GURUFOCUS.COM » STOCK LIST » Energy » Oil & Gas » Ocean Vantage Holdings Bhd (XKLS:0220) » Definitions » Beneish M-Score

Ocean Vantage Holdings Bhd (XKLS:0220) Beneish M-Score : 0.00 (As of Sep. 21, 2024)


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

What is Ocean Vantage 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.

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

During the past 8 years, the highest Beneish M-Score of Ocean Vantage Holdings Bhd was -1.76. The lowest was -1.76. And the median was -1.76.


Ocean Vantage Holdings Bhd Beneish M-Score Historical Data

The historical data trend for Ocean Vantage 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.

Ocean Vantage Holdings Bhd Beneish M-Score Chart

Ocean Vantage Holdings Bhd Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - - -1.76 - -

Ocean Vantage Holdings Bhd Quarterly Data
Dec18 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 - - - - -

Competitive Comparison of Ocean Vantage Holdings Bhd's Beneish M-Score

For the Oil & Gas Equipment & Services subindustry, Ocean Vantage 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.


Ocean Vantage Holdings Bhd's Beneish M-Score Distribution in the Oil & Gas Industry

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

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



Ocean Vantage 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 Ocean Vantage 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 * +0.528 * +0.404 * +0.892 * +0.115 *
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * +4.679 * -0.327 *
=

* 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 (Jun24) TTM:Last Year (Jun23) TTM:
Total Receivables was RM67.8 Mil.
Revenue was 33.169 + 34.215 + 34.092 + 39.382 = RM140.9 Mil.
Gross Profit was 4.285 + 3.281 + -6.246 + 6.992 = RM8.3 Mil.
Total Current Assets was RM92.2 Mil.
Total Assets was RM104.6 Mil.
Property, Plant and Equipment(Net PPE) was RM12.4 Mil.
Depreciation, Depletion and Amortization(DDA) was RM2.4 Mil.
Selling, General, & Admin. Expense(SGA) was RM19.1 Mil.
Total Current Liabilities was RM39.6 Mil.
Long-Term Debt & Capital Lease Obligation was RM1.6 Mil.
Net Income was -1.226 + -0.888 + -9.083 + 5.498 = RM-5.7 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = RM0.0 Mil.
Cash Flow from Operations was -2.708 + 1.049 + 0.003 + -3.029 = RM-4.7 Mil.
Total Receivables was RM60.8 Mil.
Revenue was 48.767 + 47.451 + 51.319 + 45.3 = RM192.8 Mil.
Gross Profit was 10.149 + 7.46 + 13.05 + 6.237 = RM36.9 Mil.
Total Current Assets was RM88.1 Mil.
Total Assets was RM101.0 Mil.
Property, Plant and Equipment(Net PPE) was RM12.9 Mil.
Depreciation, Depletion and Amortization(DDA) was RM2.2 Mil.
Selling, General, & Admin. Expense(SGA) was RM14.3 Mil.
Total Current Liabilities was RM29.8 Mil.
Long-Term Debt & Capital Lease Obligation was RM1.9 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)
=(67.834 / 140.858) / (60.804 / 192.837)
=0.481577 / 0.315313
=

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)
=(36.896 / 192.837) / (8.312 / 140.858)
=0.191333 / 0.05901
=

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 - (92.196 + 12.416) / 104.612) / (1 - (88.136 + 12.857) / 100.993)
=0 / 0
=

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
=140.858 / 192.837
=

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))
=(2.195 / (2.195 + 12.857)) / (2.351 / (2.351 + 12.416))
=0.145828 / 0.159206
=

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)
=(19.078 / 140.858) / (14.297 / 192.837)
=0.135441 / 0.07414
=

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)
=((1.575 + 39.579) / 104.612) / ((1.865 + 29.752) / 100.993)
=0.393397 / 0.313061
=

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
=(-5.699 - 0 - -4.685) / 104.612
=-0.009693

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.


Ocean Vantage Holdings Bhd Beneish M-Score Related Terms

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


Ocean Vantage Holdings Bhd Business Description

Traded in Other Exchanges
N/A
Address
Kuala Baram Land District, 1st & 2nd Floor, Block 11, Lot 6073 and 6074, Jalan Tudan, Bandar Baru Permyjaya, Miri, SWK, MYS, 98000
Ocean Vantage Holdings Bhd is engaged in the provision of support services for the oil and gas industry where it supports both the upstream and downstream oil and gas activities. The company's operations as a provider of engineering, fabrication, and NDT inspection and testing services. Its services include Rig/Platform Modifications; Rig Stacking & Reactivation; Rig Repair & Maintenance; Accommodation Refurbishment; Fabrication & Construction of Structures; Blasting & Painting Services; Equipment Rental, Repair & Maintenance; Marine Security Services; Conventional NDT & Inspection; Rope Access; Scaffolding Services; Tank Cleaning; and Crane, Structural, Piping Replacement; among others.

Ocean Vantage Holdings Bhd Headlines

No Headlines