GURUFOCUS.COM » STOCK LIST » Basic Materials » Steel » Bangladesh Steel Re-Rolling Mills Ltd (DHA:BSRMLTD) » Definitions » Beneish M-Score
中文

Bangladesh Steel Re-Rolling Mills (DHA:BSRMLTD) Beneish M-Score : -2.56 (As of Apr. 25, 2024)


View and export this data going back to 2015. Start your Free Trial

What is Bangladesh Steel Re-Rolling 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.

Good Sign:

Beneish M-Score -2.56 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Bangladesh Steel Re-Rolling Mills's Beneish M-Score or its related term are showing as below:

DHA:BSRMLTD' s Beneish M-Score Range Over the Past 10 Years
Min: -3.79   Med: -2.09   Max: 1.96
Current: -2.56

During the past 10 years, the highest Beneish M-Score of Bangladesh Steel Re-Rolling Mills was 1.96. The lowest was -3.79. And the median was -2.09.


Bangladesh Steel Re-Rolling Mills Beneish M-Score Historical Data

The historical data trend for Bangladesh Steel Re-Rolling 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.

Bangladesh Steel Re-Rolling Mills Beneish M-Score Chart

Bangladesh Steel Re-Rolling Mills Annual Data
Trend Dec14 Dec15 Jun16 Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.30 -3.49 -2.86 0.10 -1.87

Bangladesh Steel Re-Rolling Mills 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 0.34 -0.08 -1.87 -2.45 -2.56

Competitive Comparison of Bangladesh Steel Re-Rolling Mills's Beneish M-Score

For the Steel subindustry, Bangladesh Steel Re-Rolling 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.


Bangladesh Steel Re-Rolling Mills's Beneish M-Score Distribution in the Steel Industry

For the Steel industry and Basic Materials sector, Bangladesh Steel Re-Rolling Mills's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Bangladesh Steel Re-Rolling Mills's Beneish M-Score falls into.



Bangladesh Steel Re-Rolling 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 Bangladesh Steel Re-Rolling 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 * 0.9101+0.528 * 0.5444+0.404 * 1.1048+0.892 * 1.2503+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1744+4.679 * -0.002681-0.327 * 0.9427
=-2.56

* 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 BDT7,408 Mil.
Revenue was 19613.506 + 20337.406 + 32148.005 + 39235.838 = BDT111,335 Mil.
Gross Profit was 3070.702 + 2043.101 + 4157.68 + 3772.318 = BDT13,044 Mil.
Total Current Assets was BDT67,707 Mil.
Total Assets was BDT114,011 Mil.
Property, Plant and Equipment(Net PPE) was BDT37,299 Mil.
Depreciation, Depletion and Amortization(DDA) was BDT0 Mil.
Selling, General, & Admin. Expense(SGA) was BDT1,749 Mil.
Total Current Liabilities was BDT66,541 Mil.
Long-Term Debt & Capital Lease Obligation was BDT82 Mil.
Net Income was 1327.98 + 657.776 + 2418.593 + 1596.376 = BDT6,001 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = BDT0 Mil.
Cash Flow from Operations was 895.112 + 3914.144 + 1536.536 + -39.456 = BDT6,306 Mil.
Total Receivables was BDT6,509 Mil.
Revenue was 22923.802 + 20753.997 + 21658.936 + 23706.838 = BDT89,044 Mil.
Gross Profit was 1353.082 + 1037.333 + 1635.599 + 1652.859 = BDT5,679 Mil.
Total Current Assets was BDT64,104 Mil.
Total Assets was BDT110,779 Mil.
Property, Plant and Equipment(Net PPE) was BDT38,756 Mil.
Depreciation, Depletion and Amortization(DDA) was BDT0 Mil.
Selling, General, & Admin. Expense(SGA) was BDT1,191 Mil.
Total Current Liabilities was BDT68,591 Mil.
Long-Term Debt & Capital Lease Obligation was BDT77 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)
=(7407.674 / 111334.755) / (6509.448 / 89043.573)
=0.066535 / 0.073104
=0.9101

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)
=(5678.873 / 89043.573) / (13043.801 / 111334.755)
=0.063776 / 0.117158
=0.5444

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 - (67707.465 + 37299.041) / 114011.306) / (1 - (64103.673 + 38756.219) / 110779.267)
=0.078982 / 0.071488
=1.1048

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
=111334.755 / 89043.573
=1.2503

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 + 38756.219)) / (0 / (0 + 37299.041))
=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)
=(1749.027 / 111334.755) / (1191.098 / 89043.573)
=0.01571 / 0.013377
=1.1744

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)
=((81.861 + 66540.71) / 114011.306) / ((77.476 + 68591.119) / 110779.267)
=0.584351 / 0.619869
=0.9427

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
=(6000.725 - 0 - 6306.336) / 114011.306
=-0.002681

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.

Bangladesh Steel Re-Rolling Mills has a M-score of -2.56 suggests that the company is unlikely to be a manipulator.


Bangladesh Steel Re-Rolling Mills Beneish M-Score Related Terms

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


Bangladesh Steel Re-Rolling Mills (DHA:BSRMLTD) Business Description

Traded in Other Exchanges
N/A
Address
1207/1099 Sadarghat Road, Ali Mansion, Chattogram, BGD, 4000
Bangladesh Steel Re-Rolling Mills Ltd is a Bangladesh-based steel manufacturing company. The company also deals in the sale of M.S. products like angle, channel, I Beam, H Beam, MS plate, and others. Its steel products are used inside Buildings, Bridges, and National Infrastructures. The company's products consists of XTREME 500W, XTREME 500W-STIRRUP, XTREME 500W-BEND CUT, MS SQUARE BAR, M.S ANGEL-MANUFACTURED, RIBBED WIRE ROD. The company generates the majority of its revenue from XTREME 500W sales.

Bangladesh Steel Re-Rolling Mills (DHA:BSRMLTD) Headlines

No Headlines