GURUFOCUS.COM » STOCK LIST » Industrials » Waste Management » 5E Resources Ltd (SGX:NLC) » Definitions » Beneish M-Score

5E Resources (SGX:NLC) Beneish M-Score : 0.00 (As of Dec. 14, 2024)


View and export this data going back to 2022. Start your Free Trial

What is 5E Resources 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 5E Resources's Beneish M-Score or its related term are showing as below:

During the past 6 years, the highest Beneish M-Score of 5E Resources was -2.58. The lowest was -2.58. And the median was -2.58.


5E Resources Beneish M-Score Historical Data

The historical data trend for 5E Resources'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.

5E Resources Beneish M-Score Chart

5E Resources Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - -2.58 - - -

5E Resources Semi-Annual Data
Dec18 Dec19 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only - - - - -

Competitive Comparison of 5E Resources's Beneish M-Score

For the Waste Management subindustry, 5E Resources'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.


5E Resources's Beneish M-Score Distribution in the Waste Management Industry

For the Waste Management industry and Industrials sector, 5E Resources's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where 5E Resources's Beneish M-Score falls into.



5E Resources 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 5E Resources 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 * +0.528 * +0.404 * +0.892 * +0.115 *
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * +4.679 * -0.327 *
=

* 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 (Dec23) TTM:Last Year (Dec22) TTM:
Total Receivables was S$3.30 Mil.
Revenue was S$22.87 Mil.
Gross Profit was S$11.39 Mil.
Total Current Assets was S$21.79 Mil.
Total Assets was S$39.52 Mil.
Property, Plant and Equipment(Net PPE) was S$17.73 Mil.
Depreciation, Depletion and Amortization(DDA) was S$0.98 Mil.
Selling, General, & Admin. Expense(SGA) was S$3.91 Mil.
Total Current Liabilities was S$3.75 Mil.
Long-Term Debt & Capital Lease Obligation was S$3.47 Mil.
Net Income was S$6.17 Mil.
Gross Profit was S$0.00 Mil.
Cash Flow from Operations was S$6.61 Mil.
Total Receivables was S$2.88 Mil.
Revenue was S$19.92 Mil.
Gross Profit was S$9.13 Mil.
Total Current Assets was S$22.19 Mil.
Total Assets was S$37.71 Mil.
Property, Plant and Equipment(Net PPE) was S$15.52 Mil.
Depreciation, Depletion and Amortization(DDA) was S$1.02 Mil.
Selling, General, & Admin. Expense(SGA) was S$4.30 Mil.
Total Current Liabilities was S$4.05 Mil.
Long-Term Debt & Capital Lease Obligation was S$3.73 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)
=(3.3 / 22.867) / (2.881 / 19.917)
=0.144313 / 0.14465
=

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)
=(9.129 / 19.917) / (11.385 / 22.867)
=0.458352 / 0.497879
=

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 - (21.787 + 17.73) / 39.517) / (1 - (22.185 + 15.522) / 37.707)
=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
=22.867 / 19.917
=

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))
=(1.018 / (1.018 + 15.522)) / (0.975 / (0.975 + 17.73))
=0.061548 / 0.052125
=

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)
=(3.907 / 22.867) / (4.295 / 19.917)
=0.170858 / 0.215645
=

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)
=((3.472 + 3.745) / 39.517) / ((3.725 + 4.048) / 37.707)
=0.18263 / 0.206142
=

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
=(6.166 - 0 - 6.605) / 39.517
=-0.011109

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.


5E Resources Beneish M-Score Related Terms

Thank you for viewing the detailed overview of 5E Resources's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


5E Resources Business Description

Traded in Other Exchanges
N/A
Address
Plo 738, Jalan Platinum Utama, Zon 12B, Pasir Gudang Industrial Area, Pasir Gudang, JHR, MYS, 81700
5E Resources Ltd is a provider of scheduled waste management services in Malaysia. The company's segments include the sale of recovered and recycled products, which involves the sale of products and by-products generated from the provision of scheduled waste treatment services, and chemical trading, operated via its indirect wholly-owned subsidiary.

5E Resources Headlines

No Headlines