GURUFOCUS.COM » STOCK LIST » Technology » Hardware » Taiwan Ostor Corp (ROCO:8080) » Definitions » Beneish M-Score

Taiwan Ostor (ROCO:8080) Beneish M-Score : -2.44 (As of May. 21, 2024)


View and export this data going back to 2004. Start your Free Trial

What is Taiwan Ostor 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 -2.44 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ROCO:8080' s Beneish M-Score Range Over the Past 10 Years
Min: -10.06   Med: -2.44   Max: 27.49
Current: -2.44

During the past 13 years, the highest Beneish M-Score of Taiwan Ostor was 27.49. The lowest was -10.06. And the median was -2.44.


Taiwan Ostor Beneish M-Score Historical Data

The historical data trend for Taiwan Ostor'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.

Taiwan Ostor Beneish M-Score Chart

Taiwan Ostor 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 1.30 0.12 - 2.33 -1.88

Taiwan Ostor Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
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 1.46 0.87 -3.04 -1.88 -2.44

Competitive Comparison of Taiwan Ostor's Beneish M-Score

For the Electronic Components subindustry, Taiwan Ostor'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 Ostor's Beneish M-Score Distribution in the Hardware Industry

For the Hardware industry and Technology sector, Taiwan Ostor's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Taiwan Ostor's Beneish M-Score falls into.



Taiwan Ostor 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 Ostor 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 * 3.6569+0.528 * 0.8627+0.404 * 0.253+0.892 * 0.3844+0.115 * 3.1157
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.7456+4.679 * -0.335457-0.327 * 1.0884
=-2.44

* 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 (Mar24) TTM:Last Year (Mar23) TTM:
Total Receivables was NT$41.1 Mil.
Revenue was 31.596 + 32.12 + 48.246 + 53.334 = NT$165.3 Mil.
Gross Profit was 6.443 + 6.424 + 8.675 + 8.186 = NT$29.7 Mil.
Total Current Assets was NT$216.2 Mil.
Total Assets was NT$332.7 Mil.
Property, Plant and Equipment(Net PPE) was NT$85.5 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$4.3 Mil.
Selling, General, & Admin. Expense(SGA) was NT$26.7 Mil.
Total Current Liabilities was NT$154.2 Mil.
Long-Term Debt & Capital Lease Obligation was NT$0.0 Mil.
Net Income was -5.546 + -0.295 + 0.383 + 3.432 = NT$-2.0 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0.0 Mil.
Cash Flow from Operations was 13.021 + 19.572 + 56.814 + 20.185 = NT$109.6 Mil.
Total Receivables was NT$29.2 Mil.
Revenue was 55.983 + 121.023 + 128.788 + 124.254 = NT$430.0 Mil.
Gross Profit was 7.842 + 15.113 + 22.286 + 21.485 = NT$66.7 Mil.
Total Current Assets was NT$186.6 Mil.
Total Assets was NT$323.5 Mil.
Property, Plant and Equipment(Net PPE) was NT$17.5 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$3.0 Mil.
Selling, General, & Admin. Expense(SGA) was NT$39.7 Mil.
Total Current Liabilities was NT$137.8 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)
=(41.101 / 165.296) / (29.241 / 430.048)
=0.248651 / 0.067995
=3.6569

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)
=(66.726 / 430.048) / (29.728 / 165.296)
=0.155159 / 0.179847
=0.8627

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 - (216.195 + 85.462) / 332.734) / (1 - (186.564 + 17.488) / 323.484)
=0.093399 / 0.369205
=0.253

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
=165.296 / 430.048
=0.3844

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))
=(3.037 / (3.037 + 17.488)) / (4.261 / (4.261 + 85.462))
=0.147966 / 0.047491
=3.1157

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)
=(26.661 / 165.296) / (39.735 / 430.048)
=0.161292 / 0.092397
=1.7456

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 + 154.227) / 332.734) / ((0 + 137.765) / 323.484)
=0.463514 / 0.425879
=1.0884

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
=(-2.026 - 0 - 109.592) / 332.734
=-0.335457

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 Ostor has a M-score of -2.44 suggests that the company is unlikely to be a manipulator.


Taiwan Ostor Beneish M-Score Related Terms

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


Taiwan Ostor (ROCO:8080) Business Description

Traded in Other Exchanges
N/A
Address
Section 4, Zhongxiao East Road, 8th Floor, No. 221, Da'an District, Taipei City, TWN, 105
Taiwan Ostor Corp is a Taiwan-based company engaged in the engaged in general import and export trade business, department store and grocery sales, sales of electronic products and their parts, agency, quotation and bidding business, optical instrument manufacturing, energy technology services, and electronic component manufacturing. , building materials retail, residential and industrial plant development, leasing and sales, investment and construction of public construction, urban renewal and reconstruction, real estate leasing, waste removal, construction surplus earth and stone resource processing and other engineering industries, etc.

Taiwan Ostor (ROCO:8080) Headlines

No Headlines