the Medical Devices & Instruments Industry
For the Medical Devices & Instruments industry and Healthcare sector, Taiwan Advanced Nanotech's Beneish M-Score distribution charts can be found below:
* The bar in red indicates where Taiwan Advanced Nanotech's Beneish M-Score falls into.
Taiwan Advanced Nanotech 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 Taiwan Advanced Nanotech 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 * 0.4279 | + | 0.528 * 1.1128 | + | 0.404 * 1.7935 | + | 0.892 * 0.1581 | + | 0.115 * 2.2974 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 1.9753 | + | 4.679 * -0.051268 | - | 0.327 * 0.9055 |
| = | -3.60 |
* 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 (Mar22) TTM: |
Total Receivables was NT$26.8 Mil.
Revenue was 0 + 0 + 0 + 304.494 = NT$304.5 Mil.
Gross Profit was 0 + 0 + 0 + 150.938 = NT$150.9 Mil.
Total Current Assets was NT$1,295.6 Mil.
Total Assets was NT$1,791.0 Mil.
Property, Plant and Equipment(Net PPE) was NT$452.7 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$27.4 Mil.
Selling, General, & Admin. Expense(SGA) was NT$57.2 Mil.
Total Current Liabilities was NT$378.0 Mil.
Long-Term Debt & Capital Lease Obligation was NT$193.2 Mil.
Net Income was 0 + 0 + 0 + 51.044 = NT$51.0 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0.0 Mil.
Cash Flow from Operations was 0 + 0 + 0 + 142.866 = NT$142.9 Mil.
|
Total Receivables was NT$395.4 Mil.
Revenue was 761.955 + 405.477 + 407.615 + 350.728 = NT$1,925.8 Mil.
Gross Profit was 480.478 + 215.228 + 198.69 + 167.864 = NT$1,062.3 Mil.
Total Current Assets was NT$1,885.9 Mil.
Total Assets was NT$2,552.1 Mil.
Property, Plant and Equipment(Net PPE) was NT$632.3 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$95.2 Mil.
Selling, General, & Admin. Expense(SGA) was NT$183.1 Mil.
Total Current Liabilities was NT$580.8 Mil.
Long-Term Debt & Capital Lease Obligation was NT$318.0 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) |
| = | (26.754 / 304.494) | / | (395.448 / 1925.775) |
| = | 0.087864 | / | 0.205345 |
| | = | 0.4279 |
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) |
| = | (1062.26 / 1925.775) | / | (150.938 / 304.494) |
| = | 0.551601 | / | 0.495701 |
| | = | 1.1128 |
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 - (1295.646 + 452.721) / 1791.005) | / | (1 - (1885.896 + 632.28) / 2552.051) |
| = | 0.023807 | / | 0.013274 |
| | = | 1.7935 |
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 |
| = | 304.494 | / | 1925.775 |
| | = | 0.1581 |
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)) |
| = | (95.244 / (95.244 + 632.28)) | / | (27.356 / (27.356 + 452.721)) |
| = | 0.130915 | / | 0.056983 |
| | = | 2.2974 |
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) |
| = | (57.178 / 304.494) | / | (183.075 / 1925.775) |
| = | 0.18778 | / | 0.095066 |
| | = | 1.9753 |
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) |
| = | ((193.183 + 378) / 1791.005) | / | ((317.998 + 580.811) / 2552.051) |
| = | 0.318918 | / | 0.352191 |
| | = | 0.9055 |
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 |
| = | (51.044 - 0 | - | 142.866) | / | 1791.005 |
| | = | -0.051268 |
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.
Taiwan Advanced Nanotech has a M-score of -3.60 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
ROCO:6797 has been successfully added to your