GURUFOCUS.COM » STOCK LIST » Technology » Hardware » Chenbro Micom Co Ltd (TPE:8210) » Definitions » Beneish M-Score

Chenbro Micom Co (TPE:8210) Beneish M-Score : -2.30 (As of May. 07, 2024)


View and export this data going back to 2011. Start your Free Trial

What is Chenbro Micom Co 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 -2.3 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TPE:8210' s Beneish M-Score Range Over the Past 10 Years
Min: -2.74   Med: -2.3   Max: -1.88
Current: -2.3

During the past 13 years, the highest Beneish M-Score of Chenbro Micom Co was -1.88. The lowest was -2.74. And the median was -2.30.


Chenbro Micom Co Beneish M-Score Historical Data

The historical data trend for Chenbro Micom Co'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.

Chenbro Micom Co Beneish M-Score Chart

Chenbro Micom Co 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 -2.74 -2.01 -2.20 -2.29 -2.30

Chenbro Micom Co Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
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 -2.29 -3.00 -3.22 -3.30 -2.30

Competitive Comparison of Chenbro Micom Co's Beneish M-Score

For the Computer Hardware subindustry, Chenbro Micom Co'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.


Chenbro Micom Co's Beneish M-Score Distribution in the Hardware Industry

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

* The bar in red indicates where Chenbro Micom Co's Beneish M-Score falls into.



Chenbro Micom Co 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 Chenbro Micom Co 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 * 1.4237+0.528 * 0.8818+0.404 * 1.6831+0.892 * 1.0653+0.115 * 1.1977
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1107+4.679 * -0.102842-0.327 * 1.0026
=-2.30

* 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 (Dec23) TTM:Last Year (Dec22) TTM:
Total Receivables was NT$3,667 Mil.
Revenue was 4729.411 + 2357.411 + 2513.805 + 1646.631 = NT$11,247 Mil.
Gross Profit was 1149.518 + 560.203 + 592.929 + 271.177 = NT$2,574 Mil.
Total Current Assets was NT$8,588 Mil.
Total Assets was NT$13,987 Mil.
Property, Plant and Equipment(Net PPE) was NT$4,934 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$298 Mil.
Selling, General, & Admin. Expense(SGA) was NT$937 Mil.
Total Current Liabilities was NT$5,683 Mil.
Long-Term Debt & Capital Lease Obligation was NT$2,704 Mil.
Net Income was 558.148 + 250.395 + 249.197 + 27.716 = NT$1,085 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0 Mil.
Cash Flow from Operations was 1101.258 + 585.809 + 448.999 + 387.854 = NT$2,524 Mil.
Total Receivables was NT$2,418 Mil.
Revenue was 2657.481 + 3029.664 + 2781.851 + 2088.705 = NT$10,558 Mil.
Gross Profit was 499.701 + 714.65 + 536.001 + 380.197 = NT$2,131 Mil.
Total Current Assets was NT$6,955 Mil.
Total Assets was NT$12,343 Mil.
Property, Plant and Equipment(Net PPE) was NT$5,144 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$377 Mil.
Selling, General, & Admin. Expense(SGA) was NT$792 Mil.
Total Current Liabilities was NT$4,720 Mil.
Long-Term Debt & Capital Lease Obligation was NT$2,662 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)
=(3667.051 / 11247.258) / (2417.758 / 10557.701)
=0.32604 / 0.229004
=1.4237

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)
=(2130.549 / 10557.701) / (2573.827 / 11247.258)
=0.2018 / 0.22884
=0.8818

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 - (8588.111 + 4933.612) / 13987.084) / (1 - (6955.367 + 5143.981) / 12343.356)
=0.033271 / 0.019768
=1.6831

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
=11247.258 / 10557.701
=1.0653

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))
=(376.884 / (376.884 + 5143.981)) / (298.191 / (298.191 + 4933.612))
=0.068265 / 0.056996
=1.1977

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)
=(936.564 / 11247.258) / (791.531 / 10557.701)
=0.08327 / 0.074972
=1.1107

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)
=((2704.203 + 5682.837) / 13987.084) / ((2662.02 + 4720.003) / 12343.356)
=0.599627 / 0.598056
=1.0026

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
=(1085.456 - 0 - 2523.92) / 13987.084
=-0.102842

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.

Chenbro Micom Co has a M-score of -2.30 suggests that the company is unlikely to be a manipulator.


Chenbro Micom Co Beneish M-Score Related Terms

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


Chenbro Micom Co (TPE:8210) Business Description

Traded in Other Exchanges
N/A
Address
No.558, Zhongyuan Road, Xinzhuang District, 18 Floor, No.558, New Taipei City, Taipei, TWN, 242030
Chenbro Micom Co Ltd operates in the information and communication technology industry. The company and its subsidiaries are engaged in the computer software design, export, and import of computer products, peripherals, and systems of expendables. The company products include Barebone Server, Rackmount Chassis, Tower Server Chassis, PC Chassis, Storage Expansion Kit, and others. Its primary geographic markets are the United States, China, Taiwan, Singapore, and Others Countries out of which the United States and China generate maximum revenue for the company.

Chenbro Micom Co (TPE:8210) Headlines

No Headlines