E-Star Commercial Management Co Beneish M-Score Historical Data
The historical data trend for E-Star Commercial Management Co'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.
E-Star Commercial Management Co Beneish M-Score Chart
|
E-Star Commercial Management Co Annual Data
|
|
Trend |
Dec17 |
Dec18 |
Dec19 |
Dec20 |
Dec21 |
Dec22 |
Dec23 |
| Beneish M-Score |
|
Get a 7-Day Free Trial
|
-3.28 |
-1.44 |
-2.21 |
-0.93 |
-3.22 |
|
E-Star Commercial Management Co Semi-Annual Data
|
|
Dec17 |
Dec18 |
Dec19 |
Jun20 |
Dec20 |
Jun21 |
Dec21 |
Jun22 |
Dec22 |
Jun23 |
Dec23 |
Jun24 |
| Beneish M-Score |
Get a 7-Day Free Trial
|
|
|
|
|
- |
-0.93 |
- |
-3.22 |
- |
Competitive Comparison of E-Star Commercial Management Co's Beneish M-Score
For the Real Estate Services subindustry, E-Star Commercial Management Co'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.
E-Star Commercial Management Co's Beneish M-Score Distribution in the Real Estate Industry
For the Real Estate industry and Real Estate sector, E-Star Commercial Management Co's Beneish M-Score distribution charts can be found below:
* The bar in red indicates where E-Star Commercial Management Co's Beneish M-Score falls into.
E-Star Commercial Management Co 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 E-Star Commercial Management Co 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 * 0.3498 | + | 0.528 * 1.0607 | + | 0.404 * 0.9692 | + | 0.892 * 1.107 | + | 0.115 * 0.8204 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 0.8981 | + | 4.679 * -0.055168 | - | 0.327 * 0.9908 |
| = | -3.22 |
* 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$14.1 Mil.
Revenue was HK$694.6 Mil.
Gross Profit was HK$364.8 Mil.
Total Current Assets was HK$1,606.9 Mil.
Total Assets was HK$2,542.6 Mil.
Property, Plant and Equipment(Net PPE) was HK$1.7 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$50.9 Mil.
Selling, General, & Admin. Expense(SGA) was HK$105.0 Mil.
Total Current Liabilities was HK$402.3 Mil.
Long-Term Debt & Capital Lease Obligation was HK$721.0 Mil.
Net Income was HK$187.1 Mil.
Gross Profit was HK$0.0 Mil.
Cash Flow from Operations was HK$327.4 Mil.
|
Total Receivables was HK$36.5 Mil.
Revenue was HK$627.4 Mil.
Gross Profit was HK$349.6 Mil.
Total Current Assets was HK$1,477.4 Mil.
Total Assets was HK$2,391.8 Mil.
Property, Plant and Equipment(Net PPE) was HK$8.0 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$30.5 Mil.
Selling, General, & Admin. Expense(SGA) was HK$105.6 Mil.
Total Current Liabilities was HK$327.0 Mil.
Long-Term Debt & Capital Lease Obligation was HK$739.5 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) |
| = | (14.122 / 694.556) | / | (36.472 / 627.431) |
| = | 0.020332 | / | 0.058129 |
| | = | 0.3498 |
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) |
| = | (349.575 / 627.431) | / | (364.835 / 694.556) |
| = | 0.557153 | / | 0.525278 |
| | = | 1.0607 |
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 - (1606.906 + 1.726) / 2542.649) | / | (1 - (1477.36 + 7.952) / 2391.843) |
| = | 0.36734 | / | 0.379009 |
| | = | 0.9692 |
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 |
| = | 694.556 | / | 627.431 |
| | = | 1.107 |
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)) |
| = | (30.548 / (30.548 + 7.952)) | / | (50.901 / (50.901 + 1.726)) |
| = | 0.793455 | / | 0.967203 |
| | = | 0.8204 |
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) |
| = | (104.987 / 694.556) | / | (105.604 / 627.431) |
| = | 0.151157 | / | 0.168312 |
| | = | 0.8981 |
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) |
| = | ((721.025 + 402.34) / 2542.649) | / | ((739.5 + 326.998) / 2391.843) |
| = | 0.441809 | / | 0.44589 |
| | = | 0.9908 |
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 |
| = | (187.142 - 0 | - | 327.414) | / | 2542.649 |
| | = | -0.055168 |
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.
E-Star Commercial Management Co has a M-score of -3.22 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
HKSE:06668 has been successfully added to your