GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Fast Energy Holdings Bhd (XKLS:0084) » Definitions » Beneish M-Score

Fast Energy Holdings Bhd (XKLS:0084) Beneish M-Score : -3.69 (As of Sep. 23, 2024)


View and export this data going back to 2005. Start your Free Trial

What is Fast Energy Holdings Bhd 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 -3.69 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKLS:0084' s Beneish M-Score Range Over the Past 10 Years
Min: -3.69   Med: -2.3   Max: 63.41
Current: -3.69

During the past 13 years, the highest Beneish M-Score of Fast Energy Holdings Bhd was 63.41. The lowest was -3.69. And the median was -2.30.


Fast Energy Holdings Bhd Beneish M-Score Historical Data

The historical data trend for Fast Energy Holdings 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.

* Premium members only.

Fast Energy Holdings Bhd Beneish M-Score Chart

Fast Energy Holdings Bhd Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.09 -2.20 63.41 -2.62 -3.69

Fast Energy Holdings Bhd Quarterly Data
Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24
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 - - -3.69 - -

Competitive Comparison of Fast Energy Holdings Bhd's Beneish M-Score

For the Tools & Accessories subindustry, Fast Energy Holdings 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.


Fast Energy Holdings Bhd's Beneish M-Score Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, Fast Energy Holdings Bhd's Beneish M-Score distribution charts can be found below:

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



Fast Energy Holdings 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 Fast Energy Holdings 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 * 0.6779+0.528 * 0.5317+0.404 * 0.8697+0.892 * 1.4763+0.115 * 0.4213
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8321+4.679 * -0.201633-0.327 * 1.1797
=-3.69

* 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 RM55.9 Mil.
Revenue was RM401.6 Mil.
Gross Profit was RM8.8 Mil.
Total Current Assets was RM73.1 Mil.
Total Assets was RM129.6 Mil.
Property, Plant and Equipment(Net PPE) was RM12.6 Mil.
Depreciation, Depletion and Amortization(DDA) was RM2.9 Mil.
Selling, General, & Admin. Expense(SGA) was RM6.3 Mil.
Total Current Liabilities was RM14.5 Mil.
Long-Term Debt & Capital Lease Obligation was RM1.0 Mil.
Net Income was RM-18.7 Mil.
Gross Profit was RM0.0 Mil.
Cash Flow from Operations was RM7.5 Mil.
Total Receivables was RM55.8 Mil.
Revenue was RM272.1 Mil.
Gross Profit was RM3.2 Mil.
Total Current Assets was RM71.2 Mil.
Total Assets was RM139.7 Mil.
Property, Plant and Equipment(Net PPE) was RM14.1 Mil.
Depreciation, Depletion and Amortization(DDA) was RM1.2 Mil.
Selling, General, & Admin. Expense(SGA) was RM5.1 Mil.
Total Current Liabilities was RM13.2 Mil.
Long-Term Debt & Capital Lease Obligation was RM1.0 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)
=(55.891 / 401.622) / (55.847 / 272.053)
=0.139163 / 0.20528
=0.6779

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)
=(3.154 / 272.053) / (8.756 / 401.622)
=0.011593 / 0.021802
=0.5317

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 - (73.098 + 12.604) / 129.597) / (1 - (71.203 + 14.097) / 139.714)
=0.338704 / 0.389467
=0.8697

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
=401.622 / 272.053
=1.4763

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))
=(1.213 / (1.213 + 14.097)) / (2.919 / (2.919 + 12.604))
=0.079229 / 0.188044
=0.4213

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)
=(6.313 / 401.622) / (5.139 / 272.053)
=0.015719 / 0.01889
=0.8321

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)
=((1.01 + 14.529) / 129.597) / ((0.984 + 13.216) / 139.714)
=0.119902 / 0.101636
=1.1797

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
=(-18.681 - 0 - 7.45) / 129.597
=-0.201633

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.

Fast Energy Holdings Bhd has a M-score of -3.69 suggests that the company is unlikely to be a manipulator.


Fast Energy Holdings Bhd Beneish M-Score Related Terms

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


Fast Energy Holdings Bhd Business Description

Traded in Other Exchanges
N/A
Address
B2-1-12, Solaris Dutamas, No. 1, Jalan Dutamas 1, Kuala Lumpur, SGR, MYS, 50480
Fast Energy Holdings Bhd formerly Techfast Holdings Bhd is an investment holding company. It is engaged in the provision of management services. The company's business segments include Investment holding includes Investment holding and provision of management and corporate services, Oil Bunkering includes Provision of bunkering services, vessel chartering and trading of petroleum and commodities and Renewable energy includes Investment in solar, design, construct, operate solar and trading of any solar related products geographical presence in Malaysia, Asia and Other countries.

Fast Energy Holdings Bhd Headlines

No Headlines