GURUFOCUS.COM » STOCK LIST » Energy » Oil & Gas » Pacific Coast Oil Trust (OTCPK:ROYTL) » Definitions » Beneish M-Score

Pacific Coast Oil Trust (Pacific Coast Oil Trust) Beneish M-Score : 0.00 (As of May. 14, 2024)


View and export this data going back to 2012. Start your Free Trial

What is Pacific Coast Oil Trust 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 Pacific Coast Oil Trust's Beneish M-Score or its related term are showing as below:

During the past 10 years, the highest Beneish M-Score of Pacific Coast Oil Trust was 0.00. The lowest was 0.00. And the median was 0.00.


Pacific Coast Oil Trust Beneish M-Score Historical Data

The historical data trend for Pacific Coast Oil Trust'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.

Pacific Coast Oil Trust Beneish M-Score Chart

Pacific Coast Oil Trust Annual Data
Trend Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 Dec15 Dec16 Dec17 Dec18
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only - - - - -

Pacific Coast Oil Trust Quarterly Data
Sep14 Dec14 Mar15 Jun15 Sep15 Dec15 Mar16 Jun16 Sep16 Dec16 Mar17 Jun17 Sep17 Dec17 Mar18 Jun18 Sep18 Dec18 Mar19 Jun19
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 - - - - -

Competitive Comparison of Pacific Coast Oil Trust's Beneish M-Score

For the Oil & Gas E&P subindustry, Pacific Coast Oil Trust'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.


Pacific Coast Oil Trust's Beneish M-Score Distribution in the Oil & Gas Industry

For the Oil & Gas industry and Energy sector, Pacific Coast Oil Trust's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Pacific Coast Oil Trust's Beneish M-Score falls into.



Pacific Coast Oil Trust 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 Pacific Coast Oil Trust 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 * +0.528 * +0.404 * +0.892 * +0.115 *
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * +4.679 * -0.327 *
=

* 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 (Jun19) TTM:Last Year (Jun18) TTM:
Total Receivables was $0.00 Mil.
Revenue was 3.712 + 2.431 + 4.051 + 4.907 = $15.10 Mil.
Gross Profit was 3.438 + 2.158 + 3.778 + 4.635 = $14.01 Mil.
Total Current Assets was $0.20 Mil.
Total Assets was $199.14 Mil.
Property, Plant and Equipment(Net PPE) was $198.95 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.00 Mil.
Selling, General, & Admin. Expense(SGA) was $1.26 Mil.
Total Current Liabilities was $0.00 Mil.
Long-Term Debt & Capital Lease Obligation was $0.00 Mil.
Net Income was 3.032 + 1.778 + 3.327 + 4.47 = $12.61 Mil.
Non Operating Income was -0.13 + -0.069 + 0.011 + 0.039 = $-0.15 Mil.
Cash Flow from Operations was 0 + 0 + 0 + -3.656 = $-3.66 Mil.
Total Receivables was $0.00 Mil.
Revenue was 2.191 + 3.972 + 1.618 + 1.999 = $9.78 Mil.
Gross Profit was 1.922 + 3.705 + 1.351 + 1.732 = $8.71 Mil.
Total Current Assets was $0.05 Mil.
Total Assets was $210.79 Mil.
Property, Plant and Equipment(Net PPE) was $210.74 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.00 Mil.
Selling, General, & Admin. Expense(SGA) was $1.15 Mil.
Total Current Liabilities was $0.00 Mil.
Long-Term Debt & Capital Lease Obligation was $0.00 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 / 15.101) / (0 / 9.78)
=0 / 0
=

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)
=(8.71 / 9.78) / (14.009 / 15.101)
=0.890593 / 0.927687
=

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 - (0.199 + 198.945) / 199.144) / (1 - (0.052 + 210.74) / 210.792)
=0 / 0
=

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
=15.101 / 9.78
=

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))
=(0 / (0 + 210.74)) / (0 / (0 + 198.945))
=0 / 0
=

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)
=(1.264 / 15.101) / (1.152 / 9.78)
=0.083703 / 0.117791
=

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 + 0) / 199.144) / ((0 + 0) / 210.792)
=0 / 0
=

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
=(12.607 - -0.149 - -3.656) / 199.144
=0.082413

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.


Pacific Coast Oil Trust Beneish M-Score Related Terms

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


Pacific Coast Oil Trust (Pacific Coast Oil Trust) Business Description

Traded in Other Exchanges
N/A
Address
601 Travis Street, 16th Floor, Houston, TX, USA, 77002
Pacific Coast Oil Trust is a statutory trust which is formed to acquire and hold net profits and royalty interests in certain oil and natural gas properties located in California for the benefit of the Trust unitholders. The underlying properties consist of producing and non-producing interests in oil units, wells, and lands located onshore in California in the Santa Maria Basin, and the Los Angeles Basin.
Executives
Greenhill & Co Inc 10 percent owner 1271 AVENUE OF THE AMERICAS, NEW YORK NY 10020
Greenhill Capital Partners, Llc 10 percent owner 300 PARK AVENUE, 23RD FLOOR, NEW YORK NY 10022
Gcp Managing Partner Ii, L.p. 10 percent owner 300 PARK AVENUE, NEW YORK NY 10022
Metalmark Capital Partners Ii Gp, L.p. 10 percent owner 1177 AVENUE OF THE AMERICAS, 40TH FLOOR, NEW YORK NY 10036