GURUFOCUS.COM » STOCK LIST » Real Estate » REITs » AIP Realty Trust (TSXV:AIP.U) » Definitions » Beneish M-Score

AIP Realty Trust (TSXV:AIP.U) Beneish M-Score : -3.24 (As of Jun. 06, 2024)


View and export this data going back to 2022. Start your Free Trial

What is AIP Realty Trust 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 -3.24 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSXV:AIP.U' s Beneish M-Score Range Over the Past 10 Years
Min: -3.24   Med: -3.24   Max: -3.24
Current: -3.24

During the past 3 years, the highest Beneish M-Score of AIP Realty Trust was -3.24. The lowest was -3.24. And the median was -3.24.


AIP Realty Trust Beneish M-Score Historical Data

The historical data trend for AIP Realty Trust'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.

AIP Realty Trust Beneish M-Score Chart

AIP Realty Trust Annual Data
Trend Dec21 Dec22 Dec23
Beneish M-Score
- - -3.24

AIP Realty Trust Quarterly Data
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 - - -2.44 -5.55 -3.24

Competitive Comparison of AIP Realty Trust's Beneish M-Score

For the REIT - Industrial subindustry, AIP Realty Trust'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.


AIP Realty Trust's Beneish M-Score Distribution in the REITs Industry

For the REITs industry and Real Estate sector, AIP Realty Trust's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where AIP Realty Trust's Beneish M-Score falls into.



AIP Realty Trust 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 AIP Realty Trust 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 * 1.5102+0.528 * 1.239+0.404 * 1.0805+0.892 * 1.6856+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.166+4.679 * -0.421374-0.327 * 1.5339
=-3.24

* 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 $0.06 Mil.
Revenue was 0.15 + 0.147 + 0.161 + 0.137 = $0.60 Mil.
Gross Profit was -0.491 + -0.518 + -0.499 + -0.504 = $-2.01 Mil.
Total Current Assets was $0.18 Mil.
Total Assets was $6.05 Mil.
Property, Plant and Equipment(Net PPE) was $0.00 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.00 Mil.
Selling, General, & Admin. Expense(SGA) was $0.53 Mil.
Total Current Liabilities was $4.76 Mil.
Long-Term Debt & Capital Lease Obligation was $2.90 Mil.
Net Income was -0.557 + -0.62 + -0.771 + -0.726 = $-2.67 Mil.
Non Operating Income was 0.073 + 0.001 + 0 + 0 = $0.07 Mil.
Cash Flow from Operations was -0.018 + -0.008 + -0.068 + -0.103 = $-0.20 Mil.
Total Receivables was $0.02 Mil.
Revenue was 0.125 + 0.124 + 0.104 + 0 = $0.35 Mil.
Gross Profit was -1.652 + 0.093 + 0.08 + 0 = $-1.48 Mil.
Total Current Assets was $0.66 Mil.
Total Assets was $6.46 Mil.
Property, Plant and Equipment(Net PPE) was $0.00 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.00 Mil.
Selling, General, & Admin. Expense(SGA) was $1.90 Mil.
Total Current Liabilities was $2.32 Mil.
Long-Term Debt & Capital Lease Obligation was $3.01 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)
=(0.056 / 0.595) / (0.022 / 0.353)
=0.094118 / 0.062323
=1.5102

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)
=(-1.479 / 0.353) / (-2.012 / 0.595)
=-4.189802 / -3.381513
=1.239

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 - (0.182 + 0) / 6.054) / (1 - (0.661 + 0) / 6.461)
=0.969937 / 0.897694
=1.0805

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
=0.595 / 0.353
=1.6856

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))
=(0 / (0 + 0)) / (0 / (0 + 0))
= /
=1

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)
=(0.531 / 0.595) / (1.898 / 0.353)
=0.892437 / 5.376771
=0.166

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)
=((2.901 + 4.757) / 6.054) / ((3.007 + 2.321) / 6.461)
=1.264949 / 0.82464
=1.5339

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
=(-2.674 - 0.074 - -0.197) / 6.054
=-0.421374

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.

AIP Realty Trust has a M-score of -3.24 suggests that the company is unlikely to be a manipulator.


AIP Realty Trust Beneish M-Score Related Terms

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


AIP Realty Trust (TSXV:AIP.U) Business Description

Comparable Companies
Traded in Other Exchanges
N/A
Address
885 West Georgia Street, Suite 2200, HSBC Building, Vancouver, BC, CAN, V6C 3E8
AIP Realty Trust is a real estate investment trust with a growing portfolio of new light industrial flex facilities distinctly designed to address the long-overlooked needs of small businesses and the trades and services sectors in high-growth markets in the U.S.

AIP Realty Trust (TSXV:AIP.U) Headlines

No Headlines