GURUFOCUS.COM » STOCK LIST » Industrials » Business Services » QANTM Intellectual Property Ltd (ASX:QIP) » Definitions » Beneish M-Score

QANTM Intellectual Property (ASX:QIP) Beneish M-Score : -2.74 (As of May. 15, 2024)


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

What is QANTM Intellectual Property 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 -2.74 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for QANTM Intellectual Property's Beneish M-Score or its related term are showing as below:

ASX:QIP' s Beneish M-Score Range Over the Past 10 Years
Min: -2.82   Med: -2.74   Max: -2.58
Current: -2.74

During the past 7 years, the highest Beneish M-Score of QANTM Intellectual Property was -2.58. The lowest was -2.82. And the median was -2.74.


QANTM Intellectual Property Beneish M-Score Historical Data

The historical data trend for QANTM Intellectual Property'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.

QANTM Intellectual Property Beneish M-Score Chart

QANTM Intellectual Property Annual Data
Trend Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23
Beneish M-Score
Get a 7-Day Free Trial -2.58 -2.68 -2.74 -2.82 -2.74

QANTM Intellectual Property Semi-Annual Data
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 - -2.82 - -2.74 -

Competitive Comparison of QANTM Intellectual Property's Beneish M-Score

For the Consulting Services subindustry, QANTM Intellectual Property'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.


QANTM Intellectual Property's Beneish M-Score Distribution in the Business Services Industry

For the Business Services industry and Industrials sector, QANTM Intellectual Property's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where QANTM Intellectual Property's Beneish M-Score falls into.



QANTM Intellectual Property 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 QANTM Intellectual Property 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 * 1.0038+0.528 * 1+0.404 * 0.9408+0.892 * 1.076+0.115 * 1.1593
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9599+4.679 * -0.066876-0.327 * 1.0549
=-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 (Jun23) TTM:Last Year (Jun22) TTM:
Total Receivables was A$41.9 Mil.
Revenue was A$137.0 Mil.
Gross Profit was A$137.0 Mil.
Total Current Assets was A$52.2 Mil.
Total Assets was A$145.7 Mil.
Property, Plant and Equipment(Net PPE) was A$12.6 Mil.
Depreciation, Depletion and Amortization(DDA) was A$7.8 Mil.
Selling, General, & Admin. Expense(SGA) was A$66.0 Mil.
Total Current Liabilities was A$33.2 Mil.
Long-Term Debt & Capital Lease Obligation was A$37.6 Mil.
Net Income was A$7.9 Mil.
Gross Profit was A$1.3 Mil.
Cash Flow from Operations was A$16.3 Mil.
Total Receivables was A$38.8 Mil.
Revenue was A$127.3 Mil.
Gross Profit was A$127.3 Mil.
Total Current Assets was A$48.2 Mil.
Total Assets was A$142.8 Mil.
Property, Plant and Equipment(Net PPE) was A$10.3 Mil.
Depreciation, Depletion and Amortization(DDA) was A$8.2 Mil.
Selling, General, & Admin. Expense(SGA) was A$63.9 Mil.
Total Current Liabilities was A$30.9 Mil.
Long-Term Debt & Capital Lease Obligation was A$34.9 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)
=(41.891 / 136.954) / (38.784 / 127.278)
=0.305876 / 0.304719
=1.0038

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)
=(127.278 / 127.278) / (136.954 / 136.954)
=1 / 1
=1

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 - (52.164 + 12.614) / 145.688) / (1 - (48.151 + 10.338) / 142.757)
=0.555365 / 0.59029
=0.9408

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
=136.954 / 127.278
=1.076

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))
=(8.202 / (8.202 + 10.338)) / (7.784 / (7.784 + 12.614))
=0.442395 / 0.381606
=1.1593

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)
=(65.965 / 136.954) / (63.867 / 127.278)
=0.481658 / 0.501791
=0.9599

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)
=((37.645 + 33.215) / 145.688) / ((34.91 + 30.908) / 142.757)
=0.486382 / 0.461049
=1.0549

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
=(7.857 - 1.283 - 16.317) / 145.688
=-0.066876

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.

QANTM Intellectual Property has a M-score of -2.74 suggests that the company is unlikely to be a manipulator.


QANTM Intellectual Property Beneish M-Score Related Terms

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


QANTM Intellectual Property (ASX:QIP) Business Description

Traded in Other Exchanges
N/A
Address
1 Nicholson Street, Level 15, Melbourne, VIC, AUS, 3002
QANTM Intellectual Property Ltd is the holding company of intellectual property companies. The company through intellectual property companies provides IP services to a range of Australian and international clients ranging from start-up technology businesses to Fortune 500 multinationals, public research institutions, and universities. The company has identified its operating segments based on geographical locations being Australia and Asia. A substantial portion of its overall revenue is generated from the Australia segment.

QANTM Intellectual Property (ASX:QIP) Headlines

No Headlines