GURUFOCUS.COM » STOCK LIST » Real Estate » REITs » Bualuang Office Leasehold REIT (BKK:B-WORK) » Definitions » Beneish M-Score

Bualuang Office Leasehold REIT (BKK:B-WORK) Beneish M-Score : 0.45 (As of May. 22, 2024)


View and export this data going back to 2018. Start your Free Trial

What is Bualuang Office Leasehold 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 0.45 higher than -1.78, which implies that the company might have manipulated its financial results.

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

BKK:B-WORK' s Beneish M-Score Range Over the Past 10 Years
Min: -3.25   Med: -2.44   Max: 0.45
Current: 0.45

During the past 6 years, the highest Beneish M-Score of Bualuang Office Leasehold REIT was 0.45. The lowest was -3.25. And the median was -2.44.


Bualuang Office Leasehold REIT Beneish M-Score Historical Data

The historical data trend for Bualuang Office Leasehold 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.

Bualuang Office Leasehold REIT Beneish M-Score Chart

Bualuang Office Leasehold REIT Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - -3.25 -2.05 -2.83 0.45

Bualuang Office Leasehold REIT Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 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 Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -1.80 -0.81 1.51 0.45 -

Competitive Comparison of Bualuang Office Leasehold REIT's Beneish M-Score

For the REIT - Office subindustry, Bualuang Office Leasehold 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.


Bualuang Office Leasehold REIT's Beneish M-Score Distribution in the REITs Industry

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

* The bar in red indicates where Bualuang Office Leasehold REIT's Beneish M-Score falls into.



Bualuang Office Leasehold 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 Bualuang Office Leasehold 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 * 1.1983+0.528 * 1.0058+0.404 * 0.9806+0.892 * 0.9739+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.3195+4.679 * -0.025555-0.327 * 1.0526
=-2.35

* 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 ฿99.3 Mil.
Revenue was 136.173 + 141.638 + 151.45 + 159.27 = ฿588.5 Mil.
Gross Profit was 85.638 + 92.659 + 91.424 + 94.978 = ฿364.7 Mil.
Total Current Assets was ฿312.4 Mil.
Total Assets was ฿4,680.3 Mil.
Property, Plant and Equipment(Net PPE) was ฿0.0 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿0.0 Mil.
Selling, General, & Admin. Expense(SGA) was ฿4.0 Mil.
Total Current Liabilities was ฿268.0 Mil.
Long-Term Debt & Capital Lease Obligation was ฿742.9 Mil.
Net Income was 77.702 + 83.89 + -401.789 + 83.524 = ฿-156.7 Mil.
Non Operating Income was 5.322 + 4.772 + -479.956 + 1.715 = ฿-468.1 Mil.
Cash Flow from Operations was 222.194 + 76.648 + -4.62 + 136.857 = ฿431.1 Mil.
Total Receivables was ฿85.1 Mil.
Revenue was 155.119 + 152.758 + 148.087 + 148.314 = ฿604.3 Mil.
Gross Profit was 96.325 + 93.091 + 92.087 + 95.129 = ฿376.6 Mil.
Total Current Assets was ฿249.2 Mil.
Total Assets was ฿5,163.2 Mil.
Property, Plant and Equipment(Net PPE) was ฿0.0 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿0.0 Mil.
Selling, General, & Admin. Expense(SGA) was ฿12.9 Mil.
Total Current Liabilities was ฿266.0 Mil.
Long-Term Debt & Capital Lease Obligation was ฿793.5 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)
=(99.283 / 588.531) / (85.068 / 604.278)
=0.168696 / 0.140776
=1.1983

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)
=(376.632 / 604.278) / (364.699 / 588.531)
=0.623276 / 0.619677
=1.0058

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 - (312.351 + 0) / 4680.296) / (1 - (249.18 + 0) / 5163.237)
=0.933263 / 0.95174
=0.9806

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
=588.531 / 604.278
=0.9739

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)
=(4.009 / 588.531) / (12.885 / 604.278)
=0.006812 / 0.021323
=0.3195

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)
=((742.9 + 267.985) / 4680.296) / ((793.5 + 265.996) / 5163.237)
=0.215987 / 0.2052
=1.0526

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
=(-156.673 - -468.147 - 431.079) / 4680.296
=-0.025555

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.

Bualuang Office Leasehold REIT has a M-score of -2.35 suggests that the company is unlikely to be a manipulator.


Bualuang Office Leasehold REIT Beneish M-Score Related Terms

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


Bualuang Office Leasehold REIT (BKK:B-WORK) Business Description

Traded in Other Exchanges
N/A
Address
South Sathorn Road, 175 Sathorn City Tower, 7th, 21st and 26th Floor, Thungmahamek, Sathorn, Bangkok, THA, 10120
Bualuang Office Leasehold REIT is an investment company. The Trust's main operations are derived from rental and service income from investing in properties. Geographically, the company operates in Thailand. Its portfolio covers Tower 1 and Tower 2.

Bualuang Office Leasehold REIT (BKK:B-WORK) Headlines

No Headlines