GURUFOCUS.COM » STOCK LIST » Energy » Oil & Gas » Reservoir Link Energy Bhd (XKLS:0219) » Definitions » Beneish M-Score

Reservoir Link Energy Bhd (XKLS:0219) Beneish M-Score : -0.28 (As of Apr. 03, 2025)


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

What is Reservoir Link Energy 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 -0.28 higher than -1.78, which implies that the company might have manipulated its financial results.

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

XKLS:0219' s Beneish M-Score Range Over the Past 10 Years
Min: -2.92   Med: -0.81   Max: 1.57
Current: -0.28

During the past 8 years, the highest Beneish M-Score of Reservoir Link Energy Bhd was 1.57. The lowest was -2.92. And the median was -0.81.


Reservoir Link Energy Bhd Beneish M-Score Historical Data

The historical data trend for Reservoir Link Energy 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.

Reservoir Link Energy Bhd Beneish M-Score Chart

Reservoir Link Energy Bhd Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Jun23 Jun24
Beneish M-Score
Get a 7-Day Free Trial - - 0.01 -0.61 -

Reservoir Link Energy Bhd Quarterly Data
Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 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 Premium Member Only Premium Member Only Premium Member Only Premium Member Only -1.01 -1.66 - -2.92 -0.28

Competitive Comparison of Reservoir Link Energy Bhd's Beneish M-Score

For the Oil & Gas Equipment & Services subindustry, Reservoir Link Energy 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.


Reservoir Link Energy Bhd's Beneish M-Score Distribution in the Oil & Gas Industry

For the Oil & Gas industry and Energy sector, Reservoir Link Energy Bhd's Beneish M-Score distribution charts can be found below:

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


;
;

Reservoir Link Energy 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 Reservoir Link Energy 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 * 0.5494+0.528 * 0.8566+0.404 * 4.5826+0.892 * 0.7245+0.115 * 0.3765
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.4918+4.679 * 0.320968-0.327 * 0.5564
=-0.28

* 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 RM42.6 Mil.
Revenue was 34.709 + 42.921 + 43.632 + 30.225 = RM151.5 Mil.
Gross Profit was 7.548 + 5.958 + 9.201 + 3.569 = RM26.3 Mil.
Total Current Assets was RM73.1 Mil.
Total Assets was RM256.1 Mil.
Property, Plant and Equipment(Net PPE) was RM69.7 Mil.
Depreciation, Depletion and Amortization(DDA) was RM7.5 Mil.
Selling, General, & Admin. Expense(SGA) was RM22.2 Mil.
Total Current Liabilities was RM43.0 Mil.
Long-Term Debt & Capital Lease Obligation was RM38.3 Mil.
Net Income was 83.953 + 0.684 + -0.512 + -1.881 = RM82.2 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = RM0.0 Mil.
Cash Flow from Operations was -0.37 + 0.521 + 12.205 + -12.315 = RM0.0 Mil.
Total Receivables was RM107.0 Mil.
Revenue was 44.659 + 67.688 + 51.79 + 44.952 = RM209.1 Mil.
Gross Profit was 7.051 + 9.305 + 8.44 + 6.271 = RM31.1 Mil.
Total Current Assets was RM138.3 Mil.
Total Assets was RM222.9 Mil.
Property, Plant and Equipment(Net PPE) was RM63.1 Mil.
Depreciation, Depletion and Amortization(DDA) was RM2.4 Mil.
Selling, General, & Admin. Expense(SGA) was RM20.5 Mil.
Total Current Liabilities was RM117.9 Mil.
Long-Term Debt & Capital Lease Obligation was RM9.3 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)
=(42.576 / 151.487) / (106.964 / 209.089)
=0.281054 / 0.511572
=0.5494

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)
=(31.067 / 209.089) / (26.276 / 151.487)
=0.148583 / 0.173454
=0.8566

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 - (73.058 + 69.65) / 256.11) / (1 - (138.251 + 63.11) / 222.898)
=0.442786 / 0.096623
=4.5826

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
=151.487 / 209.089
=0.7245

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))
=(2.411 / (2.411 + 63.11)) / (7.544 / (7.544 + 69.65))
=0.036797 / 0.097728
=0.3765

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)
=(22.15 / 151.487) / (20.494 / 209.089)
=0.146217 / 0.098016
=1.4918

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)
=((38.304 + 43.01) / 256.11) / ((9.326 + 117.863) / 222.898)
=0.317496 / 0.570615
=0.5564

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
=(82.244 - 0 - 0.041) / 256.11
=0.320968

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.

Reservoir Link Energy Bhd has a M-score of -0.28 signals that the company is likely to be a manipulator.


Reservoir Link Energy Bhd Beneish M-Score Related Terms

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


Reservoir Link Energy Bhd Business Description

Traded in Other Exchanges
N/A
Address
No. 2, Jalan Kerinchi, Gerbang Kerinchi, E-33-01, Menara SUEZCAP 2, KL Gateway, Lestari, Kuala Lumpur, MYS, 59200
Reservoir Link Energy Bhd is a provider of well services for Oil & Gas Operators and Renewable Energy industry that supports upstream segments. The company provides services for well leak repair, perforation, testing, wash and cement, wireline services, production enhancement, and other services comprise of supplying oilfield products, equipment and technical personnel, and providing construction and consultancy services. The company has three business segments as oil and gas segment; Renewable energy segment and other services. It derives majority of its revenue from Renewable energy Segment.

Reservoir Link Energy Bhd Headlines

No Headlines