GURUFOCUS.COM » STOCK LIST » Technology » Hardware » Test Research Inc (TPE:3030) » Definitions » Beneish M-Score

Test Research (TPE:3030) Beneish M-Score : -2.01 (As of Sep. 22, 2024)


View and export this data going back to 2002. Start your Free Trial

What is Test Research 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 -2.01 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TPE:3030' s Beneish M-Score Range Over the Past 10 Years
Min: -3.43   Med: -2.4   Max: -1.09
Current: -2.01

During the past 13 years, the highest Beneish M-Score of Test Research was -1.09. The lowest was -3.43. And the median was -2.40.


Test Research Beneish M-Score Historical Data

The historical data trend for Test Research'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.

Test Research Beneish M-Score Chart

Test Research 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 -2.88 -2.43 -2.12 -2.03 -3.01

Test Research Quarterly Data
Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24
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 -3.43 -3.28 -3.01 -2.32 -2.01

Competitive Comparison of Test Research's Beneish M-Score

For the Scientific & Technical Instruments subindustry, Test Research'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.


Test Research's Beneish M-Score Distribution in the Hardware Industry

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

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



Test Research 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 Test Research 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 * 1.2529+0.528 * 0.9928+0.404 * 1.3613+0.892 * 1.1028+0.115 * 1.0068
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9163+4.679 * 0.006793-0.327 * 1.1402
=-2.01

* 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 (Jun24) TTM:Last Year (Jun23) TTM:
Total Receivables was NT$3,169 Mil.
Revenue was 1727 + 1510.654 + 1304.979 + 1027.144 = NT$5,570 Mil.
Gross Profit was 1002.959 + 900.947 + 774.742 + 610.513 = NT$3,289 Mil.
Total Current Assets was NT$6,295 Mil.
Total Assets was NT$10,470 Mil.
Property, Plant and Equipment(Net PPE) was NT$3,999 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$163 Mil.
Selling, General, & Admin. Expense(SGA) was NT$1,095 Mil.
Total Current Liabilities was NT$2,845 Mil.
Long-Term Debt & Capital Lease Obligation was NT$9 Mil.
Net Income was 466.125 + 455.312 + 278.339 + 245.964 = NT$1,446 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0 Mil.
Cash Flow from Operations was 161.246 + 340.079 + 541.882 + 331.416 = NT$1,375 Mil.
Total Receivables was NT$2,294 Mil.
Revenue was 936.067 + 1166.911 + 1409.797 + 1537.964 = NT$5,051 Mil.
Gross Profit was 535.686 + 709.674 + 840.494 + 875.249 = NT$2,961 Mil.
Total Current Assets was NT$5,542 Mil.
Total Assets was NT$9,097 Mil.
Property, Plant and Equipment(Net PPE) was NT$3,442 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$141 Mil.
Selling, General, & Admin. Expense(SGA) was NT$1,084 Mil.
Total Current Liabilities was NT$2,154 Mil.
Long-Term Debt & Capital Lease Obligation was NT$21 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)
=(3169.411 / 5569.777) / (2293.95 / 5050.739)
=0.569037 / 0.454181
=1.2529

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)
=(2961.103 / 5050.739) / (3289.161 / 5569.777)
=0.586271 / 0.590537
=0.9928

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 - (6294.714 + 3998.641) / 10469.893) / (1 - (5542.169 + 3442.468) / 9097.316)
=0.016861 / 0.012386
=1.3613

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
=5569.777 / 5050.739
=1.1028

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))
=(141.191 / (141.191 + 3442.468)) / (162.844 / (162.844 + 3998.641))
=0.039399 / 0.039131
=1.0068

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)
=(1095.169 / 5569.777) / (1083.857 / 5050.739)
=0.196627 / 0.214594
=0.9163

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)
=((9.495 + 2845.194) / 10469.893) / ((20.933 + 2154.481) / 9097.316)
=0.272657 / 0.239127
=1.1402

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
=(1445.74 - 0 - 1374.623) / 10469.893
=0.006793

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.

Test Research has a M-score of -2.01 suggests that the company is unlikely to be a manipulator.


Test Research Beneish M-Score Related Terms

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


Test Research Business Description

Traded in Other Exchanges
N/A
Address
No. 45, Dexing W. Road, 7th Floor, Shilin District, Taipei, TWN, 11158
Test Research Inc designs testing equipment for industrial applications. The firm focuses on the design, assembly, manufacture, sales, repair, and maintenance of automated inspection and testing equipment. The firm receives a significant proportion of revenue from China and Taiwan.

Test Research Headlines

No Headlines