GURUFOCUS.COM » STOCK LIST » Industrials » Transportation » MPC Container Ships ASA (OSL:MPCC) » Definitions » Beneish M-Score

MPC Container Ships ASA (OSL:MPCC) Beneish M-Score : -3.45 (As of May. 26, 2024)


View and export this data going back to 2017. Start your Free Trial

What is MPC Container Ships ASA 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 -3.45 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for MPC Container Ships ASA's Beneish M-Score or its related term are showing as below:

OSL:MPCC' s Beneish M-Score Range Over the Past 10 Years
Min: -3.45   Med: -2.53   Max: -2.13
Current: -3.45

During the past 7 years, the highest Beneish M-Score of MPC Container Ships ASA was -2.13. The lowest was -3.45. And the median was -2.53.


MPC Container Ships ASA Beneish M-Score Historical Data

The historical data trend for MPC Container Ships ASA'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.

MPC Container Ships ASA Beneish M-Score Chart

MPC Container Ships ASA Annual Data
Trend Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial -2.53 -3.44 -2.13 -2.31 -3.45

MPC Container Ships ASA Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 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 Premium Member Only Premium Member Only Premium Member Only Premium Member Only -2.31 -2.51 -2.71 -3.37 -3.45

Competitive Comparison of MPC Container Ships ASA's Beneish M-Score

For the Marine Shipping subindustry, MPC Container Ships ASA'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.


MPC Container Ships ASA's Beneish M-Score Distribution in the Transportation Industry

For the Transportation industry and Industrials sector, MPC Container Ships ASA's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where MPC Container Ships ASA's Beneish M-Score falls into.



MPC Container Ships ASA 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 MPC Container Ships ASA 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 * 0.9133+0.528 * 0.9917+0.404 * 0.1407+0.892 * 1.2072+0.115 * 0.7238
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9866+4.679 * -0.157936-0.327 * 0.8635
=-3.45

* 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 (Dec23) TTM:Last Year (Dec22) TTM:
Total Receivables was kr250 Mil.
Revenue was 1612.296 + 2105.537 + 2114.874 + 1989.246 = kr7,822 Mil.
Gross Profit was 1109.259 + 1551.971 + 1580.334 + 1520.822 = kr5,762 Mil.
Total Current Assets was kr1,914 Mil.
Total Assets was kr10,072 Mil.
Property, Plant and Equipment(Net PPE) was kr8,127 Mil.
Depreciation, Depletion and Amortization(DDA) was kr1,106 Mil.
Selling, General, & Admin. Expense(SGA) was kr97 Mil.
Total Current Liabilities was kr1,135 Mil.
Long-Term Debt & Capital Lease Obligation was kr981 Mil.
Net Income was 376.666 + 731.5 + 1095.176 + 1259.789 = kr3,463 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = kr0 Mil.
Cash Flow from Operations was 1021.171 + 1198.989 + 1411.478 + 1422.219 = kr5,054 Mil.
Total Receivables was kr226 Mil.
Revenue was 1777.964 + 1705.398 + 1525.453 + 1470.675 = kr6,479 Mil.
Gross Profit was 1308.935 + 1222.13 + 1118.804 + 1083.896 = kr4,734 Mil.
Total Current Assets was kr1,546 Mil.
Total Assets was kr9,449 Mil.
Property, Plant and Equipment(Net PPE) was kr7,696 Mil.
Depreciation, Depletion and Amortization(DDA) was kr731 Mil.
Selling, General, & Admin. Expense(SGA) was kr81 Mil.
Total Current Liabilities was kr1,561 Mil.
Long-Term Debt & Capital Lease Obligation was kr737 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)
=(249.673 / 7821.953) / (226.472 / 6479.49)
=0.03192 / 0.034952
=0.9133

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)
=(4733.765 / 6479.49) / (5762.386 / 7821.953)
=0.730577 / 0.736694
=0.9917

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 - (1914.241 + 8126.783) / 10071.976) / (1 - (1546.423 + 7695.699) / 9448.547)
=0.003073 / 0.021847
=0.1407

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
=7821.953 / 6479.49
=1.2072

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))
=(730.637 / (730.637 + 7695.699)) / (1106.08 / (1106.08 + 8126.783))
=0.086709 / 0.119798
=0.7238

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)
=(96.989 / 7821.953) / (81.431 / 6479.49)
=0.0124 / 0.012568
=0.9866

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)
=((980.577 + 1134.736) / 10071.976) / ((736.818 + 1561.204) / 9448.547)
=0.21002 / 0.243214
=0.8635

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
=(3463.131 - 0 - 5053.857) / 10071.976
=-0.157936

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.

MPC Container Ships ASA has a M-score of -3.45 suggests that the company is unlikely to be a manipulator.


MPC Container Ships ASA Beneish M-Score Related Terms

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


MPC Container Ships ASA (OSL:MPCC) Business Description

Traded in Other Exchanges
Address
Ruseløkkveien 34, Oslo, NOR, N-0251
MPC Container Ships ASA is a Norway based company that engages in the investment in and operation of shipping assets. The group's principal business activity is to invest in and operate maritime assets in the container shipping segment. It owns and operates container shops and feeder vessels that are chartered out to liner shipping companies and regional carriers. The group earns revenue from seaborne container transportation globally. The group has one reporting segment as it employs one type of vessel; Container Vessels.

MPC Container Ships ASA (OSL:MPCC) Headlines

No Headlines