GURUFOCUS.COM » STOCK LIST » Communication Services » Media - Diversified » Bright Future Technology Holdings Ltd (HKSE:01351) » Definitions » Beneish M-Score

Bright Future Technology Holdings (HKSE:01351) Beneish M-Score : -1.07 (As of Jun. 21, 2024)


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

What is Bright Future Technology Holdings 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 -1.07 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Bright Future Technology Holdings's Beneish M-Score or its related term are showing as below:

HKSE:01351' s Beneish M-Score Range Over the Past 10 Years
Min: -3.02   Med: -1.28   Max: -0.9
Current: -1.07

During the past 7 years, the highest Beneish M-Score of Bright Future Technology Holdings was -0.90. The lowest was -3.02. And the median was -1.28.


Bright Future Technology Holdings Beneish M-Score Historical Data

The historical data trend for Bright Future Technology Holdings'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.

Bright Future Technology Holdings Beneish M-Score Chart

Bright Future Technology Holdings Annual Data
Trend Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial -1.28 -0.90 -3.02 -1.83 -1.07

Bright Future Technology Holdings Semi-Annual Data
Dec17 Dec18 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only -3.02 - -1.83 - -1.07

Competitive Comparison of Bright Future Technology Holdings's Beneish M-Score

For the Advertising Agencies subindustry, Bright Future Technology Holdings'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.


Bright Future Technology Holdings's Beneish M-Score Distribution in the Media - Diversified Industry

For the Media - Diversified industry and Communication Services sector, Bright Future Technology Holdings's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Bright Future Technology Holdings's Beneish M-Score falls into.



Bright Future Technology Holdings 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 Bright Future Technology Holdings 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 * 0.768+0.528 * 0.8351+0.404 * 0.9867+0.892 * 1.9709+0.115 * 1.365
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.5615+4.679 * 0.165475-0.327 * 1.1233
=-1.07

* 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 HK$458.7 Mil.
Revenue was HK$976.1 Mil.
Gross Profit was HK$88.1 Mil.
Total Current Assets was HK$513.3 Mil.
Total Assets was HK$523.6 Mil.
Property, Plant and Equipment(Net PPE) was HK$5.1 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$4.0 Mil.
Selling, General, & Admin. Expense(SGA) was HK$65.2 Mil.
Total Current Liabilities was HK$306.5 Mil.
Long-Term Debt & Capital Lease Obligation was HK$35.4 Mil.
Net Income was HK$16.2 Mil.
Gross Profit was HK$0.0 Mil.
Cash Flow from Operations was HK$-70.4 Mil.
Total Receivables was HK$303.1 Mil.
Revenue was HK$495.3 Mil.
Gross Profit was HK$37.3 Mil.
Total Current Assets was HK$392.4 Mil.
Total Assets was HK$400.0 Mil.
Property, Plant and Equipment(Net PPE) was HK$3.6 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$5.5 Mil.
Selling, General, & Admin. Expense(SGA) was HK$58.9 Mil.
Total Current Liabilities was HK$190.7 Mil.
Long-Term Debt & Capital Lease Obligation was HK$41.8 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)
=(458.739 / 976.124) / (303.079 / 495.256)
=0.46996 / 0.611964
=0.768

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)
=(37.326 / 495.256) / (88.098 / 976.124)
=0.075367 / 0.090253
=0.8351

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 - (513.279 + 5.096) / 523.572) / (1 - (392.395 + 3.596) / 400.015)
=0.009926 / 0.01006
=0.9867

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
=976.124 / 495.256
=1.9709

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))
=(5.461 / (5.461 + 3.596)) / (4.032 / (4.032 + 5.096))
=0.602959 / 0.441718
=1.365

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)
=(65.198 / 976.124) / (58.918 / 495.256)
=0.066793 / 0.118965
=0.5615

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)
=((35.397 + 306.469) / 523.572) / ((41.783 + 190.743) / 400.015)
=0.652949 / 0.581293
=1.1233

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
=(16.201 - 0 - -70.437) / 523.572
=0.165475

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.

Bright Future Technology Holdings has a M-score of -1.07 signals that the company is likely to be a manipulator.


Bright Future Technology Holdings Beneish M-Score Related Terms

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


Bright Future Technology Holdings (HKSE:01351) Business Description

Traded in Other Exchanges
N/A
Address
Xinghai Mingcheng Community, Rooms 201-02 & 201-03, Phase 7, Nantou Jiedao Nanshan District, Shenzhen, CHN
Bright Future Technology Holdings Ltd is a mobile advertising company offering one-stop and tailor-made advertising services to customers in China. It is engaged in the provision of intelligent marketing solutions services in the PRC. It offers customers comprehensive mobile advertising services from promotion planning, advertisement production, and placement to post-publication monitoring to optimize the promotional effectiveness for customers. Its customers have advertising needs at mobile internet media, either for maximizing exposure of their products through advertising or to achieve specific advertising results.
Executives
Brilliant League Limited
Dong Hui
Gao Yuqing
Vast Ocean Limited
Wu Cheng
Yang Dengfeng
Highland Triumph Limited
Ultra Model Limited
Vistra Trust (singapore) Pte. Limited
Ark Trust (singapore) Ltd
Smart Guide Ventures Limited
Little Wisdom Limited 2101 Beneficial owner
Shen Ming 2201 Interest of corporation controlled by you
Hu Si Mian 2202 Interest of your spouse

Bright Future Technology Holdings (HKSE:01351) Headlines

No Headlines