GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Travel & Leisure » Candlewood Hotel Co Inc (OTCPK:CNDL) » Definitions » Beneish M-Score

Candlewood Hotel Co (Candlewood Hotel Co) Beneish M-Score : 0.00 (As of Jun. 09, 2024)


View and export this data going back to 1996. Start your Free Trial

What is Candlewood Hotel 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.

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

During the past 7 years, the highest Beneish M-Score of Candlewood Hotel Co was 0.00. The lowest was 0.00. And the median was 0.00.


Candlewood Hotel Co Beneish M-Score Historical Data

The historical data trend for Candlewood Hotel 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.

Candlewood Hotel Co Beneish M-Score Chart

Candlewood Hotel Co Annual Data
Trend Dec96 Dec97 Dec98 Dec99 Dec00 Dec01 Dec02
Beneish M-Score
Get a 7-Day Free Trial -4.69 -1.31 - - -

Candlewood Hotel Co Quarterly Data
Dec98 Mar99 Jun99 Sep99 Dec99 Mar00 Jun00 Sep00 Dec00 Mar01 Jun01 Sep01 Dec01 Mar02 Jun02 Sep02 Dec02 Mar03 Jun03 Sep03
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 Premium Member Only Premium Member Only Premium Member Only Premium Member Only - - - - -

Competitive Comparison of Candlewood Hotel Co's Beneish M-Score

For the Lodging subindustry, Candlewood Hotel 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.


Candlewood Hotel Co's Beneish M-Score Distribution in the Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Candlewood Hotel Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Candlewood Hotel Co's Beneish M-Score falls into.



Candlewood Hotel 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 Candlewood Hotel 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 * 2.0791+0.528 * 1+0.404 * 0.8494+0.892 * 0.4463+0.115 * 1.5257
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.163089-0.327 * 1.2036
=-2.81

* 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 (Sep03) TTM:Last Year (Sep02) TTM:
Total Receivables was $5.7 Mil.
Revenue was 35.754 + 31.728 + 28.91 + 25.211 = $121.6 Mil.
Gross Profit was 35.754 + 31.728 + 28.91 + 25.211 = $121.6 Mil.
Total Current Assets was $15.1 Mil.
Total Assets was $162.2 Mil.
Property, Plant and Equipment(Net PPE) was $90.5 Mil.
Depreciation, Depletion and Amortization(DDA) was $5.1 Mil.
Selling, General, & Admin. Expense(SGA) was $0.0 Mil.
Total Current Liabilities was $16.1 Mil.
Long-Term Debt & Capital Lease Obligation was $66.0 Mil.
Net Income was -6.725 + -6.817 + -4.913 + -9.827 = $-28.3 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = $0.0 Mil.
Cash Flow from Operations was -0.87 + 1.866 + -1.774 + -1.051 = $-1.8 Mil.
Total Receivables was $6.2 Mil.
Revenue was 33.677 + 178.639 + 30.715 + 29.466 = $272.5 Mil.
Gross Profit was 33.677 + 178.639 + 30.715 + 29.466 = $272.5 Mil.
Total Current Assets was $19.1 Mil.
Total Assets was $180.6 Mil.
Property, Plant and Equipment(Net PPE) was $87.4 Mil.
Depreciation, Depletion and Amortization(DDA) was $7.7 Mil.
Selling, General, & Admin. Expense(SGA) was $0.0 Mil.
Total Current Liabilities was $17.1 Mil.
Long-Term Debt & Capital Lease Obligation was $58.9 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)
=(5.746 / 121.603) / (6.193 / 272.497)
=0.047252 / 0.022727
=2.0791

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)
=(272.497 / 272.497) / (121.603 / 121.603)
=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 - (15.14 + 90.52) / 162.2) / (1 - (19.072 + 87.436) / 180.644)
=0.348582 / 0.410398
=0.8494

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
=121.603 / 272.497
=0.4463

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))
=(7.742 / (7.742 + 87.436)) / (5.098 / (5.098 + 90.52))
=0.081342 / 0.053316
=1.5257

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 / 121.603) / (0 / 272.497)
=0 / 0
=1

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)
=((66.029 + 16.104) / 162.2) / ((58.944 + 17.055) / 180.644)
=0.506369 / 0.420711
=1.2036

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
=(-28.282 - 0 - -1.829) / 162.2
=-0.163089

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.

Candlewood Hotel Co has a M-score of -2.81 suggests that the company is unlikely to be a manipulator.


Candlewood Hotel Co Beneish M-Score Related Terms

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


Candlewood Hotel Co (Candlewood Hotel Co) Business Description

Traded in Other Exchanges
N/A
Address
8621 East 21st Street North, Suite 200, Wichita, KS, USA, 67206
Candlewood Hotel Co Inc, along with its subsidiaries operates as a franchisor, manager and on an owned and leased basis. It focuses on managing and franchising hotels, whilst its business partners own the bricks and mortar.
Executives
Elaine Healy director
Rohit M Desai other: See Footnotes 410 PARK AVENUE, SUITE 830, NEW YORK NY 10022
Jpmorgan Chase & Co other: See Footnotes 383 MADISON AVENUE, NEW YORK NY 10017
Cvca, Llc other: See Footnote 2 J.P. MORGAN PARTNERS, LLC, 270 PARK AVENUE, NEW YORK NY 10017
Jp Morgan Partners Bhca Lp other: See footnote 2 J.P. MORGAN PARTNERS, 270 PARK AVENUE, NEW YORK NY 10017
Jpmp Master Fund Manager L P other: See footnote (2) C/O JPMORGAN PARTNERS LLC, 270 PARK AVENUE 39TH FLOOR, NEW YORK NY 10017
Jpmp Capital Corp other: See footnote (2) C/O JPMORGAN PARTNERS, 1221 AVENUE OF THE AMERICAS 40TH FL., NEW YORK NY 10020
Mony Life Insurance Co other: Please see Footnote 2 1290 AVENUE OF THE AMERICAS, MAIL STOP 11-18, NEW YORK NY 10104

Candlewood Hotel Co (Candlewood Hotel Co) Headlines

No Headlines