GURUFOCUS.COM » STOCK LIST » Technology » Semiconductors » Green Energy Technology Inc (TPE:3519) » Definitions » Beneish M-Score

Green Energy Technology (TPE:3519) Beneish M-Score : 0.00 (As of Apr. 25, 2024)


View and export this data going back to 2008. Start your Free Trial

What is Green Energy Technology 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 Green Energy Technology's Beneish M-Score or its related term are showing as below:

During the past 13 years, the highest Beneish M-Score of Green Energy Technology was 0.00. The lowest was 0.00. And the median was 0.00.


Green Energy Technology Beneish M-Score Historical Data

The historical data trend for Green Energy Technology'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.

Green Energy Technology Beneish M-Score Chart

Green Energy Technology 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 -1.30 -3.55 -2.89 -1.69 -5.97

Green Energy Technology Quarterly Data
Jun14 Sep14 Dec14 Mar15 Jun15 Sep15 Dec15 Mar16 Jun16 Sep16 Dec16 Mar17 Jun17 Sep17 Dec17 Mar18 Jun18 Sep18 Dec18 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 -6.03 -0.72 -3.35 -5.97 -13.69

Competitive Comparison of Green Energy Technology's Beneish M-Score

For the Solar subindustry, Green Energy Technology'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.


Green Energy Technology's Beneish M-Score Distribution in the Semiconductors Industry

For the Semiconductors industry and Technology sector, Green Energy Technology's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Green Energy Technology's Beneish M-Score falls into.



Green Energy Technology 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 Green Energy Technology 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 * 0.6606+0.528 * -0.0202+0.404 * 2.2008+0.892 * 0.2957+0.115 * 0.3986
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 2.1162+4.679 * -1.618843-0.327 * 4.3084
=-12.39

* 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 (Mar18) TTM:
Total Receivables was NT$311 Mil.
Revenue was 0 + 592.39 + 1172.469 + 1724.786 = NT$3,490 Mil.
Gross Profit was 0 + -915.926 + -774.378 + -702.931 = NT$-2,393 Mil.
Total Current Assets was NT$786 Mil.
Total Assets was NT$4,171 Mil.
Property, Plant and Equipment(Net PPE) was NT$1,709 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$996 Mil.
Selling, General, & Admin. Expense(SGA) was NT$305 Mil.
Total Current Liabilities was NT$11,502 Mil.
Long-Term Debt & Capital Lease Obligation was NT$20 Mil.
Net Income was 0 + -3716.804 + -2032.646 + -1156.385 = NT$-6,906 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0 Mil.
Cash Flow from Operations was 0 + 462.19 + -267.707 + -348.007 = NT$-154 Mil.
Total Receivables was NT$1,593 Mil.
Revenue was 2619.997 + 3420.685 + 3176.927 + 2581.72 = NT$11,799 Mil.
Gross Profit was -50.302 + 278.155 + 144.769 + -208.871 = NT$164 Mil.
Total Current Assets was NT$4,579 Mil.
Total Assets was NT$14,921 Mil.
Property, Plant and Equipment(Net PPE) was NT$7,617 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$1,310 Mil.
Selling, General, & Admin. Expense(SGA) was NT$488 Mil.
Total Current Liabilities was NT$8,946 Mil.
Long-Term Debt & Capital Lease Obligation was NT$621 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)
=(311.256 / 3489.645) / (1593.132 / 11799.329)
=0.089194 / 0.135019
=0.6606

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)
=(163.751 / 11799.329) / (-2393.235 / 3489.645)
=0.013878 / -0.68581
=-0.0202

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 - (785.773 + 1708.983) / 4171.071) / (1 - (4579.266 + 7617.085) / 14921.128)
=0.401891 / 0.182612
=2.2008

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
=3489.645 / 11799.329
=0.2957

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))
=(1309.898 / (1309.898 + 7617.085)) / (995.764 / (995.764 + 1708.983))
=0.146735 / 0.368154
=0.3986

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)
=(305.227 / 3489.645) / (487.695 / 11799.329)
=0.087466 / 0.041332
=2.1162

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)
=((20.253 + 11502.441) / 4171.071) / ((621.499 + 8945.76) / 14921.128)
=2.762526 / 0.641189
=4.3084

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
=(-6905.835 - 0 - -153.524) / 4171.071
=-1.618843

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.

Green Energy Technology has a M-score of -12.39 suggests that the company is unlikely to be a manipulator.


Green Energy Technology Beneish M-Score Related Terms

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


Green Energy Technology (TPE:3519) Business Description

Traded in Other Exchanges
N/A
Address
22, Chungshan North Road, Sector 3, Taipei, TWN
Green Energy Technology Inc is a solar technology company. The company is primarily engaged in the manufacturing and distribution of multi-crystal silicon solar wafers. Its products are classified into two segments, namely, Silicon Wafer and Thin Film. The key products consist of the polycrystalline solar silicon chip, polycrystalline solar silicon ingots, thin film solar modules. The company's main products, multi-crystalline solar wafers with different power outputs, are sold to solar cell and module manufacturers in major markets globally, such as Taiwan, China, Japan, Korea, India, Europe and the United States.

Green Energy Technology (TPE:3519) Headlines

No Headlines