GURUFOCUS.COM » STOCK LIST » Industrials » Transportation » T3EX Global Holdings Corp (TPE:2636) » Definitions » Beneish M-Score

T3EX Global Holdings (TPE:2636) Beneish M-Score : -1.38 (As of Jun. 16, 2024)


View and export this data going back to 2016. Start your Free Trial

What is T3EX Global Holdings 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 -1.38 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for T3EX Global Holdings's Beneish M-Score or its related term are showing as below:

TPE:2636' s Beneish M-Score Range Over the Past 10 Years
Min: -3.17   Med: -2.41   Max: -1
Current: -1.38

During the past 13 years, the highest Beneish M-Score of T3EX Global Holdings was -1.00. The lowest was -3.17. And the median was -2.41.


T3EX Global Holdings Beneish M-Score Historical Data

The historical data trend for T3EX Global Holdings'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.

T3EX Global Holdings Beneish M-Score Chart

T3EX Global Holdings 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 -3.17 -1.85 -1.70 -3.14 -1.14

T3EX Global Holdings 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 -2.83 -2.55 -1.85 -1.14 -1.38

Competitive Comparison of T3EX Global Holdings's Beneish M-Score

For the Integrated Freight & Logistics subindustry, T3EX Global Holdings'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.


T3EX Global Holdings's Beneish M-Score Distribution in the Transportation Industry

For the Transportation industry and Industrials sector, T3EX Global Holdings's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where T3EX Global Holdings's Beneish M-Score falls into.



T3EX Global Holdings 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 T3EX Global Holdings 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 * 2.1543+0.528 * 1.0269+0.404 * 1.1072+0.892 * 0.7421+0.115 * 0.9848
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1396+4.679 * 0.048118-0.327 * 0.9596
=-1.38

* 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$3,367 Mil.
Revenue was 4657.097 + 4010.556 + 3827.424 + 3416.024 = NT$15,911 Mil.
Gross Profit was 828.046 + 737.255 + 725.116 + 675.014 = NT$2,965 Mil.
Total Current Assets was NT$15,311 Mil.
Total Assets was NT$17,620 Mil.
Property, Plant and Equipment(Net PPE) was NT$1,185 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$320 Mil.
Selling, General, & Admin. Expense(SGA) was NT$2,130 Mil.
Total Current Liabilities was NT$8,249 Mil.
Long-Term Debt & Capital Lease Obligation was NT$144 Mil.
Net Income was 257.545 + 154.267 + 551.884 + 518.528 = NT$1,482 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0 Mil.
Cash Flow from Operations was -86.817 + -4.052 + 27.525 + 697.721 = NT$634 Mil.
Total Receivables was NT$2,106 Mil.
Revenue was 3367.249 + 4219.808 + 5847.656 + 8006.341 = NT$21,441 Mil.
Gross Profit was 780.093 + 828.148 + 1021.571 + 1473.91 = NT$4,104 Mil.
Total Current Assets was NT$15,168 Mil.
Total Assets was NT$17,337 Mil.
Property, Plant and Equipment(Net PPE) was NT$1,170 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$309 Mil.
Selling, General, & Admin. Expense(SGA) was NT$2,519 Mil.
Total Current Liabilities was NT$8,106 Mil.
Long-Term Debt & Capital Lease Obligation was NT$500 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)
=(3367.151 / 15911.101) / (2106.269 / 21441.054)
=0.211623 / 0.098235
=2.1543

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)
=(4103.722 / 21441.054) / (2965.431 / 15911.101)
=0.191396 / 0.186375
=1.0269

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 - (15310.726 + 1184.995) / 17620.274) / (1 - (15167.912 + 1169.686) / 17336.915)
=0.063822 / 0.057641
=1.1072

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
=15911.101 / 21441.054
=0.7421

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))
=(309.492 / (309.492 + 1169.686)) / (319.688 / (319.688 + 1184.995))
=0.209232 / 0.212462
=0.9848

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)
=(2129.929 / 15911.101) / (2518.614 / 21441.054)
=0.133864 / 0.117467
=1.1396

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)
=((144.433 + 8248.922) / 17620.274) / ((500.092 + 8105.799) / 17336.915)
=0.476346 / 0.496391
=0.9596

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
=(1482.224 - 0 - 634.377) / 17620.274
=0.048118

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.

T3EX Global Holdings has a M-score of -1.38 signals that the company is likely to be a manipulator.


T3EX Global Holdings Beneish M-Score Related Terms

Thank you for viewing the detailed overview of T3EX Global Holdings's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


T3EX Global Holdings (TPE:2636) Business Description

Traded in Other Exchanges
N/A
Address
Zhongxiao East Road, Xinyi District, 12th Floor, No. 563, Section 4, Taipei, TWN, 11072
T3EX Global Holdings Corp is a provider of freight and logistics services. It provides services like sea, and air freight forwarding, distribution, packaging, warehousing, logistics, and customs clearance. The Company's reportable operating segments are the sea export and air export segments. The majority of revenue is derived from the sea export segment.

T3EX Global Holdings (TPE:2636) Headlines

No Headlines