GURUFOCUS.COM » STOCK LIST » Technology » Software » SinoCloud Group Ltd (SGX:LYY) » Definitions » Beneish M-Score

SinoCloud Group (SGX:LYY) Beneish M-Score : -3.44 (As of Dec. 14, 2024)


View and export this data going back to 2004. Start your Free Trial

What is SinoCloud 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 -3.44 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

SGX:LYY' s Beneish M-Score Range Over the Past 10 Years
Min: -6.55   Med: -2.58   Max: 41.76
Current: -3.44

During the past 13 years, the highest Beneish M-Score of SinoCloud Group was 41.76. The lowest was -6.55. And the median was -2.58.


SinoCloud Group Beneish M-Score Historical Data

The historical data trend for SinoCloud 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.

SinoCloud Group Beneish M-Score Chart

SinoCloud Group Annual Data
Trend Mar13 Mar14 Mar15 Mar16 Mar17 Mar18 Jun20 Jun21 Jun22 Jun23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.89 -6.55 1.71 -6.13 -3.44

SinoCloud Group Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only - -3.44 - - -

Competitive Comparison of SinoCloud Group's Beneish M-Score

For the Information Technology Services subindustry, SinoCloud 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.


SinoCloud Group's Beneish M-Score Distribution in the Software Industry

For the Software industry and Technology sector, SinoCloud Group's Beneish M-Score distribution charts can be found below:

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



SinoCloud 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 SinoCloud Group 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 * 1.4497+0.528 * 0.9373+0.404 * 1.1451+0.892 * 0.5318+0.115 * 1.495
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 2.5518+4.679 * -0.159314-0.327 * 1.0943
=-3.44

* 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 (Jun23) TTM:Last Year (Jun22) TTM:
Total Receivables was S$1.21 Mil.
Revenue was S$1.26 Mil.
Gross Profit was S$0.81 Mil.
Total Current Assets was S$1.68 Mil.
Total Assets was S$13.17 Mil.
Property, Plant and Equipment(Net PPE) was S$9.43 Mil.
Depreciation, Depletion and Amortization(DDA) was S$0.74 Mil.
Selling, General, & Admin. Expense(SGA) was S$0.49 Mil.
Total Current Liabilities was S$11.52 Mil.
Long-Term Debt & Capital Lease Obligation was S$9.66 Mil.
Net Income was S$-2.60 Mil.
Gross Profit was S$0.00 Mil.
Cash Flow from Operations was S$-0.51 Mil.
Total Receivables was S$1.57 Mil.
Revenue was S$2.37 Mil.
Gross Profit was S$1.42 Mil.
Total Current Assets was S$1.95 Mil.
Total Assets was S$15.48 Mil.
Property, Plant and Equipment(Net PPE) was S$11.42 Mil.
Depreciation, Depletion and Amortization(DDA) was S$1.38 Mil.
Selling, General, & Admin. Expense(SGA) was S$0.36 Mil.
Total Current Liabilities was S$11.93 Mil.
Long-Term Debt & Capital Lease Obligation was S$10.82 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)
=(1.212 / 1.261) / (1.572 / 2.371)
=0.961142 / 0.663011
=1.4497

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)
=(1.424 / 2.371) / (0.808 / 1.261)
=0.60059 / 0.640761
=0.9373

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 - (1.682 + 9.43) / 13.169) / (1 - (1.946 + 11.419) / 15.476)
=0.1562 / 0.136405
=1.1451

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
=1.261 / 2.371
=0.5318

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))
=(1.384 / (1.384 + 11.419)) / (0.735 / (0.735 + 9.43))
=0.1081 / 0.072307
=1.495

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)
=(0.494 / 1.261) / (0.364 / 2.371)
=0.391753 / 0.153522
=2.5518

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)
=((9.662 + 11.518) / 13.169) / ((10.821 + 11.925) / 15.476)
=1.608323 / 1.46976
=1.0943

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
=(-2.603 - 0 - -0.505) / 13.169
=-0.159314

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.

SinoCloud Group has a M-score of -3.44 suggests that the company is unlikely to be a manipulator.


SinoCloud Group Beneish M-Score Related Terms

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


SinoCloud Group Business Description

Traded in Other Exchanges
N/A
Address
Jinyang Technology Industrial Zone, Room B294, Venture Building, Hi-Tech Industrial Developement Area, Guizhou, Guiyang, CHN
SinoCloud Group Ltd is an investment holding company which provides Internet data centre management services in the People's Republic of China. The company operates through one segment: Internet Data Centre Services which is engaged in the Provision of a high-performance internet data centre, cloud computing, and data services in China & Other business operations include investment holding and are categorised as All other segments. The majority of revenue is derived from Internet data centre services. It operates in two geographic areas: Hong Kong and the People's Republic of China, the majority of revenue is derived from the People's Republic of China.

SinoCloud Group Headlines

No Headlines