Icon Culture Global Co (HKSE:08500) Beneish M-Score : -24.62 (As of May. 27, 2024)

View and export this data going back to 2020. Start your Free Trial

What is Icon Culture Global Co 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 -24.62 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Icon Culture Global Co's Beneish M-Score or its related term are showing as below:

HKSE:08500' s Beneish M-Score Range Over the Past 10 Years
Min: -24.62 Med: -1.94 Max: 1.35
Current: -24.62

During the past 7 years, the highest Beneish M-Score of Icon Culture Global Co was 1.35. The lowest was -24.62. And the median was -1.94.

Icon Culture Global Co Beneish M-Score Historical Data

The historical data trend for Icon Culture Global 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.

* Premium members only.

Icon Culture Global Co Beneish M-Score Chart

Icon Culture Global Co Annual Data

Trend

Dec17

Dec18

Dec19

Dec20

Dec21

Dec22

Dec23

Beneish M-Score

Get a 7-Day Free Trial

-3.46

1.35

-1.17

-1.94

-24.62

Icon Culture Global Co 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															-1.94	-	-	-	-24.62

Competitive Comparison of Icon Culture Global Co's Beneish M-Score

For the Advertising Agencies subindustry, Icon Culture Global 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.

Icon Culture Global Co's Beneish M-Score Distribution in the Media - Diversified Industry

For the Media - Diversified industry and Communication Services sector, Icon Culture Global Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Icon Culture Global Co's Beneish M-Score falls into.

Icon Culture Global 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 Icon Culture Global Co 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 * 0.2951

0.528 * -0.3983

0.404 * 0

0.892 * 0.3611

0.115 * 0.3337

0.172 * SGAI

4.679 * TATA

0.327 * LVGI

0.172 * 2.3192

4.679 * -4.013289

0.327 * 3.1277

-24.62

This Year (Dec23) TTM:

Last Year (Dec22) TTM:

Total Receivables was HK$12.61 Mil.
Revenue was HK$27.81 Mil.
Gross Profit was HK$4.55 Mil.
Total Current Assets was HK$28.75 Mil.
Total Assets was HK$28.75 Mil.
Property, Plant and Equipment(Net PPE) was HK$0.00 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$2.99 Mil.
Selling, General, & Admin. Expense(SGA) was HK$14.13 Mil.
Total Current Liabilities was HK$44.39 Mil.
Long-Term Debt & Capital Lease Obligation was HK$0.00 Mil.
Net Income was HK$-92.59 Mil.
Gross Profit was HK$0.00 Mil.
Cash Flow from Operations was HK$22.78 Mil.

Total Receivables was HK$118.32 Mil.
Revenue was HK$77.02 Mil.
Gross Profit was HK$-5.02 Mil.
Total Current Assets was HK$136.99 Mil.
Total Assets was HK$155.18 Mil.
Property, Plant and Equipment(Net PPE) was HK$9.71 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$4.86 Mil.
Selling, General, & Admin. Expense(SGA) was HK$16.88 Mil.
Total Current Liabilities was HK$72.51 Mil.
Long-Term Debt & Capital Lease Obligation was HK$4.11 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)
	=	(12.608 / 27.808)	/	(118.317 / 77.019)
	=	0.453395	/	1.536205
	=	0.2951

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)
	=	(-5.024 / 77.019)	/	(4.554 / 27.808)
	=	-0.065231	/	0.163766
	=	-0.3983

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 - (28.745 + 0) / 28.745)	/	(1 - (136.993 + 9.713) / 155.184)
	=	0	/	0.054632
	=	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
	=	27.808	/	77.019
	=	0.3611

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))
	=	(4.864 / (4.864 + 9.713))	/	(2.993 / (2.993 + 0))
	=	0.333676	/	1
	=	0.3337

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)
	=	(14.133 / 27.808)	/	(16.878 / 77.019)
	=	0.508235	/	0.219141
	=	2.3192

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 + 44.389) / 28.745)	/	((4.112 + 72.507) / 155.184)
	=	1.544234	/	0.49373
	=	3.1277

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
	=	(-92.585 - 0	-	22.777)	/	28.745
	=	-4.013289

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.

Icon Culture Global Co has a M-score of -24.62 suggests that the company is unlikely to be a manipulator.

Icon Culture Global Co Beneish M-Score Related Terms

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

Icon Culture Global Co (HKSE:08500) Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Communication Services » Media - Diversified » Icon Culture Global Co Ltd (HKSE:08500) » Definitions » Beneish M-Score

Comparable Companies

Traded in Other Exchanges

N/A

Address

No. 62 Jinsui Road, 29th Floor, Kingold Century, Zhujiang New Town, Tianhe District, Guangzhou Province, CHN

Website

https://www.iconspace.com

Icon Culture Global Co Ltd is a multimedia advertising and marketing solution service provider in China. The company provides advertising and marketing solutions covering traditional offline media including both OOH and indoor advertising platforms; online media; public relations, marketing campaigns, and other services to its customers that consist of brand owners, state-owned entities in China, advertising agencies, and government authorities. Its integrated multimedia advertising and marketing solution services are focused on the formulation of advertising strategies for its customers and identifying and sourcing the appropriate advertising resources and formats to maximize the effectiveness of its customers' advertisements.

Executives

Chow Eric Tse To	2201 Interest of corporation controlled by you
Shining Icon (bvi) Limited	2101 Beneficial owner
Cai Xiaoshan	2201 Interest of corporation controlled by you
Focus Wonder Limited	2101 Beneficial owner
Lau Tung Hei Derek	2201 Interest of corporation controlled by you
Master Connection Limited	2101 Beneficial owner
China Hui Shang Enterpriser Association International Group Limited	2101 Beneficial owner
Capital Realm Financial Holdings Limited	2101 Beneficial owner
Sense One Limited	2101 Beneficial owner

Icon Culture Global Co (HKSE:08500) Headlines

No Headlines