GURUFOCUS.COM » STOCK LIST » Technology » Semiconductors » Guangzhou Anyka Microelectronics Co Ltd (SHSE:688620) » Definitions » Beneish M-Score

Guangzhou Anyka Microelectronics Co (SHSE:688620) Beneish M-Score : -0.66 (As of May. 25, 2024)


View and export this data going back to 2023. Start your Free Trial

What is Guangzhou Anyka Microelectronics Co 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.

Warning Sign:

Beneish M-Score -0.66 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Guangzhou Anyka Microelectronics Co's Beneish M-Score or its related term are showing as below:

SHSE:688620' s Beneish M-Score Range Over the Past 10 Years
Min: -3.38   Med: -0.67   Max: -0.66
Current: -0.66

During the past 5 years, the highest Beneish M-Score of Guangzhou Anyka Microelectronics Co was -0.66. The lowest was -3.38. And the median was -0.67.


Guangzhou Anyka Microelectronics Co Beneish M-Score Historical Data

The historical data trend for Guangzhou Anyka Microelectronics Co'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.

Guangzhou Anyka Microelectronics Co Beneish M-Score Chart

Guangzhou Anyka Microelectronics Co Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
- - - - -0.67

Guangzhou Anyka Microelectronics Co Quarterly Data
Dec19 Dec20 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only - -3.38 - -0.67 -0.66

Competitive Comparison of Guangzhou Anyka Microelectronics Co's Beneish M-Score

For the Semiconductors subindustry, Guangzhou Anyka Microelectronics Co'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.


Guangzhou Anyka Microelectronics Co's Beneish M-Score Distribution in the Semiconductors Industry

For the Semiconductors industry and Technology sector, Guangzhou Anyka Microelectronics Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Guangzhou Anyka Microelectronics Co's Beneish M-Score falls into.



Guangzhou Anyka Microelectronics Co 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 Guangzhou Anyka Microelectronics Co 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 * 1.4079+0.528 * 1.2578+0.404 * 3.5532+0.892 * 1.113+0.115 * 1.6633
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.8446+4.679 * 0.01798-0.327 * 0.5098
=-0.66

* 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 (Mar24) TTM:Last Year (Mar23) TTM:
Total Receivables was ¥199.7 Mil.
Revenue was 110.824 + 202.453 + 132.373 + 126.901 = ¥572.6 Mil.
Gross Profit was 22.208 + 47.856 + 30.12 + 36.202 = ¥136.4 Mil.
Total Current Assets was ¥713.5 Mil.
Total Assets was ¥1,722.4 Mil.
Property, Plant and Equipment(Net PPE) was ¥206.6 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥9.2 Mil.
Selling, General, & Admin. Expense(SGA) was ¥24.4 Mil.
Total Current Liabilities was ¥191.9 Mil.
Long-Term Debt & Capital Lease Obligation was ¥1.3 Mil.
Net Income was -4.908 + 13.099 + -0.266 + 10.143 = ¥18.1 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0.0 Mil.
Cash Flow from Operations was -32.573 + 62.031 + -56.992 + 14.634 = ¥-12.9 Mil.
Total Receivables was ¥127.4 Mil.
Revenue was 110.801 + 163.605 + 117.2 + 122.809 = ¥514.4 Mil.
Gross Profit was 33.433 + 48.311 + 35.608 + 36.773 = ¥154.1 Mil.
Total Current Assets was ¥450.1 Mil.
Total Assets was ¥753.3 Mil.
Property, Plant and Equipment(Net PPE) was ¥204.4 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥15.7 Mil.
Selling, General, & Admin. Expense(SGA) was ¥11.9 Mil.
Total Current Liabilities was ¥125.4 Mil.
Long-Term Debt & Capital Lease Obligation was ¥40.3 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)
=(199.671 / 572.551) / (127.422 / 514.415)
=0.348739 / 0.247703
=1.4079

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)
=(154.125 / 514.415) / (136.386 / 572.551)
=0.299612 / 0.238208
=1.2578

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 - (713.462 + 206.563) / 1722.381) / (1 - (450.076 + 204.428) / 753.26)
=0.465841 / 0.131105
=3.5532

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
=572.551 / 514.415
=1.113

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))
=(15.68 / (15.68 + 204.428)) / (9.243 / (9.243 + 206.563))
=0.071238 / 0.04283
=1.6633

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)
=(24.403 / 572.551) / (11.886 / 514.415)
=0.042622 / 0.023106
=1.8446

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)
=((1.286 + 191.865) / 1722.381) / ((40.318 + 125.394) / 753.26)
=0.112142 / 0.219993
=0.5098

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
=(18.068 - 0 - -12.9) / 1722.381
=0.01798

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.

Guangzhou Anyka Microelectronics Co has a M-score of -0.66 signals that the company is likely to be a manipulator.


Guangzhou Anyka Microelectronics Co Beneish M-Score Related Terms

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


Guangzhou Anyka Microelectronics Co (SHSE:688620) Business Description

Traded in Other Exchanges
N/A
Address
No. 107, Bowen Road, Anyka H Building, Huangpu, Guangdong, Guangzhou, CHN, 510555
Guangzhou Anyka Microelectronics Co Ltd is engaged in research & development, design, final testing and sales of IoT smart hardware core SoC chips. It is a leading fabless IC design house that designs and sells the core ICs for IoT (Internet of Things) intelligent hardware. The major products include high definition H.264/H.265 encoder SoC ICs for the IoT camera, Bluetooth (2.0/4.2) SoC ICs for speaker/headset, etc., as well as the application processor (AP) ICs for biometric authentication (e.g. fingerprint/face recognition lock or access control device), smart home, education product, etc.

Guangzhou Anyka Microelectronics Co (SHSE:688620) Headlines

No Headlines