GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Manufacturing - Apparel & Accessories » Al-Haj Textile Mills Ltd (DHA:AL-HAJTEX) » Definitions » Beneish M-Score
中文

Al-Haj Textile Mills (DHA:AL-HAJTEX) Beneish M-Score : 0.00 (As of Apr. 24, 2024)


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

What is Al-Haj Textile Mills 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 Al-Haj Textile Mills's Beneish M-Score or its related term are showing as below:

During the past 11 years, the highest Beneish M-Score of Al-Haj Textile Mills was 0.00. The lowest was 0.00. And the median was 0.00.


Al-Haj Textile Mills Beneish M-Score Historical Data

The historical data trend for Al-Haj Textile Mills'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.

Al-Haj Textile Mills Beneish M-Score Chart

Al-Haj Textile Mills Annual Data
Trend Jun13 Jun14 Jun15 Jun16 Jun17 Jun18 Jun19 Jun20 Jun21 Jun22
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -1.50 -3.86 -2.78 -0.63 -2.12

Al-Haj Textile Mills Quarterly Data
Jun18 Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23
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 -2.03 -2.12 -1.67 -1.69 -2.48

Competitive Comparison of Al-Haj Textile Mills's Beneish M-Score

For the Textile Manufacturing subindustry, Al-Haj Textile Mills'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.


Al-Haj Textile Mills's Beneish M-Score Distribution in the Manufacturing - Apparel & Accessories Industry

For the Manufacturing - Apparel & Accessories industry and Consumer Cyclical sector, Al-Haj Textile Mills's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Al-Haj Textile Mills's Beneish M-Score falls into.



Al-Haj Textile Mills 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 Al-Haj Textile Mills 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 * 0.8644+0.528 * 0.4388+0.404 * 0.9728+0.892 * 1.157+0.115 * 0.7416
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.058+4.679 * 0.071314-0.327 * 1.005
=-2.48

* 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 (Mar23) TTM:Last Year (Mar22) TTM:
Total Receivables was BDT1.0 Mil.
Revenue was 53.219 + 133.531 + 115.067 + 66.568 = BDT368.4 Mil.
Gross Profit was 2.694 + 2.421 + 9.287 + 17.709 = BDT32.1 Mil.
Total Current Assets was BDT872.1 Mil.
Total Assets was BDT935.0 Mil.
Property, Plant and Equipment(Net PPE) was BDT61.9 Mil.
Depreciation, Depletion and Amortization(DDA) was BDT8.9 Mil.
Selling, General, & Admin. Expense(SGA) was BDT12.9 Mil.
Total Current Liabilities was BDT530.2 Mil.
Long-Term Debt & Capital Lease Obligation was BDT198.3 Mil.
Net Income was -2.289 + -4.683 + 3.56 + 13.579 = BDT10.2 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = BDT0.0 Mil.
Cash Flow from Operations was -44.741 + -16.917 + 5.146 + 0 = BDT-56.5 Mil.
Total Receivables was BDT1.0 Mil.
Revenue was 138.435 + 98.257 + 48.212 + 33.501 = BDT318.4 Mil.
Gross Profit was 5.787 + 20.225 + -1.098 + -12.735 = BDT12.2 Mil.
Total Current Assets was BDT836.6 Mil.
Total Assets was BDT907.9 Mil.
Property, Plant and Equipment(Net PPE) was BDT70.3 Mil.
Depreciation, Depletion and Amortization(DDA) was BDT7.2 Mil.
Selling, General, & Admin. Expense(SGA) was BDT10.6 Mil.
Total Current Liabilities was BDT536.0 Mil.
Long-Term Debt & Capital Lease Obligation was BDT167.9 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)
=(0.998 / 368.385) / (0.998 / 318.405)
=0.002709 / 0.003134
=0.8644

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)
=(12.179 / 318.405) / (32.111 / 368.385)
=0.03825 / 0.087167
=0.4388

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 - (872.105 + 61.897) / 935.003) / (1 - (836.603 + 70.281) / 907.884)
=0.001071 / 0.001101
=0.9728

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
=368.385 / 318.405
=1.157

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))
=(7.213 / (7.213 + 70.281)) / (8.883 / (8.883 + 61.897))
=0.093078 / 0.125502
=0.7416

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)
=(12.941 / 368.385) / (10.572 / 318.405)
=0.035129 / 0.033203
=1.058

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)
=((198.274 + 530.237) / 935.003) / ((167.864 + 536.006) / 907.884)
=0.779154 / 0.775286
=1.005

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
=(10.167 - 0 - -56.512) / 935.003
=0.071314

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.

Al-Haj Textile Mills has a M-score of -2.48 suggests that the company is unlikely to be a manipulator.


Al-Haj Textile Mills Beneish M-Score Related Terms

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


Al-Haj Textile Mills (DHA:AL-HAJTEX) Business Description

Traded in Other Exchanges
N/A
Address
66, Dilkusha Commercial Area, 4th Floor, Dhaka, BGD, 1000
Al-Haj Textile Mills Ltd is a Bangladesh based company primarily engaged in the manufacturing and sale of cotton yarns. It offers cotton, polyester spun, poly-viscose blend, poly-cotton blend, and viscose spun yarns. It also offers advanced, reasonable solutions for any size-reduction requirements including quarry, aggregate, and various kinds of minerals.

Al-Haj Textile Mills (DHA:AL-HAJTEX) Headlines

No Headlines