Luxey International (Holdings) (HKSE:08041) Beneish M-Score : 0.00 (As of Jun. 15, 2024)

View and export this data going back to 2000. Start your Free Trial

What is Luxey International (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.

The historical rank and industry rank for Luxey International (Holdings)'s Beneish M-Score or its related term are showing as below:

During the past 13 years, the highest Beneish M-Score of Luxey International (Holdings) was 4.54. The lowest was -27.27. And the median was -4.59.

Luxey International (Holdings) Beneish M-Score Historical Data

The historical data trend for Luxey International (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.

Luxey International (Holdings) Beneish M-Score Chart

Luxey International (Holdings) Annual Data

Trend

Jun14

Jun15

Jun16

Jun17

Jun18

Jun19

Jun20

Jun21

Jun22

Jun23

Beneish M-Score

Get a 7-Day Free Trial

4.54

Luxey International (Holdings) Quarterly Data
	Mar19	Jun19	Sep19	Dec19	Mar20	Jun20	Sep20	Dec20	Mar21	Jun21	Sep21	Dec21	Mar22	Jun22	Sep22	Dec22	Mar23	Jun23	Sep23	Dec23
Beneish M-Score	Get a 7-Day Free Trial															-	-	-	-	-

Competitive Comparison of Luxey International (Holdings)'s Beneish M-Score

For the Apparel Manufacturing subindustry, Luxey International (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.

Luxey International (Holdings)'s Beneish M-Score Distribution in the Manufacturing - Apparel & Accessories Industry

For the Manufacturing - Apparel & Accessories industry and Consumer Cyclical sector, Luxey International (Holdings)'s Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Luxey International (Holdings)'s Beneish M-Score falls into.

Luxey International (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 Luxey International (Holdings) for today is based on a combination of the following eight different indices:

-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 *

This Year (Jun23) TTM:

Last Year (Jun22) TTM:

Total Receivables was HK$44.44 Mil.
Revenue was HK$71.91 Mil.
Gross Profit was HK$14.85 Mil.
Total Current Assets was HK$61.12 Mil.
Total Assets was HK$64.50 Mil.
Property, Plant and Equipment(Net PPE) was HK$3.38 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$1.58 Mil.
Selling, General, & Admin. Expense(SGA) was HK$18.47 Mil.
Total Current Liabilities was HK$30.95 Mil.
Long-Term Debt & Capital Lease Obligation was HK$0.76 Mil.
Net Income was HK$-1.48 Mil.
Gross Profit was HK$0.00 Mil.
Cash Flow from Operations was HK$7.44 Mil.

Total Receivables was HK$48.08 Mil.
Revenue was HK$57.81 Mil.
Gross Profit was HK$8.24 Mil.
Total Current Assets was HK$61.88 Mil.
Total Assets was HK$65.35 Mil.
Property, Plant and Equipment(Net PPE) was HK$3.47 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$1.62 Mil.
Selling, General, & Admin. Expense(SGA) was HK$17.77 Mil.
Total Current Liabilities was HK$29.09 Mil.
Long-Term Debt & Capital Lease Obligation was HK$3.22 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)
	=	(44.441 / 71.914)	/	(48.082 / 57.805)
	=	0.617974	/	0.831797
	=

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)
	=	(8.237 / 57.805)	/	(14.853 / 71.914)
	=	0.142496	/	0.206538
	=

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 - (61.12 + 3.379) / 64.499)	/	(1 - (61.878 + 3.469) / 65.347)
	=	0	/	0
	=

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
	=	71.914	/	57.805
	=

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))
	=	(1.623 / (1.623 + 3.469))	/	(1.577 / (1.577 + 3.379))
	=	0.318735	/	0.3182
	=

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)
	=	(18.467 / 71.914)	/	(17.766 / 57.805)
	=	0.256793	/	0.307344
	=

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)
	=	((0.764 + 30.952) / 64.499)	/	((3.221 + 29.086) / 65.347)
	=	0.491729	/	0.494391
	=

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
	=	(-1.482 - 0	-	7.435)	/	64.499
	=	-0.13825

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.

Luxey International (Holdings) Beneish M-Score Related Terms

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

Luxey International (Holdings) (HKSE:08041) Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Manufacturing - Apparel & Accessories » Luxey International (Holdings) Ltd (HKSE:08041) » Definitions » Beneish M-Score

Comparable Companies

Traded in Other Exchanges

N/A

Address

1 Wing Ming Street, Hang Cheong Factory Building, Unit B, 5th floor, Cheung Sha Wan, Kowloon, Hong Kong, HKG

Website

https://www.luxey.com.hk

Luxey International (Holdings) Ltd is an is an investment holding company. The company along with its subsidiaries operates in three segments, the Swimwear and garment segment is engaged in the manufacturing and trading of swimwear and garment products. The E-commerce and online shopping-related segment is engaged in the E-Commerce and provision of online shopping services. The money lending segment includes lending activities, and the majority of its revenue generates from the Swimwear and garment segment.

Executives

Wide Select Investments Limited	2101 Beneficial owner
Lee Yim	2201 Interest of corporation controlled by you
Lau Chi Yuen Joseph	2101 Beneficial owner
Big Good Management Limited	2101 Beneficial owner
Ma Hoi Cheuk	2201 Interest of corporation controlled by you
Jl Investments Capital Limited	2101 Beneficial owner

Luxey International (Holdings) (HKSE:08041) Headlines

No Headlines