XOX Bhd (XKLS:0165) Beneish M-Score: -2.86 (As of Jun. 25, 2026)


XKLS:0165 XOX Bhd XKLS:0165
29 GF Score
Price RM0.20
GF Value RM0.28
Valuation Modestly Undervalued
! 3 Warning Signs
View Full Analysis

What is XOX Bhd Beneish M-Score?

XOX Bhd XKLS:0165 +11.11% 29 Beneish M-Score is -2.86 as of Jun. 25, 2026. GuruFocus rates XKLS:0165 with a GF Score™ of 29/100 and a GF Value™ of RM0.28 (Modestly Undervalued). The stock has 3 warning signs investors should review. Among 355 Telecommunication Services companies, XOX Bhd ranks better than 55.21% 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 -2.86 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKLS:0165' s Beneish M-Score Range Over the Past 10 Years
Min: -3.56   Med: -2.81   Max: 558.58
Current: -2.86

During the past 13 years, the highest Beneish M-Score of XOX Bhd was 558.58. The lowest was -3.56. And the median was -2.81.


XOX Bhd Beneish M-Score Historical Data

* Premium members only.

The historical data trend for XOX 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.

XOX Bhd Beneish M-Score Chart

XOX Bhd Annual Data
Trend Jun15 Jun16 Jun17 Jun18 Sep20 Sep21 Sep22 Sep23 Sep24 Sep25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.88 -3.56 -3.32 -2.75 -2.86

XOX 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 -2.86 0.00 0.00

XKLS:0165 vs TMUS, VZ, T: Beneish M-Score Comparison

For the Telecom Services subindustry, XOX 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.


XOX Bhd Beneish M-Score vs Telecommunication Services Industry

For the Telecommunication Services industry and Communication Services sector, XOX Bhd's Beneish M-Score distribution charts can be found below:

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


XKLS:0165
29GF Score
XOX Bhd XKLS:0165
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

XOX 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 XOX 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 * 1.2633+0.528 * 1.1533+0.404 * 0.9292+0.892 * 1.0366+0.115 * 0.7927
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.7725+4.679 * -0.151752-0.327 * 1.0284
=-2.86

* 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 (Sep25) TTM:Last Year (Sep24) TTM:
Total Receivables was RM32.8 Mil.
Revenue was RM260.1 Mil.
Gross Profit was RM94.9 Mil.
Total Current Assets was RM126.8 Mil.
Total Assets was RM301.8 Mil.
Property, Plant and Equipment(Net PPE) was RM29.8 Mil.
Depreciation, Depletion and Amortization(DDA) was RM20.9 Mil.
Selling, General, & Admin. Expense(SGA) was RM117.6 Mil.
Total Current Liabilities was RM141.1 Mil.
Long-Term Debt & Capital Lease Obligation was RM25.0 Mil.
Net Income was RM-21.4 Mil.
Gross Profit was RM0.0 Mil.
Cash Flow from Operations was RM24.4 Mil.
Total Receivables was RM25.1 Mil.
Revenue was RM250.9 Mil.
Gross Profit was RM105.6 Mil.
Total Current Assets was RM112.1 Mil.
Total Assets was RM326.3 Mil.
Property, Plant and Equipment(Net PPE) was RM45.3 Mil.
Depreciation, Depletion and Amortization(DDA) was RM21.9 Mil.
Selling, General, & Admin. Expense(SGA) was RM146.9 Mil.
Total Current Liabilities was RM142.9 Mil.
Long-Term Debt & Capital Lease Obligation was RM31.6 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)
=(32.805 / 260.114) / (25.05 / 250.926)
=0.126118 / 0.09983
=1.2633

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)
=(105.605 / 250.926) / (94.92 / 260.114)
=0.420861 / 0.364917
=1.1533

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 - (126.83 + 29.778) / 301.769) / (1 - (112.11 + 45.251) / 326.253)
=0.481034 / 0.517672
=0.9292

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
=260.114 / 250.926
=1.0366

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))
=(21.944 / (21.944 + 45.251)) / (20.862 / (20.862 + 29.778))
=0.326572 / 0.411967
=0.7927

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)
=(117.632 / 260.114) / (146.898 / 250.926)
=0.452232 / 0.585424
=0.7725

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)
=((24.952 + 141.076) / 301.769) / ((31.623 + 142.925) / 326.253)
=0.550182 / 0.535008
=1.0284

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
=(-21.374 - 0 - 24.42) / 301.769
=-0.151752

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.

XOX Bhd has a M-score of -2.86 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 -2.86 mean?
XOX Bhd (XKLS:0165) has a Beneish M-Score of -2.86 as of Jun. 25, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on XOX Bhd and its competitors. According to the industry distribution chart, XOX Bhd ranks #159 out of 355 companies in the Telecommunication Services industry, placing it in the top 44.8%.
Is XOX Bhd's Beneish M-Score too high?
XOX Bhd's current Beneish M-Score is -2.86. Based on the distribution chart, XOX Bhd ranks #159 out of 355 companies in the Telecommunication Services industry, which is above the industry midpoint. Overall, XOX Bhd has a GF Score™ of 29/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does XOX Bhd's Beneish M-Score compare to TMUS and VZ?
According to the Telecommunication Services industry distribution chart, XOX Bhd ranks #159 out of 355 companies for Beneish M-Score. This puts XOX Bhd in the upper half of its industry. 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 Telecommunication Services company?
A good Beneish M-Score depends on the Telecommunication Services 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 XOX Bhd and its competitors. XOX Bhd's current Beneish M-Score is -2.86. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is XOX Bhd stock overvalued right now?
Based on GuruFocus' analysis, XOX Bhd (XKLS:0165) is currently considered Modestly Undervalued. The stock's GF Value™ is RM0.28, compared to a current price of RM0.20 — trading 28.6% below its estimated fair value. The current Beneish M-Score is -2.86. XOX Bhd's overall GF Score™ is 29/100 with 3 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 XOX Bhd (XKLS:0165), the current Beneish M-Score is -2.86 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 XOX Bhd (XKLS:0165) Overvalued in 2026?

Based on GuruFocus' analysis, XOX Bhd stock appears to be undervalued. The current stock price of RM0.20 is trading 28.6% below its estimated GF Value™ of RM0.28. GuruFocus considers XOX Bhd to be Modestly Undervalued.

Key valuation signals for XKLS:0165:

  • Beneish M-Score: -2.86
  • GF Value™: RM0.28 vs. price of RM0.20 (28.6% below fair value)
  • GF Score™: 29/100 with 3 warning signs

No single metric tells the full story. See the XKLS:0165 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


XOX Bhd Business Description

Other Exchanges 0165PA.PFD:Malaysia
Address Number 8, Persiaran Tropicana, Menara Lien Hoe, Lot 17.1, Level 17, Tropicana Golf and Country Resort, Petaling Jaya, SGR, MYS, 47410
XOX Bhd is principally involved in investment holding. Along with its subsidiaries, the company is engaged in the business of providing telecommunication and mobile application-related services. The company's operating segments include (i) Provision of mobile telecommunication services and its related products, e-commerce services and digital advertising in Malaysia. (ii) Sports segment which involve in establishing, managing and controlling a football club. (iii) Investment holding which involve in investment in subsidiaries, associates and other investments. (iv) Other segments refer to non-core business activities of the company. The majority of the company's revenue is derived from the Mobile telecommunication services segment.
29GF Score

Get the complete analysis for XKLS:0165

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

RM0.20
Price
RM0.28
GF Value