GURUFOCUS.COM » STOCK LIST » Real Estate » REITs » Marwest Apartment REIT (TSXV:MAR.UN) » Definitions » Beneish M-Score

Marwest Apartment REIT (TSXV:MAR.UN) Beneish M-Score : 0.14 (As of May. 26, 2024)


View and export this data going back to 2020. Start your Free Trial

What is Marwest Apartment REIT 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 0.14 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Marwest Apartment REIT's Beneish M-Score or its related term are showing as below:

TSXV:MAR.UN' s Beneish M-Score Range Over the Past 10 Years
Min: -2.74   Med: -1.36   Max: 0.14
Current: 0.14

During the past 4 years, the highest Beneish M-Score of Marwest Apartment REIT was 0.14. The lowest was -2.74. And the median was -1.36.


Marwest Apartment REIT Beneish M-Score Historical Data

The historical data trend for Marwest Apartment REIT'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.

Marwest Apartment REIT Beneish M-Score Chart

Marwest Apartment REIT Annual Data
Trend Dec20 Dec21 Dec22 Dec23
Beneish M-Score
- - -1.42 -2.61

Marwest Apartment REIT Quarterly Data
Sep20 Dec20 Mar21 Jun21 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 Premium Member Only Premium Member Only -2.74 -1.36 -1.16 -2.61 0.14

Competitive Comparison of Marwest Apartment REIT's Beneish M-Score

For the REIT - Residential subindustry, Marwest Apartment REIT'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.


Marwest Apartment REIT's Beneish M-Score Distribution in the REITs Industry

For the REITs industry and Real Estate sector, Marwest Apartment REIT's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Marwest Apartment REIT's Beneish M-Score falls into.



Marwest Apartment REIT 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 Marwest Apartment REIT 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 * 3.6432+0.528 * 0.9246+0.404 * 0.9842+0.892 * 1.2546+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9337+4.679 * -0.00292-0.327 * 0.9632
=0.14

* 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 C$0.06 Mil.
Revenue was 2.54 + 2.521 + 2.496 + 2.487 = C$10.04 Mil.
Gross Profit was 1.657 + 1.619 + 1.66 + 1.634 = C$6.57 Mil.
Total Current Assets was C$4.03 Mil.
Total Assets was C$142.14 Mil.
Property, Plant and Equipment(Net PPE) was C$0.00 Mil.
Depreciation, Depletion and Amortization(DDA) was C$0.00 Mil.
Selling, General, & Admin. Expense(SGA) was C$0.88 Mil.
Total Current Liabilities was C$12.44 Mil.
Long-Term Debt & Capital Lease Obligation was C$101.26 Mil.
Net Income was 0.618 + 0.98 + 1.664 + 2.839 = C$6.10 Mil.
Non Operating Income was 0.129 + 0.602 + 1.125 + 2.322 = C$4.18 Mil.
Cash Flow from Operations was 0.485 + 0.468 + 0.624 + 0.761 = C$2.34 Mil.
Total Receivables was C$0.01 Mil.
Revenue was 2.454 + 2.253 + 1.68 + 1.619 = C$8.01 Mil.
Gross Profit was 1.447 + 1.397 + 1.043 + 0.955 = C$4.84 Mil.
Total Current Assets was C$1.68 Mil.
Total Assets was C$132.12 Mil.
Property, Plant and Equipment(Net PPE) was C$0.00 Mil.
Depreciation, Depletion and Amortization(DDA) was C$0.00 Mil.
Selling, General, & Admin. Expense(SGA) was C$0.75 Mil.
Total Current Liabilities was C$15.30 Mil.
Long-Term Debt & Capital Lease Obligation was C$94.44 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)
=(0.064 / 10.044) / (0.014 / 8.006)
=0.006372 / 0.001749
=3.6432

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)
=(4.842 / 8.006) / (6.57 / 10.044)
=0.604796 / 0.654122
=0.9246

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 - (4.025 + 0) / 142.141) / (1 - (1.68 + 0) / 132.121)
=0.971683 / 0.987284
=0.9842

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
=10.044 / 8.006
=1.2546

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))
=(0 / (0 + 0)) / (0 / (0 + 0))
= /
=1

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)
=(0.875 / 10.044) / (0.747 / 8.006)
=0.087117 / 0.093305
=0.9337

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)
=((101.263 + 12.442) / 142.141) / ((94.437 + 15.295) / 132.121)
=0.799945 / 0.830542
=0.9632

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
=(6.101 - 4.178 - 2.338) / 142.141
=-0.00292

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.

Marwest Apartment REIT has a M-score of 0.14 signals that the company is likely to be a manipulator.


Marwest Apartment REIT Beneish M-Score Related Terms

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


Marwest Apartment REIT (TSXV:MAR.UN) Business Description

Traded in Other Exchanges
N/A
Address
220 Portage Avenue, Suite 500, Winnipeg, MB, CAN, R3C 0A5
Marwest Apartment REIT is an open-ended real estate investment trust. The trust is focused on acquiring multi-family residential real estate in Western Canada.

Marwest Apartment REIT (TSXV:MAR.UN) Headlines

No Headlines