GURUFOCUS.COM » STOCK LIST » Utilities » Utilities - Regulated » Memiontec Holdings Ltd (SGX:TWL) » Definitions » Beneish M-Score

Memiontec Holdings (SGX:TWL) Beneish M-Score : -5.59 (As of Apr. 03, 2025)


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

What is Memiontec Holdings 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 -5.59 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

SGX:TWL' s Beneish M-Score Range Over the Past 10 Years
Min: -5.59   Med: -2.07   Max: -1.02
Current: -5.59

During the past 9 years, the highest Beneish M-Score of Memiontec Holdings was -1.02. The lowest was -5.59. And the median was -2.07.


Memiontec Holdings Beneish M-Score Historical Data

The historical data trend for Memiontec Holdings'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.

Memiontec Holdings Beneish M-Score Chart

Memiontec Holdings Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only -1.94 -2.51 -2.07 -1.02 -5.59

Memiontec Holdings Semi-Annual Data
Dec16 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24
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 -2.07 - -1.02 - -5.59

Competitive Comparison of Memiontec Holdings's Beneish M-Score

For the Utilities - Regulated Water subindustry, Memiontec Holdings'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.


Memiontec Holdings's Beneish M-Score Distribution in the Utilities - Regulated Industry

For the Utilities - Regulated industry and Utilities sector, Memiontec Holdings's Beneish M-Score distribution charts can be found below:

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


;
;

Memiontec Holdings 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 Memiontec Holdings 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 * 1.3494+0.528 * -5.404+0.404 * 1.0415+0.892 * 0.7915+0.115 * 0.9658
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.34+4.679 * 0.053261-0.327 * 1.2029
=-5.59

* 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 (Dec24) TTM:Last Year (Dec23) TTM:
Total Receivables was S$33.55 Mil.
Revenue was S$52.91 Mil.
Gross Profit was S$-1.36 Mil.
Total Current Assets was S$42.74 Mil.
Total Assets was S$48.33 Mil.
Property, Plant and Equipment(Net PPE) was S$1.80 Mil.
Depreciation, Depletion and Amortization(DDA) was S$0.43 Mil.
Selling, General, & Admin. Expense(SGA) was S$1.87 Mil.
Total Current Liabilities was S$34.53 Mil.
Long-Term Debt & Capital Lease Obligation was S$0.38 Mil.
Net Income was S$-7.39 Mil.
Gross Profit was S$0.00 Mil.
Cash Flow from Operations was S$-9.96 Mil.
Total Receivables was S$31.41 Mil.
Revenue was S$66.85 Mil.
Gross Profit was S$9.29 Mil.
Total Current Assets was S$49.52 Mil.
Total Assets was S$55.20 Mil.
Property, Plant and Equipment(Net PPE) was S$1.53 Mil.
Depreciation, Depletion and Amortization(DDA) was S$0.35 Mil.
Selling, General, & Admin. Expense(SGA) was S$1.76 Mil.
Total Current Liabilities was S$31.82 Mil.
Long-Term Debt & Capital Lease Obligation was S$1.33 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)
=(33.549 / 52.914) / (31.41 / 66.85)
=0.634029 / 0.469858
=1.3494

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)
=(9.285 / 66.85) / (-1.36 / 52.914)
=0.138893 / -0.025702
=-5.404

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 - (42.743 + 1.801) / 48.328) / (1 - (49.521 + 1.531) / 55.202)
=0.078298 / 0.075178
=1.0415

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
=52.914 / 66.85
=0.7915

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))
=(0.351 / (0.351 + 1.531)) / (0.431 / (0.431 + 1.801))
=0.186504 / 0.1931
=0.9658

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)
=(1.871 / 52.914) / (1.764 / 66.85)
=0.035359 / 0.026387
=1.34

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)
=((0.378 + 34.531) / 48.328) / ((1.33 + 31.818) / 55.202)
=0.722335 / 0.600485
=1.2029

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
=(-7.39 - 0 - -9.964) / 48.328
=0.053261

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.

Memiontec Holdings has a M-score of -5.59 suggests that the company is unlikely to be a manipulator.


Memiontec Holdings Beneish M-Score Related Terms

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


Memiontec Holdings Business Description

Traded in Other Exchanges
Address
20 Woodlands Link No. 04-30/31, Woodlands East Industrial Estate, Singapore, SGP, 738733
Memiontec Holdings Ltd is a one-stop integrated total solution provider of water treatment solutions through the use of a membrane, ion exchange, physical, chemical, and biological processes, and leveraging. The company provides water and wastewater treatment solutions for use in both municipalities and a variety of industries. It diversified its business into long-term operation and maintenance of water treatment facilities and supplying water through transfer-own-operate-transfer (TOOT) and build-own-operate-transfer (BOOT) projects. Its segments include Total Solutions with engineering, procurement, and construction (TSEPC) services is a key revenue driver; Operation, maintenance and service of water and wastewater treatment plants (OMS); SDS and Trading, and SOW.

Memiontec Holdings Headlines

No Headlines