NOIZ Group (HKSE:08163) Beneish M-Score : -3.64 (As of Apr. 18, 2025)

View and export this data going back to 2002. Start your Free Trial

What is NOIZ Group 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 -3.64 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

HKSE:08163' s Beneish M-Score Range Over the Past 10 Years
Min: -11.97 Med: -2.6 Max: 83.72
Current: -3.64

During the past 13 years, the highest Beneish M-Score of NOIZ Group was 83.72. The lowest was -11.97. And the median was -2.60.

NOIZ Group Beneish M-Score Historical Data

The historical data trend for NOIZ Group'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.

NOIZ Group Beneish M-Score Chart

NOIZ Group Annual Data

Trend

Dec15

Dec16

Dec17

Dec18

Dec19

Dec20

Dec21

Dec22

Dec23

Dec24

Beneish M-Score

Get a 7-Day Free Trial

1.62

-4.33

-3.78

-3.64

NOIZ Group Quarterly Data
	Sep19	Dec19	Mar20	Jun20	Sep20	Dec20	Mar21	Jun21	Sep21	Dec21	Mar22	Jun22	Sep22	Dec22	Mar23	Jun23	Sep23	Dec23	Jun24	Dec24
Beneish M-Score	Get a 7-Day Free Trial															-	-	-3.64	-	-

Competitive Comparison of NOIZ Group's Beneish M-Score

For the Financial Conglomerates subindustry, NOIZ Group'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.

NOIZ Group's Beneish M-Score Distribution in the Diversified Financial Services Industry

For the Diversified Financial Services industry and Financial Services sector, NOIZ Group's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where NOIZ Group's Beneish M-Score falls into.

Save Embed

;

Save Embed

;

NOIZ Group 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 NOIZ Group 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 * 1.3128

0.528 * 1

0.404 * 1.1734

0.892 * 1.0434

0.115 * 0.682

0.172 * SGAI

4.679 * TATA

0.327 * LVGI

0.172 * 1

4.679 * -0.311957

0.327 * 1.1812

-3.64

This Year (Dec23) TTM:

Last Year (Dec22) TTM:

Total Receivables was HK$9.67 Mil.
Revenue was HK$18.94 Mil.
Gross Profit was HK$18.94 Mil.
Total Current Assets was HK$28.75 Mil.
Total Assets was HK$56.71 Mil.
Property, Plant and Equipment(Net PPE) was HK$4.51 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$6.53 Mil.
Selling, General, & Admin. Expense(SGA) was HK$0.00 Mil.
Total Current Liabilities was HK$13.20 Mil.
Long-Term Debt & Capital Lease Obligation was HK$77.93 Mil.
Net Income was HK$-25.67 Mil.
Gross Profit was HK$0.00 Mil.
Cash Flow from Operations was HK$-7.98 Mil.

Total Receivables was HK$7.06 Mil.
Revenue was HK$18.15 Mil.
Gross Profit was HK$18.15 Mil.
Total Current Assets was HK$42.75 Mil.
Total Assets was HK$79.10 Mil.
Property, Plant and Equipment(Net PPE) was HK$8.47 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$5.73 Mil.
Selling, General, & Admin. Expense(SGA) was HK$0.00 Mil.
Total Current Liabilities was HK$32.43 Mil.
Long-Term Debt & Capital Lease Obligation was HK$75.17 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)
	=	(9.673 / 18.938)	/	(7.062 / 18.151)
	=	0.510772	/	0.389069
	=	1.3128

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)
	=	(18.151 / 18.151)	/	(18.938 / 18.938)
	=	1	/	1
	=	1

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 - (28.752 + 4.506) / 56.713)	/	(1 - (42.754 + 8.465) / 79.097)
	=	0.413574	/	0.352453
	=	1.1734

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
	=	18.938	/	18.151
	=	1.0434

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))
	=	(5.725 / (5.725 + 8.465))	/	(6.526 / (6.526 + 4.506))
	=	0.403453	/	0.591552
	=	0.682

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)
	=	(0 / 18.938)	/	(0 / 18.151)
	=	0	/	0
	=	1

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)
	=	((77.931 + 13.196) / 56.713)	/	((75.17 + 32.431) / 79.097)
	=	1.60681	/	1.360368
	=	1.1812

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
	=	(-25.673 - 0	-	-7.981)	/	56.713
	=	-0.311957

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.

NOIZ Group has a M-score of -3.64 suggests that the company is unlikely to be a manipulator.

NOIZ Group Beneish M-Score Related Terms

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

NOIZ Group Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Financial Services » Diversified Financial Services » NOIZ Group Ltd (HKSE:08163) » Definitions » Beneish M-Score

Traded in Other Exchanges

N/A

Address

111 Connaught Road Central, Room 1108, 11th Floor, Wing On Centre, Central, Hong Kong, HKG

Website

https://www.noiz-group.com

NOIZ Group Ltd is engaged in the technology, entertainment, and financial services business. In the technology business, Group is driving blockchain to mass adoption and commercialization making blockchain technology widely available for all businesses via its Blockchain-as-a-Service (BaaS) platform solutions. It provides tailor-made services and advice to businesses allowing them to use cloud-based solutions to manage and develop their applications. It aims to digitalize the entertainment segment by creating diversified and innovative ways for audiences to experience the power of virtual entertainment and enjoy immersive experiences through blockchain technology expertise and experience. The financial service business is operated through its wholly-owned subsidiary.

Executives

Team Sunny International Holdings Limited	2101 Beneficial owner
Wong Hin Shek	2201 Interest of corporation controlled by you

NOIZ Group Headlines

No Headlines