GURUFOCUS.COM » STOCK LIST » Industrials » Transportation » Great Harvest Maeta Holdings Ltd (HKSE:03683) » Definitions » Beneish M-Score

Great Harvest Maeta Holdings (HKSE:03683) Beneish M-Score : -2.35 (As of Dec. 13, 2024)


View and export this data going back to 2010. Start your Free Trial

What is Great Harvest Maeta 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.

Good Sign:

Beneish M-Score -2.35 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Great Harvest Maeta Holdings's Beneish M-Score or its related term are showing as below:

HKSE:03683' s Beneish M-Score Range Over the Past 10 Years
Min: -5.23   Med: -2.01   Max: 7.71
Current: -2.35

During the past 13 years, the highest Beneish M-Score of Great Harvest Maeta Holdings was 7.71. The lowest was -5.23. And the median was -2.01.


Great Harvest Maeta Holdings Beneish M-Score Historical Data

The historical data trend for Great Harvest Maeta 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.

Great Harvest Maeta Holdings Beneish M-Score Chart

Great Harvest Maeta Holdings Annual Data
Trend Mar15 Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -0.76 -2.46 -1.67 -1.25 -2.35

Great Harvest Maeta Holdings Semi-Annual Data
Mar15 Sep15 Mar16 Sep16 Mar17 Sep17 Mar18 Sep18 Mar19 Sep19 Mar20 Sep20 Mar21 Sep21 Mar22 Sep22 Mar23 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 - -1.25 - -2.35 -

Competitive Comparison of Great Harvest Maeta Holdings's Beneish M-Score

For the Marine Shipping subindustry, Great Harvest Maeta 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.


Great Harvest Maeta Holdings's Beneish M-Score Distribution in the Transportation Industry

For the Transportation industry and Industrials sector, Great Harvest Maeta Holdings's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Great Harvest Maeta Holdings's Beneish M-Score falls into.



Great Harvest Maeta 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 Great Harvest Maeta 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 * 0.7048+0.528 * 2.9595+0.404 * 1.1917+0.892 * 0.7354+0.115 * 0.9175
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.2874+4.679 * -0.086657-0.327 * 1.016
=-2.35

* 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$16.8 Mil.
Revenue was HK$105.2 Mil.
Gross Profit was HK$4.0 Mil.
Total Current Assets was HK$32.4 Mil.
Total Assets was HK$901.3 Mil.
Property, Plant and Equipment(Net PPE) was HK$294.2 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$40.1 Mil.
Selling, General, & Admin. Expense(SGA) was HK$21.0 Mil.
Total Current Liabilities was HK$534.8 Mil.
Long-Term Debt & Capital Lease Obligation was HK$53.3 Mil.
Net Income was HK$-55.7 Mil.
Gross Profit was HK$0.0 Mil.
Cash Flow from Operations was HK$22.4 Mil.
Total Receivables was HK$32.4 Mil.
Revenue was HK$143.1 Mil.
Gross Profit was HK$16.1 Mil.
Total Current Assets was HK$49.9 Mil.
Total Assets was HK$1,043.8 Mil.
Property, Plant and Equipment(Net PPE) was HK$435.3 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$53.8 Mil.
Selling, General, & Admin. Expense(SGA) was HK$22.2 Mil.
Total Current Liabilities was HK$602.3 Mil.
Long-Term Debt & Capital Lease Obligation was HK$68.0 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)
=(16.788 / 105.235) / (32.392 / 143.105)
=0.159529 / 0.226351
=0.7048

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)
=(16.058 / 143.105) / (3.99 / 105.235)
=0.112211 / 0.037915
=2.9595

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 - (32.372 + 294.153) / 901.311) / (1 - (49.926 + 435.289) / 1043.814)
=0.637722 / 0.535152
=1.1917

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
=105.235 / 143.105
=0.7354

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))
=(53.779 / (53.779 + 435.289)) / (40.054 / (40.054 + 294.153))
=0.109962 / 0.119848
=0.9175

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)
=(21.005 / 105.235) / (22.188 / 143.105)
=0.199601 / 0.155047
=1.2874

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)
=((53.306 + 534.78) / 901.311) / ((67.97 + 602.341) / 1043.814)
=0.652478 / 0.642175
=1.016

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
=(-55.747 - 0 - 22.358) / 901.311
=-0.086657

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.

Great Harvest Maeta Holdings has a M-score of -2.35 suggests that the company is unlikely to be a manipulator.


Great Harvest Maeta Holdings Beneish M-Score Related Terms

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


Great Harvest Maeta Holdings Business Description

Traded in Other Exchanges
N/A
Address
200 Gloucester Road, 12th Floor, The Sun's Group Centre, Wanchai, Hong Kong, HKG
Great Harvest Maeta Holdings Ltd is engaged in chartering the Group's vessels. It offers marine transportation services to its customers by chartering out its vessels for the transportation of dry bulk cargoes. All of the company's vessels are hired out under time charterers for a contractual period. The company operates in two reportable segments Chartering of vessels and Property investment and development. The majority of revenue is generated by chartering of the vessels segment.
Executives
Ablaze Rich Investments Limited 2101 Beneficial owner
Lam Kwan 2201 Interest of corporation controlled by you
Yan Kim Po 2201 Interest of corporation controlled by you
Sfund International Investment Fund Management Limited 2101 Beneficial owner
Guang Zhou Shi Cheng Shi Jian She Tou Zi Ji Tuan You Xian Gong Si 2201 Interest of corporation controlled by you
Guang Zhou Hui Yin Tian Yue Gu Quan Tou Zi Ji Jin Guan Li You Xian Gong Si 2201 Interest of corporation controlled by you
Guang Zhou Chan Ye Tou Zi Ji Jin Guan Li You Xian Gong Si 2201 Interest of corporation controlled by you
Guang Zhou Ke Ji Jin Rong Chuang Xin Tou Zi Kong Gu You Xian Gong Si 2201 Interest of corporation controlled by you
Guang Zhou Hui Yin Fa Zhan Tou Zi He Huo Qi Ye You Xian He Huo 2101 Beneficial owner

Great Harvest Maeta Holdings Headlines

No Headlines