Tasty Concepts Holding (HKSE:08096) Beneish M-Score : -3.76 (As of Jun. 25, 2024)

View and export this data going back to 2019. Start your Free Trial

What is Tasty Concepts Holding 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 -3.76 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Tasty Concepts Holding's Beneish M-Score or its related term are showing as below:

HKSE:08096' s Beneish M-Score Range Over the Past 10 Years
Min: -6.38 Med: -3.79 Max: -3.04
Current: -3.76

During the past 7 years, the highest Beneish M-Score of Tasty Concepts Holding was -3.04. The lowest was -6.38. And the median was -3.79.

Tasty Concepts Holding Beneish M-Score Historical Data

The historical data trend for Tasty Concepts Holding'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.

Tasty Concepts Holding Beneish M-Score Chart

Tasty Concepts Holding Annual Data

Trend

Mar17

Mar18

Mar19

Mar20

Mar21

Mar22

Mar23

Beneish M-Score

Get a 7-Day Free Trial

-3.51

-6.38

-3.81

-3.04

-3.76

Tasty Concepts Holding Quarterly Data
	Dec18	Mar19	Jun19	Sep19	Dec19	Mar20	Jun20	Sep20	Dec20	Mar21	Jun21	Sep21	Dec21	Mar22	Jun22	Sep22	Dec22	Mar23	Jun23	Sep23
Beneish M-Score	Get a 7-Day Free Trial															-	-	-3.76	-	-

Competitive Comparison of Tasty Concepts Holding's Beneish M-Score

For the Restaurants subindustry, Tasty Concepts Holding'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.

Tasty Concepts Holding's Beneish M-Score Distribution in the Restaurants Industry

For the Restaurants industry and Consumer Cyclical sector, Tasty Concepts Holding's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Tasty Concepts Holding's Beneish M-Score falls into.

Tasty Concepts Holding 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 Tasty Concepts Holding 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 * 0.9672

0.528 * 1.1328

0.404 * 1.0088

0.892 * 1.0095

0.115 * 3.3089

0.172 * SGAI

4.679 * TATA

0.327 * LVGI

0.172 * 1.0433

4.679 * -0.319979

0.327 * 1.2709

-3.76

This Year (Mar23) TTM:

Last Year (Mar22) TTM:

Total Receivables was HK$5.75 Mil.
Revenue was HK$42.27 Mil.
Gross Profit was HK$10.20 Mil.
Total Current Assets was HK$12.93 Mil.
Total Assets was HK$29.08 Mil.
Property, Plant and Equipment(Net PPE) was HK$13.82 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$4.08 Mil.
Selling, General, & Admin. Expense(SGA) was HK$6.92 Mil.
Total Current Liabilities was HK$19.30 Mil.
Long-Term Debt & Capital Lease Obligation was HK$7.89 Mil.
Net Income was HK$-9.65 Mil.
Gross Profit was HK$0.00 Mil.
Cash Flow from Operations was HK$-0.35 Mil.

Total Receivables was HK$5.89 Mil.
Revenue was HK$41.88 Mil.
Gross Profit was HK$11.45 Mil.
Total Current Assets was HK$18.12 Mil.
Total Assets was HK$21.95 Mil.
Property, Plant and Equipment(Net PPE) was HK$2.09 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$6.39 Mil.
Selling, General, & Admin. Expense(SGA) was HK$6.57 Mil.
Total Current Liabilities was HK$13.14 Mil.
Long-Term Debt & Capital Lease Obligation was HK$3.01 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)
	=	(5.747 / 42.273)	/	(5.886 / 41.876)
	=	0.13595	/	0.140558
	=	0.9672

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)
	=	(11.446 / 41.876)	/	(10.2 / 42.273)
	=	0.273331	/	0.241289
	=	1.1328

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 - (12.931 + 13.823) / 29.08)	/	(1 - (18.117 + 2.088) / 21.945)
	=	0.079986	/	0.079289
	=	1.0088

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
	=	42.273	/	41.876
	=	1.0095

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))
	=	(6.388 / (6.388 + 2.088))	/	(4.077 / (4.077 + 13.823))
	=	0.753657	/	0.227765
	=	3.3089

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)
	=	(6.916 / 42.273)	/	(6.567 / 41.876)
	=	0.163603	/	0.15682
	=	1.0433

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)
	=	((7.891 + 19.301) / 29.08)	/	((3.007 + 13.139) / 21.945)
	=	0.935076	/	0.735748
	=	1.2709

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
	=	(-9.65 - 0	-	-0.345)	/	29.08
	=	-0.319979

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.

Tasty Concepts Holding has a M-score of -3.76 suggests that the company is unlikely to be a manipulator.

Tasty Concepts Holding Beneish M-Score Related Terms

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

Tasty Concepts Holding (HKSE:08096) Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Restaurants » Tasty Concepts Holding Ltd (HKSE:08096) » Definitions » Beneish M-Score

Comparable Companies

Traded in Other Exchanges

N/A

Address

139-141 Hoi Bun Road, Room 206, 2/F., Seaview Centre, Kwun Tong, Kowloon, Hong Kong, HKG

Website

https://www.butaoramen.com

Tasty Concepts Holding Ltd is an investment holding company. The group is engaged in the operation of Japanese ramen restaurants in Hong Kong and the PRC. The company derives maximum revenue from Hong Kong. It also earns revenue from the sales of food and related products and royalty fee income from a franchisee which is located in PRC and Macau.

Executives

Goldstone 1 Lpf	2101 Beneficial owner
Goldstone Wealth Management Limited	2101 Beneficial owner
Lam Yu Chor Paul	2201 Interest of corporation controlled by you
China New Consumption Group Limited	2201 Interest of corporation controlled by you
Everest Enterprise Company Limited	2201 Interest of corporation controlled by you
Longson Enterprise Development Company Limited	2101 Beneficial owner
Brilliant Trade Enterprises Limited	2101 Beneficial owner
Lee Wai Yu Giselle	2202 Interest of your spouse
Tai Shiu Bun Mariana	2202 Interest of your spouse
Tang Chun Ho Chandler	2201 Interest of corporation controlled by you
Tang Hing Chee	2201 Interest of corporation controlled by you

Tasty Concepts Holding (HKSE:08096) Headlines

No Headlines