GURUFOCUS.COM » STOCK LIST » Energy » Oil & Gas » Savanna Energy Services Corp (TSX:SVY) » Definitions » Beneish M-Score

Savanna Energy Services (TSX:SVY) Beneish M-Score : 0.00 (As of May. 24, 2024)


View and export this data going back to 2003. Start your Free Trial

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

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


Savanna Energy Services Beneish M-Score Historical Data

The historical data trend for Savanna Energy Services'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.

Savanna Energy Services Beneish M-Score Chart

Savanna Energy Services Annual Data
Trend Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 Dec15 Dec16
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -3.30 -2.78 -3.24 -4.60 -3.75

Savanna Energy Services Quarterly Data
Jun12 Sep12 Dec12 Mar13 Jun13 Sep13 Dec13 Mar14 Jun14 Sep14 Dec14 Mar15 Jun15 Sep15 Dec15 Mar16 Jun16 Sep16 Dec16 Mar17
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 -3.58 -277.55 -7.42 -3.75 -3.05

Competitive Comparison of Savanna Energy Services's Beneish M-Score

For the Oil & Gas Drilling subindustry, Savanna Energy Services'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.


Savanna Energy Services's Beneish M-Score Distribution in the Oil & Gas Industry

For the Oil & Gas industry and Energy sector, Savanna Energy Services's Beneish M-Score distribution charts can be found below:

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



Savanna Energy Services 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 Savanna Energy Services 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 * 1.5136+0.528 * -0.5486+0.404 * 1.1751+0.892 * 0.9019+0.115 * 1.0862
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9077+4.679 * -0.064561-0.327 * 1.1067
=-3.15

* 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 (Mar17) TTM:Last Year (Mar16) TTM:
Total Receivables was C$90.3 Mil.
Revenue was 117.319 + 104.195 + 71.063 + 54.905 = C$347.5 Mil.
Gross Profit was -4.292 + -5.985 + -6.548 + -8.592 = C$-25.4 Mil.
Total Current Assets was C$125.0 Mil.
Total Assets was C$823.1 Mil.
Property, Plant and Equipment(Net PPE) was C$682.3 Mil.
Depreciation, Depletion and Amortization(DDA) was C$93.4 Mil.
Selling, General, & Admin. Expense(SGA) was C$30.5 Mil.
Total Current Liabilities was C$282.3 Mil.
Long-Term Debt & Capital Lease Obligation was C$57.4 Mil.
Net Income was -19.762 + -18.868 + -11.065 + -16.004 = C$-65.7 Mil.
Non Operating Income was -8.119 + -3.578 + 0.874 + -2.05 = C$-12.9 Mil.
Cash Flow from Operations was -3.462 + -14.339 + 8.17 + 9.943 = C$0.3 Mil.
Total Receivables was C$66.1 Mil.
Revenue was 93.737 + 100.81 + 98.011 + 92.727 = C$385.3 Mil.
Gross Profit was 4.386 + 0.188 + 3.929 + 6.958 = C$15.5 Mil.
Total Current Assets was C$85.6 Mil.
Total Assets was C$841.0 Mil.
Property, Plant and Equipment(Net PPE) was C$741.7 Mil.
Depreciation, Depletion and Amortization(DDA) was C$111.6 Mil.
Selling, General, & Admin. Expense(SGA) was C$37.2 Mil.
Total Current Liabilities was C$50.6 Mil.
Long-Term Debt & Capital Lease Obligation was C$263.1 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)
=(90.268 / 347.482) / (66.128 / 385.285)
=0.259777 / 0.171634
=1.5136

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)
=(15.461 / 385.285) / (-25.417 / 347.482)
=0.040129 / -0.073146
=-0.5486

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 - (124.99 + 682.283) / 823.068) / (1 - (85.62 + 741.691) / 841.046)
=0.01919 / 0.016331
=1.1751

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
=347.482 / 385.285
=0.9019

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))
=(111.642 / (111.642 + 741.691)) / (93.43 / (93.43 + 682.283))
=0.130831 / 0.120444
=1.0862

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)
=(30.46 / 347.482) / (37.208 / 385.285)
=0.087659 / 0.096573
=0.9077

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)
=((57.415 + 282.283) / 823.068) / ((263.073 + 50.57) / 841.046)
=0.412722 / 0.37292
=1.1067

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
=(-65.699 - -12.873 - 0.312) / 823.068
=-0.064561

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.

Savanna Energy Services has a M-score of -3.15 suggests that the company is unlikely to be a manipulator.


Savanna Energy Services Beneish M-Score Related Terms

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


Savanna Energy Services (TSX:SVY) Business Description

Traded in Other Exchanges
N/A
Address
Savanna Energy Services Corp was incorporated under the Alberta Business Corporations Act on March 22, 2001. It is a drilling, well servicing and oilfield rentals company with operations in Canada, the United States and Australia. It provides a variety of services in the oil and natural gas industry. The corporate segment provides management and administrative services to all of the Company's subsidiaries and their respective operations. The services segment provides well servicing services and rental equipment to the oil and gas industry. The drilling segment provides contract drilling services to the oil and gas industry. The Company's overall business is conducted through two divisions: contract drilling and oilfield services. The Company's equipment fleet is among the newest and technically in the industry and its commitment to talent and technology has enabled the Company to build a presence within the oilfield services sector. It has also expanded its customer base to international markets, diversifying geographically into growing and emerging markets. The Company operates through a number of wholly-owned subsidiaries and several partnerships with Aboriginal communities that are partially owned by the Company.

Savanna Energy Services (TSX:SVY) Headlines

No Headlines