GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » MocChau Dairy Cattle Breeding JSC (STC:MCM) » Definitions » Beneish M-Score

MocChau Dairy Cattle Breeding JSC (STC:MCM) Beneish M-Score : 0.00 (As of Apr. 03, 2025)


View and export this data going back to 2024. Start your Free Trial

What is MocChau Dairy Cattle Breeding JSC 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 MocChau Dairy Cattle Breeding JSC's Beneish M-Score or its related term are showing as below:

During the past 6 years, the highest Beneish M-Score of MocChau Dairy Cattle Breeding JSC was 0.00. The lowest was 0.00. And the median was 0.00.


MocChau Dairy Cattle Breeding JSC Beneish M-Score Historical Data

The historical data trend for MocChau Dairy Cattle Breeding JSC'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.

MocChau Dairy Cattle Breeding JSC Beneish M-Score Chart

MocChau Dairy Cattle Breeding JSC Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Beneish M-Score
Get a 7-Day Free Trial - - - - -

MocChau Dairy Cattle Breeding JSC 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 - - - - -

Competitive Comparison of MocChau Dairy Cattle Breeding JSC's Beneish M-Score

For the Farm Products subindustry, MocChau Dairy Cattle Breeding JSC'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.


MocChau Dairy Cattle Breeding JSC's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, MocChau Dairy Cattle Breeding JSC's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where MocChau Dairy Cattle Breeding JSC's Beneish M-Score falls into.


;
;

MocChau Dairy Cattle Breeding JSC 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 MocChau Dairy Cattle Breeding JSC 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 * 0.882+0.528 * 1.1058+0.404 * 1.1563+0.892 * 0.9303+0.115 * 0.9915
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9982+4.679 * 0.008881-0.327 * 1.3346
=-2.60

* 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 (Dec24) TTM:Last Year (Dec23) TTM:
Total Receivables was ₫257,110 Mil.
Revenue was 742873.032 + 739678.57 + 809009.932 + 625396.569 = ₫2,916,958 Mil.
Gross Profit was 217679.075 + 206105.08 + 248205.867 + 176555.344 = ₫848,545 Mil.
Total Current Assets was ₫2,114,926 Mil.
Total Assets was ₫2,686,673 Mil.
Property, Plant and Equipment(Net PPE) was ₫508,177 Mil.
Depreciation, Depletion and Amortization(DDA) was ₫67,010 Mil.
Selling, General, & Admin. Expense(SGA) was ₫679,414 Mil.
Total Current Liabilities was ₫377,612 Mil.
Long-Term Debt & Capital Lease Obligation was ₫0 Mil.
Net Income was 71033.253 + 42602.875 + 56332.582 + 49952.063 = ₫219,921 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₫0 Mil.
Cash Flow from Operations was 80579.468 + 83517.519 + 74574.067 + -42611.833 = ₫196,059 Mil.
Total Receivables was ₫313,333 Mil.
Revenue was 794698.431 + 816157 + 790269.538 + 734298.176 = ₫3,135,423 Mil.
Gross Profit was 261897.044 + 261329.664 + 247991.957 + 237399.228 = ₫1,008,618 Mil.
Total Current Assets was ₫2,077,665 Mil.
Total Assets was ₫2,606,063 Mil.
Property, Plant and Equipment(Net PPE) was ₫475,073 Mil.
Depreciation, Depletion and Amortization(DDA) was ₫62,041 Mil.
Selling, General, & Admin. Expense(SGA) was ₫731,616 Mil.
Total Current Liabilities was ₫274,456 Mil.
Long-Term Debt & Capital Lease Obligation was ₫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)
=(257109.538 / 2916958.103) / (313332.824 / 3135423.145)
=0.088143 / 0.099933
=0.882

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)
=(1008617.893 / 3135423.145) / (848545.366 / 2916958.103)
=0.321685 / 0.290901
=1.1058

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 - (2114926.082 + 508176.505) / 2686673.184) / (1 - (2077665.095 + 475072.72) / 2606062.838)
=0.023661 / 0.020462
=1.1563

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
=2916958.103 / 3135423.145
=0.9303

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))
=(62041.296 / (62041.296 + 475072.72)) / (67009.926 / (67009.926 + 508176.505))
=0.115509 / 0.116501
=0.9915

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)
=(679413.679 / 2916958.103) / (731615.868 / 3135423.145)
=0.232919 / 0.233339
=0.9982

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 + 377611.943) / 2686673.184) / ((0 + 274455.833) / 2606062.838)
=0.14055 / 0.105314
=1.3346

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
=(219920.773 - 0 - 196059.221) / 2686673.184
=0.008881

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.

MocChau Dairy Cattle Breeding JSC has a M-score of -2.60 suggests that the company is unlikely to be a manipulator.


MocChau Dairy Cattle Breeding JSC Beneish M-Score Related Terms

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


MocChau Dairy Cattle Breeding JSC Business Description

Traded in Other Exchanges
N/A
Address
Moc Chau Farm Town, Moc Chau District, Son La Province, Son La, VNM
MocChau Dairy Cattle Breeding JSC engages in breeding animals. Its product offerings comprise fresh milk, pasteurized milk, sugar-free yogurt, almond yogurt, taro yogurt, cheese yogurt, fruit yogurt, cheese, milk cake, cocoa milk cake, whey, and other product.

MocChau Dairy Cattle Breeding JSC Headlines

No Headlines