GURUFOCUS.COM » STOCK LIST » Basic Materials » Forest Products » Da Sen Holdings Group Ltd (HKSE:01580) » Definitions » Beneish M-Score

Da Sen Holdings Group (HKSE:01580) Beneish M-Score : 0.00 (As of Mar. 26, 2025)


View and export this data going back to 2016. Start your Free Trial

What is Da Sen Holdings Group 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 Da Sen Holdings Group's Beneish M-Score or its related term are showing as below:

During the past 11 years, the highest Beneish M-Score of Da Sen Holdings Group was -1.04. The lowest was -6.48. And the median was -3.91.


Da Sen Holdings Group Beneish M-Score Historical Data

The historical data trend for Da Sen Holdings Group'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.

Da Sen Holdings Group Beneish M-Score Chart

Da Sen Holdings Group Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Mar23 Mar24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -4.40 -6.48 -5.26 - -

Da Sen Holdings Group Semi-Annual Data
Dec13 Dec14 Jun15 Dec15 Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Sep23 Mar24 Sep24
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 -5.26 - - - -

Competitive Comparison of Da Sen Holdings Group's Beneish M-Score

For the Lumber & Wood Production subindustry, Da Sen Holdings Group'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.


Da Sen Holdings Group's Beneish M-Score Distribution in the Forest Products Industry

For the Forest Products industry and Basic Materials sector, Da Sen Holdings Group's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Da Sen Holdings Group's Beneish M-Score falls into.



Da Sen Holdings Group 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 Da Sen Holdings Group 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 * +0.528 * +0.404 * +0.892 * +0.115 *
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * +4.679 * -0.327 *
=

* 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 HK$41.97 Mil.
Revenue was HK$12.61 Mil.
Gross Profit was HK$11.42 Mil.
Total Current Assets was HK$44.05 Mil.
Total Assets was HK$89.38 Mil.
Property, Plant and Equipment(Net PPE) was HK$5.34 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$3.07 Mil.
Selling, General, & Admin. Expense(SGA) was HK$21.19 Mil.
Total Current Liabilities was HK$99.65 Mil.
Long-Term Debt & Capital Lease Obligation was HK$0.00 Mil.
Net Income was HK$-57.55 Mil.
Gross Profit was HK$0.00 Mil.
Cash Flow from Operations was HK$-16.54 Mil.
Total Receivables was HK$55.99 Mil.
Revenue was HK$0.00 Mil.
Gross Profit was HK$0.00 Mil.
Total Current Assets was HK$81.38 Mil.
Total Assets was HK$168.66 Mil.
Property, Plant and Equipment(Net PPE) was HK$9.31 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$0.00 Mil.
Selling, General, & Admin. Expense(SGA) was HK$0.00 Mil.
Total Current Liabilities was HK$130.76 Mil.
Long-Term Debt & Capital Lease Obligation was HK$7.94 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)
=(41.969 / 12.613) / (55.994 / 0)
=3.32744 /
=

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)
=(0 / 0) / (11.416 / 12.613)
= / 0.905098
=

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 - (44.054 + 5.338) / 89.384) / (1 - (81.381 + 9.306) / 168.66)
=0.447418 / 0.462309
=

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
=12.613 / 0
=

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 + 9.306)) / (3.068 / (3.068 + 5.338))
=0 / 0.364977
=

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)
=(21.19 / 12.613) / (0 / 0)
=1.680013 /
=

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 + 99.653) / 89.384) / ((7.941 + 130.758) / 168.66)
=1.114886 / 0.822359
=

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
=(-57.55 - 0 - -16.535) / 89.384
=-0.458863

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.


Da Sen Holdings Group Beneish M-Score Related Terms

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


Da Sen Holdings Group Business Description

Traded in Other Exchanges
N/A
Address
Economic Development Zone, Sunsi Town, Chengwu, Shandong, CHN
Da Sen Holdings Group Ltd is an investment holding company. The principal business is the manufacture and sale of plywood products and biomass wood pellets. The company mainly operates through two segments, Manufacturing and sales of plywood and Leasing activities. The highest revenue is generated from the sales of the Plywood segment. The group's operations are located in the PRC.
Executives
Wong Tseng Hon 2101 Beneficial owner
Chai Kaw Sing 2202 Interest of your spouse
Leung Leung Wing Yee Winnie 2104 Agent
Zhang Ayang 2202 Interest of your spouse
Wang Songmao 2101 Beneficial owner
Wu Haiyan 2401 A concert party to an agreement to buy shares
Wu Shican 2401 A concert party to an agreement to buy shares
Ke Mingcai 2401 A concert party to an agreement to buy shares
Lin Qingxiong

Da Sen Holdings Group Headlines

No Headlines