GURUFOCUS.COM » STOCK LIST » Basic Materials » Building Materials » Ras Al Khaimah Co for White Cement & Construction Materials (ADX:RAKWCT) » Definitions » Beneish M-Score

Ras Al Khaimah Co for White Cementnstruction Materials (ADX:RAKWCT) Beneish M-Score : 0.00 (As of Apr. 18, 2025)


View and export this data going back to 2002. Start your Free Trial

What is Ras Al Khaimah Co for White Cementnstruction Materials 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 Ras Al Khaimah Co for White Cementnstruction Materials's Beneish M-Score or its related term are showing as below:

During the past 13 years, the highest Beneish M-Score of Ras Al Khaimah Co for White Cementnstruction Materials was 0.00. The lowest was 0.00. And the median was 0.00.


Ras Al Khaimah Co for White Cementnstruction Materials Beneish M-Score Historical Data

The historical data trend for Ras Al Khaimah Co for White Cementnstruction Materials'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.

Ras Al Khaimah Co for White Cementnstruction Materials Beneish M-Score Chart

Ras Al Khaimah Co for White Cementnstruction Materials Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.71 -2.19 -2.93 -2.37 -2.65

Ras Al Khaimah Co for White Cementnstruction Materials 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 -2.37 -2.38 -2.37 -2.51 -2.65

Competitive Comparison of Ras Al Khaimah Co for White Cementnstruction Materials's Beneish M-Score

For the Building Materials subindustry, Ras Al Khaimah Co for White Cementnstruction Materials'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.


Ras Al Khaimah Co for White Cementnstruction Materials's Beneish M-Score Distribution in the Building Materials Industry

For the Building Materials industry and Basic Materials sector, Ras Al Khaimah Co for White Cementnstruction Materials's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Ras Al Khaimah Co for White Cementnstruction Materials's Beneish M-Score falls into.


;
;

Ras Al Khaimah Co for White Cementnstruction Materials 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 Ras Al Khaimah Co for White Cementnstruction Materials 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 * 0.9468+0.528 * 1.1231+0.404 * 0.5558+0.892 * 1.0332+0.115 * 0.9673
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9567+4.679 * -0.019404-0.327 * 0.8531
=-2.65

* 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 د.إ47.4 Mil.
Revenue was 67.892 + 58.804 + 62.541 + 66.66 = د.إ255.9 Mil.
Gross Profit was 11.69 + 7.36 + 6.521 + 5.84 = د.إ31.4 Mil.
Total Current Assets was د.إ382.9 Mil.
Total Assets was د.إ882.9 Mil.
Property, Plant and Equipment(Net PPE) was د.إ440.2 Mil.
Depreciation, Depletion and Amortization(DDA) was د.إ33.2 Mil.
Selling, General, & Admin. Expense(SGA) was د.إ7.4 Mil.
Total Current Liabilities was د.إ76.4 Mil.
Long-Term Debt & Capital Lease Obligation was د.إ0.0 Mil.
Net Income was 10.129 + 5.181 + 4.613 + 0.62 = د.إ20.5 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = د.إ0.0 Mil.
Cash Flow from Operations was 28.508 + -0.146 + 8.941 + 0.371 = د.إ37.7 Mil.
Total Receivables was د.إ48.5 Mil.
Revenue was 65.051 + 54.405 + 64.106 + 64.107 = د.إ247.7 Mil.
Gross Profit was 10.506 + 5.254 + 8.35 + 10.035 = د.إ34.1 Mil.
Total Current Assets was د.إ308.8 Mil.
Total Assets was د.إ882.2 Mil.
Property, Plant and Equipment(Net PPE) was د.إ466.1 Mil.
Depreciation, Depletion and Amortization(DDA) was د.إ33.9 Mil.
Selling, General, & Admin. Expense(SGA) was د.إ7.5 Mil.
Total Current Liabilities was د.إ89.5 Mil.
Long-Term Debt & Capital Lease Obligation was د.إ0.0 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)
=(47.416 / 255.897) / (48.469 / 247.669)
=0.185293 / 0.195701
=0.9468

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)
=(34.145 / 247.669) / (31.411 / 255.897)
=0.137865 / 0.122749
=1.1231

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 - (382.936 + 440.226) / 882.85) / (1 - (308.772 + 466.097) / 882.181)
=0.067608 / 0.121644
=0.5558

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
=255.897 / 247.669
=1.0332

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))
=(33.875 / (33.875 + 466.097)) / (33.156 / (33.156 + 440.226))
=0.067754 / 0.070041
=0.9673

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)
=(7.401 / 255.897) / (7.487 / 247.669)
=0.028922 / 0.03023
=0.9567

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)
=((0 + 76.442) / 882.85) / ((0 + 89.54) / 882.181)
=0.086585 / 0.101498
=0.8531

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
=(20.543 - 0 - 37.674) / 882.85
=-0.019404

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.

Ras Al Khaimah Co for White Cementnstruction Materials has a M-score of -2.65 suggests that the company is unlikely to be a manipulator.


Ras Al Khaimah Co for White Cementnstruction Materials Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Ras Al Khaimah Co for White Cementnstruction Materials's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Ras Al Khaimah Co for White Cementnstruction Materials Business Description

Traded in Other Exchanges
N/A
Address
P.O. Box 1492, Ras Al Khaimah, ARE
Ras Al Khaimah Co for White Cement & Construction Materials is engaged in the production of cement, building materials, and lime. The principal activities of the company are to manufacture and supply white cement, lime, and cement products. The company operates through two business segments which include Manufacturing and Investments. The manufacturing segment which generates the majority of the company's revenue. represents the manufacture and distribution of cement products, concrete blocks, and interlock tiles. The investment segment consists of investments in marketable equity securities and deposits with banks. Geographically, the company derives its key revenue from India and the rest from Jordan, Yemen, United Arab Emirates, and other countries.

Ras Al Khaimah Co for White Cementnstruction Materials Headlines

No Headlines