GURUFOCUS.COM » STOCK LIST » Real Estate » REITs » Australian Unity Office Fund (ASX:AOF) » Definitions » Beneish M-Score

Australian Unity Office Fund (ASX:AOF) Beneish M-Score : -2.67 (As of May. 21, 2024)


View and export this data going back to 2016. Start your Free Trial

What is Australian Unity Office Fund 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 -2.67 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Australian Unity Office Fund's Beneish M-Score or its related term are showing as below:

ASX:AOF' s Beneish M-Score Range Over the Past 10 Years
Min: -3.21   Med: -2.14   Max: -1.25
Current: -2.67

During the past 8 years, the highest Beneish M-Score of Australian Unity Office Fund was -1.25. The lowest was -3.21. And the median was -2.14.


Australian Unity Office Fund Beneish M-Score Historical Data

The historical data trend for Australian Unity Office Fund'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.

Australian Unity Office Fund Beneish M-Score Chart

Australian Unity Office Fund Annual Data
Trend Jun16 Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23
Beneish M-Score
Get a 7-Day Free Trial -2.30 -1.98 -3.21 -1.25 -2.67

Australian Unity Office Fund Semi-Annual Data
Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 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 - -1.25 - -2.67 -

Competitive Comparison of Australian Unity Office Fund's Beneish M-Score

For the REIT - Office subindustry, Australian Unity Office Fund'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.


Australian Unity Office Fund's Beneish M-Score Distribution in the REITs Industry

For the REITs industry and Real Estate sector, Australian Unity Office Fund's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Australian Unity Office Fund's Beneish M-Score falls into.



Australian Unity Office Fund 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 Australian Unity Office Fund 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 * 0.9867+0.528 * 1.2728+0.404 * 0.8818+0.892 * 0.6714+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.3192+4.679 * -0.028435-0.327 * 0.378
=-2.67

* 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 (Jun23) TTM:Last Year (Jun22) TTM:
Total Receivables was A$0.90 Mil.
Revenue was A$31.32 Mil.
Gross Profit was A$17.72 Mil.
Total Current Assets was A$45.47 Mil.
Total Assets was A$358.23 Mil.
Property, Plant and Equipment(Net PPE) was A$0.00 Mil.
Depreciation, Depletion and Amortization(DDA) was A$0.00 Mil.
Selling, General, & Admin. Expense(SGA) was A$0.90 Mil.
Total Current Liabilities was A$44.60 Mil.
Long-Term Debt & Capital Lease Obligation was A$0.00 Mil.
Net Income was A$-4.44 Mil.
Gross Profit was A$-13.49 Mil.
Cash Flow from Operations was A$19.23 Mil.
Total Receivables was A$1.36 Mil.
Revenue was A$46.65 Mil.
Gross Profit was A$33.59 Mil.
Total Current Assets was A$5.49 Mil.
Total Assets was A$554.00 Mil.
Property, Plant and Equipment(Net PPE) was A$0.00 Mil.
Depreciation, Depletion and Amortization(DDA) was A$0.00 Mil.
Selling, General, & Admin. Expense(SGA) was A$1.02 Mil.
Total Current Liabilities was A$12.92 Mil.
Long-Term Debt & Capital Lease Obligation was A$169.59 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)
=(0.899 / 31.32) / (1.357 / 46.647)
=0.028704 / 0.029091
=0.9867

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)
=(33.585 / 46.647) / (17.717 / 31.32)
=0.719982 / 0.565677
=1.2728

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 - (45.47 + 0) / 358.226) / (1 - (5.491 + 0) / 554)
=0.873069 / 0.990088
=0.8818

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
=31.32 / 46.647
=0.6714

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)
=(0.899 / 31.32) / (1.015 / 46.647)
=0.028704 / 0.021759
=1.3192

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 + 44.604) / 358.226) / ((169.585 + 12.924) / 554)
=0.124514 / 0.329439
=0.378

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
=(-4.442 - -13.49 - 19.234) / 358.226
=-0.028435

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.

Australian Unity Office Fund has a M-score of -2.67 suggests that the company is unlikely to be a manipulator.


Australian Unity Office Fund Beneish M-Score Related Terms

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


Australian Unity Office Fund (ASX:AOF) Business Description

Traded in Other Exchanges
N/A
Address
271 Spring Street, Level 15, Melbourne, VIC, AUS, 3000
Australian Unity Office Fund is a REIT engaged in owning and managing a diversified portfolio of nine office properties located across Australian metropolitan and CBD markets in Sydney, Adelaide, Melbourne, Brisbane, and Canberra. Its only operating segment is an investment in office properties. Geographically, it operates only in Australia. It generates revenue from rental income.

Australian Unity Office Fund (ASX:AOF) Headlines

No Headlines