Quinsam Capital (XCNQ:QCA) Beneish M-Score : 0.00 (As of Dec. 14, 2024)

View and export this data going back to 2004. Start your Free Trial

What is Quinsam Capital 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 Quinsam Capital's Beneish M-Score or its related term are showing as below:

During the past 13 years, the highest Beneish M-Score of Quinsam Capital was 2.64. The lowest was 2.64. And the median was 2.64.

Quinsam Capital Beneish M-Score Historical Data

The historical data trend for Quinsam Capital'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.

Quinsam Capital Beneish M-Score Chart

Quinsam Capital Annual Data

Trend

Dec14

Dec15

Dec16

Dec17

Dec18

Dec19

Dec20

Dec21

Dec22

Dec23

Beneish M-Score

Get a 7-Day Free Trial

Quinsam Capital Quarterly Data
	Dec19	Mar20	Jun20	Sep20	Dec20	Mar21	Jun21	Sep21	Dec21	Mar22	Jun22	Sep22	Dec22	Mar23	Jun23	Sep23	Dec23	Mar24	Jun24	Sep24
Beneish M-Score	Get a 7-Day Free Trial															-	-	-	-	-

Competitive Comparison of Quinsam Capital's Beneish M-Score

For the Asset Management subindustry, Quinsam Capital'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.

Quinsam Capital's Beneish M-Score Distribution in the Asset Management Industry

For the Asset Management industry and Financial Services sector, Quinsam Capital's Beneish M-Score distribution charts can be found below:

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

Quinsam Capital 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 Quinsam Capital for today is based on a combination of the following eight different indices:

-4.84

0.92 * DSRI

0.528 * GMI

0.404 * AQI

0.892 * SGI

0.115 * DEPI

-4.84

0.92 *

0.528 *

0.404 *

0.892 *

0.115 *

0.172 * SGAI

4.679 * TATA

0.327 * LVGI

0.172 *

4.679 *

0.327 *

This Year (Sep24) TTM:

Last Year (Sep23) TTM:

Total Receivables was C$1.93 Mil.
Revenue was -0.518 + 0.414 + 0.622 + -5.469 = C$-4.95 Mil.
Gross Profit was -0.576 + 0.353 + 0.561 + -5.528 = C$-5.19 Mil.
Total Current Assets was C$2.49 Mil.
Total Assets was C$13.49 Mil.
Property, Plant and Equipment(Net PPE) was C$0.00 Mil.
Depreciation, Depletion and Amortization(DDA) was C$0.00 Mil.
Selling, General, & Admin. Expense(SGA) was C$0.33 Mil.
Total Current Liabilities was C$0.09 Mil.
Long-Term Debt & Capital Lease Obligation was C$0.00 Mil.
Net Income was 1.211 + -0.436 + 0.488 + -1.601 = C$-0.34 Mil.
Non Operating Income was 0 + 0 + 0 + 0.001 = C$0.00 Mil.
Cash Flow from Operations was -0.518 + 0.044 + -0.039 + -0.489 = C$-1.00 Mil.

Total Receivables was C$2.27 Mil.
Revenue was -0.93 + -0.494 + 0.486 + -1.438 = C$-2.38 Mil.
Gross Profit was -0.988 + -0.555 + 0.425 + -1.497 = C$-2.62 Mil.
Total Current Assets was C$4.05 Mil.
Total Assets was C$14.70 Mil.
Property, Plant and Equipment(Net PPE) was C$0.00 Mil.
Depreciation, Depletion and Amortization(DDA) was C$0.00 Mil.
Selling, General, & Admin. Expense(SGA) was C$0.31 Mil.
Total Current Liabilities was C$0.75 Mil.
Long-Term Debt & Capital Lease Obligation was C$0.00 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)
	=	(1.929 / -4.951)	/	(2.272 / -2.376)
	=		/
	=

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)
	=	(-2.615 / -2.376)	/	(-5.19 / -4.951)
	=		/
	=

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 - (2.489 + 0) / 13.486)	/	(1 - (4.047 + 0) / 14.698)
	=	0.815438	/	0.724656
	=

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
	=	-4.951	/	-2.376
	=

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))
	=		/
	=

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)
	=	(0.325 / -4.951)	/	(0.305 / -2.376)
	=		/
	=

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)
	=	((0 + 0.089) / 13.486)	/	((0 + 0.749) / 14.698)
	=	0.006599	/	0.050959
	=

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
	=	(-0.338 - 0.001	-	-1.002)	/	13.486
	=	0.049162

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.

Quinsam Capital Beneish M-Score Related Terms

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

Quinsam Capital Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Financial Services » Asset Management » Quinsam Capital Corp (XCNQ:QCA) » Definitions » Beneish M-Score

Comparable Companies

Traded in Other Exchanges

QCAAF:USA

Address

77 King Street West, Suite 2905, P.O. Box 121, Toronto Dominion Centre, Toronto, ON, CAN, M5K 1H1

Website

https://www.quinsamcapital.com

Quinsam Capital Corp is an investment and merchant banking firm focused on the technology, healthcare, mining and exploration, e-sports, and cannabis markets. It is focused on the small-cap market, with early-stage investments in as resources and technology sectors. The company's merchant banking business encompasses a range of activities including acquisitions, advisory services, lending activities, and portfolio investments.

Executives

Anthony Ralph Roodenburg	Director
Quinsam Capital Corporation	Issuer
Roger Dent	Director, Senior Officer
R W Campbell Becher	Director
James David Alexander White	Director
Kenneth Richard Donner	Senior Officer
Alison Taylor Love	Director
Gregory Lynn Madden	Senior Officer
Michael Louis Zych	Director
Benedict Giles Cubitt	Director, Senior Officer
Patrick Elliott	Director, Senior Officer
Nicholas Keane Vita	10% Security Holder, Director
Alicia Milne	Director
David Frattaroli	Director
Parvinder Shergill	Senior Officer

Quinsam Capital Headlines

No Headlines