GURUFOCUS.COM » STOCK LIST » Communication Services » Telecommunication Services » Binasat Communications Bhd (XKLS:0195) » Definitions » Beneish M-Score

Binasat Communications Bhd (XKLS:0195) Beneish M-Score : -1.77 (As of May. 05, 2024)


View and export this data going back to 2018. Start your Free Trial

What is Binasat Communications 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.

Warning Sign:

Beneish M-Score -1.77 higher than -1.78, which implies that the company might have manipulated its financial results.

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

XKLS:0195' s Beneish M-Score Range Over the Past 10 Years
Min: -3.08   Med: -2.05   Max: 1.61
Current: -1.77

During the past 8 years, the highest Beneish M-Score of Binasat Communications Bhd was 1.61. The lowest was -3.08. And the median was -2.05.


Binasat Communications Bhd Beneish M-Score Historical Data

The historical data trend for Binasat Communications 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.

Binasat Communications Bhd Beneish M-Score Chart

Binasat Communications Bhd Annual Data
Trend Jun14 Jun15 Jun16 Jun17 Jun18 Jun19 Jun20 Jun21
Beneish M-Score
Get a 7-Day Free Trial - - -2.00 -3.08 -1.34

Binasat Communications Bhd Quarterly Data
Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Sep23
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 -1.35 -1.22 -2.05 -2.09 -1.77

Competitive Comparison of Binasat Communications Bhd's Beneish M-Score

For the Telecom Services subindustry, Binasat Communications 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.


Binasat Communications Bhd's Beneish M-Score Distribution in the Telecommunication Services Industry

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

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



Binasat Communications 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 Binasat Communications 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 * 1.6299+0.528 * 0.9685+0.404 * 0.8533+0.892 * 1.0453+0.115 * 1.5769
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0767+4.679 * 0.049706-0.327 * 1.355
=-1.77

* 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 (Sep23) TTM:Last Year (Jun22) TTM:
Total Receivables was RM77.38 Mil.
Revenue was 21.33 + 22.736 + 24.887 + 18.335 = RM87.29 Mil.
Gross Profit was 1.82 + 6.099 + 6.456 + 4.431 = RM18.81 Mil.
Total Current Assets was RM120.76 Mil.
Total Assets was RM190.30 Mil.
Property, Plant and Equipment(Net PPE) was RM44.26 Mil.
Depreciation, Depletion and Amortization(DDA) was RM3.30 Mil.
Selling, General, & Admin. Expense(SGA) was RM7.64 Mil.
Total Current Liabilities was RM33.53 Mil.
Long-Term Debt & Capital Lease Obligation was RM19.14 Mil.
Net Income was -0.673 + 1.436 + 1.547 + 1.444 = RM3.75 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = RM0.00 Mil.
Cash Flow from Operations was 0 + 0.161 + -7.095 + 1.229 = RM-5.71 Mil.
Total Receivables was RM45.42 Mil.
Revenue was 14.964 + 24.925 + 29.594 + 14.025 = RM83.51 Mil.
Gross Profit was 3.713 + 4.995 + 4.932 + 3.785 = RM17.43 Mil.
Total Current Assets was RM98.37 Mil.
Total Assets was RM166.81 Mil.
Property, Plant and Equipment(Net PPE) was RM42.47 Mil.
Depreciation, Depletion and Amortization(DDA) was RM5.21 Mil.
Selling, General, & Admin. Expense(SGA) was RM6.79 Mil.
Total Current Liabilities was RM15.35 Mil.
Long-Term Debt & Capital Lease Obligation was RM18.72 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)
=(77.38 / 87.288) / (45.42 / 83.508)
=0.886491 / 0.5439
=1.6299

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)
=(17.425 / 83.508) / (18.806 / 87.288)
=0.208663 / 0.215448
=0.9685

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 - (120.76 + 44.257) / 190.298) / (1 - (98.372 + 42.467) / 166.809)
=0.13285 / 0.155687
=0.8533

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
=87.288 / 83.508
=1.0453

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))
=(5.211 / (5.211 + 42.467)) / (3.296 / (3.296 + 44.257))
=0.109296 / 0.069312
=1.5769

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)
=(7.637 / 87.288) / (6.786 / 83.508)
=0.087492 / 0.081262
=1.0767

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)
=((19.135 + 33.531) / 190.298) / ((18.721 + 15.35) / 166.809)
=0.276755 / 0.204252
=1.355

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
=(3.754 - 0 - -5.705) / 190.298
=0.049706

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.

Binasat Communications Bhd has a M-score of -1.77 signals that the company is likely to be a manipulator.


Binasat Communications Bhd Beneish M-Score Related Terms

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


Binasat Communications Bhd (XKLS:0195) Business Description

Traded in Other Exchanges
N/A
Address
Jalan Teknologi 4, Menara Binasat, Lot PT 13824, Technology Park, Bukit Jalil, Kuala Lumpur, SGR, MYS, 57000
Binasat Communications Bhd is engaged in investment holding. The company provides support services for VSAT Network Engineering Services, Mobile Network Engineering Services, Fiber Network Engineering Services, Satellite Hub/Teleport and Digital Satellite News Gathering (DSNG) Services. It has segments are Satellite, mobile and fibre optic telecommunications networks, Power and telecommunication infrastructure works and Investment holding. The company operates in Malaysia.

Binasat Communications Bhd (XKLS:0195) Headlines

No Headlines