GURUFOCUS.COM » STOCK LIST » Basic Materials » Building Materials » Future Bright Mining Holdings Ltd (HKSE:02212) » Definitions » Beneish M-Score

Future Bright Mining Holdings (HKSE:02212) Beneish M-Score : 0.66 (As of Mar. 23, 2025)


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

What is Future Bright Mining 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 0.66 higher than -1.78, which implies that the company might have manipulated its financial results.

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

HKSE:02212' s Beneish M-Score Range Over the Past 10 Years
Min: -5.69   Med: -2.67   Max: 11.41
Current: 0.66

During the past 11 years, the highest Beneish M-Score of Future Bright Mining Holdings was 11.41. The lowest was -5.69. And the median was -2.67.


Future Bright Mining Holdings Beneish M-Score Historical Data

The historical data trend for Future Bright Mining 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.

Future Bright Mining Holdings Beneish M-Score Chart

Future Bright Mining Holdings Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -5.69 -3.71 -3.53 -2.67 0.77

Future Bright Mining Holdings Semi-Annual Data
Dec14 Jun15 Dec15 Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24
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 - -2.67 - 0.77 -

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

For the Building Materials subindustry, Future Bright Mining 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.


Future Bright Mining Holdings's Beneish M-Score Distribution in the Building Materials Industry

For the Building Materials industry and Basic Materials sector, Future Bright Mining Holdings's Beneish M-Score distribution charts can be found below:

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



Future Bright Mining 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 Future Bright Mining 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 * 1.0731+0.528 * 7.1781+0.404 * 2.7112+0.892 * 1.1919+0.115 * 0.6259
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8683+4.679 * -0.135744-0.327 * 1.8792
=0.77

* 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$5.5 Mil.
Revenue was HK$85.0 Mil.
Gross Profit was HK$1.6 Mil.
Total Current Assets was HK$20.5 Mil.
Total Assets was HK$150.8 Mil.
Property, Plant and Equipment(Net PPE) was HK$20.7 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$4.4 Mil.
Selling, General, & Admin. Expense(SGA) was HK$17.1 Mil.
Total Current Liabilities was HK$14.0 Mil.
Long-Term Debt & Capital Lease Obligation was HK$63.6 Mil.
Net Income was HK$-21.4 Mil.
Gross Profit was HK$0.0 Mil.
Cash Flow from Operations was HK$-1.0 Mil.
Total Receivables was HK$4.3 Mil.
Revenue was HK$71.3 Mil.
Gross Profit was HK$9.6 Mil.
Total Current Assets was HK$39.9 Mil.
Total Assets was HK$82.7 Mil.
Property, Plant and Equipment(Net PPE) was HK$20.7 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$2.5 Mil.
Selling, General, & Admin. Expense(SGA) was HK$16.5 Mil.
Total Current Liabilities was HK$20.7 Mil.
Long-Term Debt & Capital Lease Obligation was HK$2.0 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)
=(5.514 / 85.029) / (4.311 / 71.34)
=0.064848 / 0.060429
=1.0731

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)
=(9.576 / 71.34) / (1.59 / 85.029)
=0.13423 / 0.0187
=7.1781

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 - (20.45 + 20.669) / 150.776) / (1 - (39.889 + 20.651) / 82.733)
=0.727284 / 0.268248
=2.7112

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
=85.029 / 71.34
=1.1919

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))
=(2.534 / (2.534 + 20.651)) / (4.373 / (4.373 + 20.669))
=0.109295 / 0.174627
=0.6259

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)
=(17.109 / 85.029) / (16.531 / 71.34)
=0.201214 / 0.231721
=0.8683

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)
=((63.575 + 13.981) / 150.776) / ((1.95 + 20.696) / 82.733)
=0.514379 / 0.273724
=1.8792

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
=(-21.442 - 0 - -0.975) / 150.776
=-0.135744

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.

Future Bright Mining Holdings has a M-score of 0.77 signals that the company is likely to be a manipulator.


Future Bright Mining Holdings Beneish M-Score Related Terms

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


Future Bright Mining Holdings Business Description

Traded in Other Exchanges
N/A
Address
No. 207 Shuijing Avenue, Chengguan Town, Nanzhang County, Hubei Province, Xiangyang, CHN
Future Bright Mining Holdings Ltd is a marble mining company. It has been focusing on developing the Yiduoyan Project, which is an open-pit mine located in the Hubei Province of the PRC. The company operates in two segments, namely the Marble Block segment, which supplies marble blocks mainly for further processing, construction, or trading; and the Commodity Trading segment, which conducts the trading business of commodities. It derives revenue from the Commodity trading segment. All of its revenue is derived from Mainland China.
Executives
Golden Convergence Holdings Group Limited 2101 Beneficial owner
Golden Convergence Investment Limited 2201 Interest of corporation controlled by you
Wu Yan Nancy 2201 Interest of corporation controlled by you
Sun Hailong 2101 Beneficial owner
Zhang Caihong 2202 Interest of your spouse
Zhong Ke Jiu Tai Resources Use Technology Holdings Company Limited 2201 Interest of corporation controlled by you
Zhong Ke Jiu Tai Technology Group Limited 2101 Beneficial owner
Li Yuguo 2201 Interest of corporation controlled by you
Ge Limin 2101 Beneficial owner

Future Bright Mining Holdings Headlines

No Headlines