Naphtha Israel Petroleum Beneish M-Score Historical Data
The historical data trend for Naphtha Israel Petroleum'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.
Naphtha Israel Petroleum Beneish M-Score Chart
|
Naphtha Israel Petroleum Annual Data
|
|
Trend |
Dec14 |
Dec15 |
Dec16 |
Dec17 |
Dec18 |
Dec19 |
Dec20 |
Dec21 |
Dec22 |
Dec23 |
| Beneish M-Score |
|
Get a 7-Day Free Trial
|
|
|
-3.63 |
-3.47 |
-2.34 |
-2.66 |
-2.62 |
|
Naphtha Israel Petroleum 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
|
|
|
|
|
|
|
|
|
|
|
|
|
-2.37 |
-2.62 |
-2.90 |
-2.79 |
-2.74 |
Competitive Comparison of Naphtha Israel Petroleum's Beneish M-Score
For the Oil & Gas E&P subindustry, Naphtha Israel Petroleum'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.
Naphtha Israel Petroleum's Beneish M-Score Distribution in the Oil & Gas Industry
For the Oil & Gas industry and Energy sector, Naphtha Israel Petroleum's Beneish M-Score distribution charts can be found below:
* The bar in red indicates where Naphtha Israel Petroleum's Beneish M-Score falls into.
Naphtha Israel Petroleum 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 Naphtha Israel Petroleum 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 * 1.0339 | + | 0.528 * 1.1511 | + | 0.404 * 0.9661 | + | 0.892 * 1.0473 | + | 0.115 * 1.0618 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 0.8303 | + | 4.679 * -0.103684 | - | 0.327 * 0.8538 |
| = | -2.74 |
* 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 (Sep24) TTM: | Last Year (Sep23) TTM: |
Total Receivables was ₪437 Mil.
Revenue was 656.324 + 583.796 + 569.081 + 596.788 = ₪2,406 Mil.
Gross Profit was 369.32 + 306.335 + 349.865 + 196.043 = ₪1,222 Mil.
Total Current Assets was ₪1,338 Mil.
Total Assets was ₪6,314 Mil.
Property, Plant and Equipment(Net PPE) was ₪4,439 Mil.
Depreciation, Depletion and Amortization(DDA) was ₪212 Mil.
Selling, General, & Admin. Expense(SGA) was ₪38 Mil.
Total Current Liabilities was ₪1,105 Mil.
Long-Term Debt & Capital Lease Obligation was ₪861 Mil.
Net Income was 51.044 + 59.645 + 190.4 + 1.102 = ₪302 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₪0 Mil.
Cash Flow from Operations was 343.14 + 234.273 + 269.055 + 110.423 = ₪957 Mil.
|
Total Receivables was ₪403 Mil.
Revenue was 559.924 + 535.538 + 544.535 + 657.406 = ₪2,297 Mil.
Gross Profit was 355.771 + 337.895 + 341.089 + 307.879 = ₪1,343 Mil.
Total Current Assets was ₪1,390 Mil.
Total Assets was ₪6,244 Mil.
Property, Plant and Equipment(Net PPE) was ₪4,303 Mil.
Depreciation, Depletion and Amortization(DDA) was ₪219 Mil.
Selling, General, & Admin. Expense(SGA) was ₪43 Mil.
Total Current Liabilities was ₪956 Mil.
Long-Term Debt & Capital Lease Obligation was ₪1,321 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) |
| = | (436.829 / 2405.989) | / | (403.453 / 2297.403) |
| = | 0.181559 | / | 0.175613 |
| | = | 1.0339 |
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) |
| = | (1342.634 / 2297.403) | / | (1221.563 / 2405.989) |
| = | 0.584414 | / | 0.507718 |
| | = | 1.1511 |
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 - (1338.098 + 4438.887) / 6314.354) | / | (1 - (1390.319 + 4303.45) / 6243.778) |
| = | 0.085103 | / | 0.088089 |
| | = | 0.9661 |
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 |
| = | 2405.989 | / | 2297.403 |
| | = | 1.0473 |
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)) |
| = | (218.814 / (218.814 + 4303.45)) | / | (211.932 / (211.932 + 4438.887)) |
| = | 0.048386 | / | 0.045569 |
| | = | 1.0618 |
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) |
| = | (37.592 / 2405.989) | / | (43.232 / 2297.403) |
| = | 0.015624 | / | 0.018818 |
| | = | 0.8303 |
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) |
| = | ((860.683 + 1104.949) / 6314.354) | / | ((1320.896 + 955.571) / 6243.778) |
| = | 0.311296 | / | 0.364598 |
| | = | 0.8538 |
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 |
| = | (302.191 - 0 | - | 956.891) | / | 6314.354 |
| | = | -0.103684 |
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.
Naphtha Israel Petroleum has a M-score of -2.74 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
XTAE:NFTA has been successfully added to your