GURUFOCUS.COM » STOCK LIST » Energy » Oil & Gas » QEP Midstream Partners LP (FRA:1QM) » Definitions » Beneish M-Score

QEP Midstream Partners LP (FRA:1QM) Beneish M-Score : -4.06 (As of May. 14, 2024)


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

What is QEP Midstream Partners LP 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 QEP Midstream Partners LP's Beneish M-Score or its related term are showing as below:

FRA:1QM' s Beneish M-Score Range Over the Past 10 Years
Min: -4.06   Med: -4.06   Max: -4.06
Current: -4.06

During the past 4 years, the highest Beneish M-Score of QEP Midstream Partners LP was -4.06. The lowest was -4.06. And the median was -4.06.


QEP Midstream Partners LP Beneish M-Score Historical Data

The historical data trend for QEP Midstream Partners LP'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.

QEP Midstream Partners LP Beneish M-Score Chart

QEP Midstream Partners LP Annual Data
Trend Dec11 Dec12 Dec13 Dec14
Beneish M-Score
- - - -

QEP Midstream Partners LP Quarterly Data
Dec11 Mar12 Jun12 Sep12 Dec12 Mar13 Jun13 Sep13 Dec13 Mar14 Jun14 Sep14 Dec14 Mar15
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 - - - - -4.06

Competitive Comparison of QEP Midstream Partners LP's Beneish M-Score

For the Oil & Gas Midstream subindustry, QEP Midstream Partners LP'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.


QEP Midstream Partners LP's Beneish M-Score Distribution in the Oil & Gas Industry

For the Oil & Gas industry and Energy sector, QEP Midstream Partners LP's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where QEP Midstream Partners LP's Beneish M-Score falls into.



QEP Midstream Partners LP 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 QEP Midstream Partners LP 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 * 0.545+0.528 * 0.9809+0.404 * 4.0296+0.892 * 1.3673+0.115 * 1.0223
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9986+4.679 * -0.08871-0.327 * 7.242
=-3.81

* 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 (Mar15) TTM:Last Year (Mar14) TTM:
Total Receivables was €18.5 Mil.
Revenue was 32.34 + 27.006 + 22.271 + 22.227 = €103.8 Mil.
Gross Profit was 26.796 + 21.41 + 17.77 + 18.253 = €84.2 Mil.
Total Current Assets was €25.9 Mil.
Total Assets was €585.8 Mil.
Property, Plant and Equipment(Net PPE) was €434.3 Mil.
Depreciation, Depletion and Amortization(DDA) was €26.0 Mil.
Selling, General, & Admin. Expense(SGA) was €13.8 Mil.
Total Current Liabilities was €9.2 Mil.
Long-Term Debt & Capital Lease Obligation was €182.0 Mil.
Net Income was 19.404 + 11.922 + 10.631 + 7.286 = €49.2 Mil.
Non Operating Income was 5.544 + 2.433 + 4.578 + 0.294 = €12.8 Mil.
Cash Flow from Operations was 26.796 + 35.278 + 13.114 + 13.174 = €88.4 Mil.
Total Receivables was €24.8 Mil.
Revenue was 22.413 + 23.141 + 0 + 30.396 = €76.0 Mil.
Gross Profit was 18.075 + 18.25 + 0 + 24.104 = €60.4 Mil.
Total Current Assets was €39.5 Mil.
Total Assets was €417.0 Mil.
Property, Plant and Equipment(Net PPE) was €355.3 Mil.
Depreciation, Depletion and Amortization(DDA) was €21.8 Mil.
Selling, General, & Admin. Expense(SGA) was €10.1 Mil.
Total Current Liabilities was €18.8 Mil.
Long-Term Debt & Capital Lease Obligation was €0.0 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)
=(18.48 / 103.844) / (24.799 / 75.95)
=0.177959 / 0.326517
=0.545

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)
=(60.429 / 75.95) / (84.229 / 103.844)
=0.795642 / 0.811111
=0.9809

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 - (25.872 + 434.28) / 585.816) / (1 - (39.476 + 355.282) / 416.954)
=0.214511 / 0.053234
=4.0296

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
=103.844 / 75.95
=1.3673

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))
=(21.753 / (21.753 + 355.282)) / (25.976 / (25.976 + 434.28))
=0.057695 / 0.056438
=1.0223

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)
=(13.787 / 103.844) / (10.098 / 75.95)
=0.132766 / 0.132956
=0.9986

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)
=((182.028 + 9.24) / 585.816) / ((0 + 18.798) / 416.954)
=0.326498 / 0.045084
=7.242

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
=(49.243 - 12.849 - 88.362) / 585.816
=-0.08871

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.

QEP Midstream Partners LP has a M-score of -3.81 suggests that the company is unlikely to be a manipulator.


QEP Midstream Partners LP Beneish M-Score Related Terms

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


QEP Midstream Partners LP (FRA:1QM) Business Description

Traded in Other Exchanges
N/A
Address
QEP Midstream Partners LP provides gathering, compression and transportation services to producers and users of natural gas and crude oil. Its assets consist of ownership interests in four gathering systems and two FERC-regulated pipelines. Its assets are located in the Green River Basin located in Wyoming and Colorado, the Uinta Basin located in eastern Utah, and the portion of the Williston Basin located in North Dakota. The company derives revenues from the fee-based agreements.

QEP Midstream Partners LP (FRA:1QM) Headlines

No Headlines