GURUFOCUS.COM » STOCK LIST » Real Estate » Real Estate » Coastal Greenland Ltd (STU:CGR0) » Definitions » Beneish M-Score

Coastal Greenland (STU:CGR0) Beneish M-Score : -0.65 (As of Mar. 03, 2025)


View and export this data going back to 2006. Start your Free Trial

What is Coastal Greenland 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.

Warning Sign:

Beneish M-Score -0.65 higher than -1.78, which implies that the company might have manipulated its financial results.

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

STU:CGR0' s Beneish M-Score Range Over the Past 10 Years
Min: -3.93   Med: -0.41   Max: 36.33
Current: -0.65

During the past 13 years, the highest Beneish M-Score of Coastal Greenland was 36.33. The lowest was -3.93. And the median was -0.41.


Coastal Greenland Beneish M-Score Historical Data

The historical data trend for Coastal Greenland'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.

Coastal Greenland Beneish M-Score Chart

Coastal Greenland Annual Data
Trend Mar15 Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -0.16 -0.05 3.20 22.12 -0.65

Coastal Greenland Semi-Annual Data
Mar15 Sep15 Mar16 Sep16 Mar17 Sep17 Mar18 Sep18 Mar19 Sep19 Mar20 Sep20 Mar21 Sep21 Mar22 Sep22 Mar23 Sep23 Mar24 Sep24
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 - 22.12 - -0.65 -

Competitive Comparison of Coastal Greenland's Beneish M-Score

For the Real Estate - Development subindustry, Coastal Greenland'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.


Coastal Greenland's Beneish M-Score Distribution in the Real Estate Industry

For the Real Estate industry and Real Estate sector, Coastal Greenland's Beneish M-Score distribution charts can be found below:

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



Coastal Greenland 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 Coastal Greenland 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 * 14.9416+0.528 * -0.2694+0.404 * 0.9159+0.892 * 0.0195+0.115 * 1.6402
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 38.3693+4.679 * -0.691655-0.327 * 0.4504
=-0.64

* 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 €55.09 Mil.
Revenue was €0.49 Mil.
Gross Profit was €0.43 Mil.
Total Current Assets was €169.61 Mil.
Total Assets was €210.58 Mil.
Property, Plant and Equipment(Net PPE) was €21.90 Mil.
Depreciation, Depletion and Amortization(DDA) was €0.14 Mil.
Selling, General, & Admin. Expense(SGA) was €7.12 Mil.
Total Current Liabilities was €48.95 Mil.
Long-Term Debt & Capital Lease Obligation was €6.31 Mil.
Net Income was €-164.58 Mil.
Gross Profit was €0.00 Mil.
Cash Flow from Operations was €-18.93 Mil.
Total Receivables was €188.90 Mil.
Revenue was €25.16 Mil.
Gross Profit was €-5.95 Mil.
Total Current Assets was €703.01 Mil.
Total Assets was €805.70 Mil.
Property, Plant and Equipment(Net PPE) was €22.98 Mil.
Depreciation, Depletion and Amortization(DDA) was €0.24 Mil.
Selling, General, & Admin. Expense(SGA) was €9.51 Mil.
Total Current Liabilities was €336.91 Mil.
Long-Term Debt & Capital Lease Obligation was €132.53 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)
=(55.087 / 0.491) / (188.899 / 25.157)
=112.193483 / 7.508805
=14.9416

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)
=(-5.95 / 25.157) / (0.431 / 0.491)
=-0.236515 / 0.8778
=-0.2694

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 - (169.605 + 21.895) / 210.582) / (1 - (703.007 + 22.976) / 805.7)
=0.090616 / 0.098941
=0.9159

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
=0.491 / 25.157
=0.0195

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))
=(0.235 / (0.235 + 22.976)) / (0.136 / (0.136 + 21.895))
=0.010125 / 0.006173
=1.6402

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)
=(7.121 / 0.491) / (9.509 / 25.157)
=14.503055 / 0.377986
=38.3693

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)
=((6.305 + 48.951) / 210.582) / ((132.533 + 336.909) / 805.7)
=0.262397 / 0.582651
=0.4504

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
=(-164.578 - 0 - -18.928) / 210.582
=-0.691655

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.

Coastal Greenland has a M-score of -0.64 signals that the company is likely to be a manipulator.


Coastal Greenland Beneish M-Score Related Terms

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


Coastal Greenland Business Description

Traded in Other Exchanges
Address
1006 Fuzhong Third Road, 38th Floor, Noble Center, Futian District, Guangdong Province, Shenzhen, CHN
Coastal Greenland Ltd is an investment holding company principally engaged in the property-related business in the People's republic of China. The company operates through four business segments. The Property Development segment is engaged in the development of properties for sale. The Property Investment segment is engaged in investment in commercial and residential properties. The Project Management segment is engaged in the provision of project management services. The Project Investment Service segment is engaged in the provision of services about the investment in and the sales of property development and land development projects. The majority of the revenue is generated from the property development segment.

Coastal Greenland Headlines

No Headlines