JAG Bhd (XKLS:0024) Beneish M-Score: -2.97 (As of Jun. 25, 2026)


XKLS:0024 JAG Bhd XKLS:0024
39 GF Score
Price RM0.37
GF Value RM0.23
Valuation Significantly Overvalued
! 9 Warning Signs
View Full Analysis

What is JAG Bhd Beneish M-Score?

JAG Bhd XKLS:0024 -1.35% 39 Beneish M-Score is -2.97 as of Jun. 25, 2026. GuruFocus rates XKLS:0024 with a GF Score™ of 39/100 and a GF Value™ of RM0.23 (Significantly Overvalued). The stock has 9 warning signs investors should review. Among 228 Waste Management companies, JAG Bhd ranks better than 75% on this metric.

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 -2.97 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKLS:0024' s Beneish M-Score Range Over the Past 10 Years
Min: -2.97   Med: -2.39   Max: 111.56
Current: -2.97

During the past 13 years, the highest Beneish M-Score of JAG Bhd was 111.56. The lowest was -2.97. And the median was -2.39.


JAG Bhd Beneish M-Score Historical Data

* Premium members only.

The historical data trend for JAG Bhd'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.

JAG Bhd Beneish M-Score Chart

JAG Bhd Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.53 -1.82 -2.53 -2.52 -2.97

JAG Bhd Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
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 0.00 0.00 0.00 -2.97 0.00

XKLS:0024 vs WM, RSG, WCN: Beneish M-Score Comparison

For the Waste Management subindustry, JAG Bhd'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.


JAG Bhd Beneish M-Score vs Waste Management Industry

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

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


XKLS:0024
39GF Score
JAG Bhd XKLS:0024
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

JAG Bhd 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 JAG Bhd 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 * 0.9219+0.528 * 1.1052+0.404 * 1.0383+0.892 * 1.0152+0.115 * 0.9574
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.083783-0.327 * 1.3313
=-2.97

* 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 (Dec25) TTM:Last Year (Dec24) TTM:
Total Receivables was RM19.6 Mil.
Revenue was RM234.1 Mil.
Gross Profit was RM58.6 Mil.
Total Current Assets was RM152.3 Mil.
Total Assets was RM340.2 Mil.
Property, Plant and Equipment(Net PPE) was RM97.6 Mil.
Depreciation, Depletion and Amortization(DDA) was RM11.6 Mil.
Selling, General, & Admin. Expense(SGA) was RM0.0 Mil.
Total Current Liabilities was RM96.6 Mil.
Long-Term Debt & Capital Lease Obligation was RM32.5 Mil.
Net Income was RM-8.8 Mil.
Gross Profit was RM0.0 Mil.
Cash Flow from Operations was RM19.7 Mil.
Total Receivables was RM21.0 Mil.
Revenue was RM230.6 Mil.
Gross Profit was RM63.8 Mil.
Total Current Assets was RM128.6 Mil.
Total Assets was RM309.1 Mil.
Property, Plant and Equipment(Net PPE) was RM101.5 Mil.
Depreciation, Depletion and Amortization(DDA) was RM11.5 Mil.
Selling, General, & Admin. Expense(SGA) was RM0.0 Mil.
Total Current Liabilities was RM51.6 Mil.
Long-Term Debt & Capital Lease Obligation was RM36.6 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)
=(19.625 / 234.139) / (20.969 / 230.642)
=0.083818 / 0.090916
=0.9219

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)
=(63.774 / 230.642) / (58.577 / 234.139)
=0.276506 / 0.25018
=1.1052

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 - (152.297 + 97.593) / 340.175) / (1 - (128.624 + 101.454) / 309.085)
=0.265408 / 0.255616
=1.0383

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
=234.139 / 230.642
=1.0152

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))
=(11.528 / (11.528 + 101.454)) / (11.641 / (11.641 + 97.593))
=0.102034 / 0.106569
=0.9574

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 / 234.139) / (0 / 230.642)
=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)
=((32.517 + 96.633) / 340.175) / ((36.55 + 51.597) / 309.085)
=0.379658 / 0.285187
=1.3313

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
=(-8.834 - 0 - 19.667) / 340.175
=-0.083783

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.

JAG Bhd has a M-score of -2.97 suggests that the company is unlikely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -2.97 mean?
JAG Bhd (XKLS:0024) has a Beneish M-Score of -2.97 as of Jun. 25, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on JAG Bhd and its competitors. According to the industry distribution chart, JAG Bhd ranks #57 out of 228 companies in the Waste Management industry, placing it in the top 25%.
Is JAG Bhd's Beneish M-Score too high?
JAG Bhd's current Beneish M-Score is -2.97. Based on the distribution chart, JAG Bhd ranks #57 out of 228 companies in the Waste Management industry, which is in the top quartile — a strong position relative to peers. Overall, JAG Bhd has a GF Score™ of 39/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does JAG Bhd's Beneish M-Score compare to WM and RSG?
According to the Waste Management industry distribution chart, JAG Bhd ranks #57 out of 228 companies for Beneish M-Score. This places JAG Bhd in the top 25% of its industry — outperforming the majority of peers. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Beneish M-Score for a Waste Management company?
A good Beneish M-Score depends on the Waste Management industry context. However, Beneish M-Score should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Beneish M-Score mean?
A high Beneish M-Score can signal that a stock is expensive relative to its fundamentals. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on JAG Bhd and its competitors. JAG Bhd's current Beneish M-Score is -2.97. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is JAG Bhd stock overvalued right now?
Based on GuruFocus' analysis, JAG Bhd (XKLS:0024) is currently considered Significantly Overvalued. The stock's GF Value™ is RM0.23, compared to a current price of RM0.37 — trading 58.7% above its estimated fair value. The current Beneish M-Score is -2.97. JAG Bhd's overall GF Score™ is 39/100 with 9 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Beneish M-Score calculated?
Beneish M-Score is calculated from a company's financial statements. For JAG Bhd (XKLS:0024), the current Beneish M-Score is -2.97 as of Jun. 25, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is JAG Bhd (XKLS:0024) Overvalued in 2026?

Based on GuruFocus' analysis, JAG Bhd stock appears to be overvalued. The current stock price of RM0.37 is trading 58.7% above its estimated GF Value™ of RM0.23. GuruFocus considers JAG Bhd to be Significantly Overvalued.

Key valuation signals for XKLS:0024:

  • Beneish M-Score: -2.97
  • GF Value™: RM0.23 vs. price of RM0.37 (58.7% above fair value)
  • GF Score™: 39/100 with 9 warning signs

No single metric tells the full story. See the XKLS:0024 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


JAG Bhd Business Description

Address 72A, Jalan Universiti, D65-3A, Block D, Jaya One, Petaling Jaya, SGR, MYS, 46200
JAG Bhd is an investment holding company with five reportable segments: Manufacturing, Trading, Lifestyle and Services; Investment and Property Development. The Manufacturing Segment that derives the majority of revenue involves recycling and manufacturing activities of extraction, production, and refinery of ferrous, non-ferrous, and precious metals via industrial and electronic waste. Trading includes the trading of ferrous and non-ferrous metals. Lifestyle and Services include operating a coin-operated laundry business. Property development includes buying, selling, and renting self-owned or leased real estate land, property development, and project management. It has operations in Malaysia, China, Japan, and Others.
39GF Score

Get the complete analysis for XKLS:0024

Beneish M-Score is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

RM0.37
Price
RM0.23
GF Value