GURUFOCUS.COM » STOCK LIST » Healthcare » Healthcare Providers & Services » Optimax Holdings Bhd (XKLS:0222) » Definitions » Beneish M-Score

Optimax Holdings Bhd (XKLS:0222) Beneish M-Score : -3.05 (As of Jun. 19, 2024)


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

What is Optimax 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 -3.05 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKLS:0222' s Beneish M-Score Range Over the Past 10 Years
Min: -3.54   Med: -3.19   Max: -0.62
Current: -3.05

During the past 8 years, the highest Beneish M-Score of Optimax Holdings Bhd was -0.62. The lowest was -3.54. And the median was -3.19.


Optimax Holdings Bhd Beneish M-Score Historical Data

The historical data trend for Optimax 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.

Optimax Holdings Bhd Beneish M-Score Chart

Optimax Holdings Bhd Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial -3.32 -2.39 -0.62 -3.54 -3.05

Optimax Holdings Bhd Quarterly Data
Mar19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
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 - - - -3.05 -

Competitive Comparison of Optimax Holdings Bhd's Beneish M-Score

For the Medical Care Facilities subindustry, Optimax 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.


Optimax Holdings Bhd's Beneish M-Score Distribution in the Healthcare Providers & Services Industry

For the Healthcare Providers & Services industry and Healthcare sector, Optimax Holdings Bhd's Beneish M-Score distribution charts can be found below:

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



Optimax 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 Optimax 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 * 0.925+0.528 * 0.9961+0.404 * 0.9432+0.892 * 1.0551+0.115 * 1.0348
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.103634-0.327 * 1.1328
=-3.05

* 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 RM1.7 Mil.
Revenue was RM114.0 Mil.
Gross Profit was RM89.4 Mil.
Total Current Assets was RM30.2 Mil.
Total Assets was RM119.7 Mil.
Property, Plant and Equipment(Net PPE) was RM89.2 Mil.
Depreciation, Depletion and Amortization(DDA) was RM9.9 Mil.
Selling, General, & Admin. Expense(SGA) was RM0.0 Mil.
Total Current Liabilities was RM21.9 Mil.
Long-Term Debt & Capital Lease Obligation was RM27.1 Mil.
Net Income was RM12.9 Mil.
Gross Profit was RM0.0 Mil.
Cash Flow from Operations was RM25.3 Mil.
Total Receivables was RM1.7 Mil.
Revenue was RM108.0 Mil.
Gross Profit was RM84.4 Mil.
Total Current Assets was RM33.1 Mil.
Total Assets was RM101.4 Mil.
Property, Plant and Equipment(Net PPE) was RM68.0 Mil.
Depreciation, Depletion and Amortization(DDA) was RM7.8 Mil.
Selling, General, & Admin. Expense(SGA) was RM0.0 Mil.
Total Current Liabilities was RM15.9 Mil.
Long-Term Debt & Capital Lease Obligation was RM20.7 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)
=(1.707 / 113.953) / (1.749 / 108.003)
=0.01498 / 0.016194
=0.925

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)
=(84.37 / 108.003) / (89.366 / 113.953)
=0.781182 / 0.784236
=0.9961

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 - (30.188 + 89.209) / 119.739) / (1 - (33.084 + 67.995) / 101.386)
=0.002856 / 0.003028
=0.9432

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
=113.953 / 108.003
=1.0551

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))
=(7.82 / (7.82 + 67.995)) / (9.877 / (9.877 + 89.209))
=0.103146 / 0.099681
=1.0348

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)
=(0 / 113.953) / (0 / 108.003)
=0 / 0
=1

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)
=((27.085 + 21.911) / 119.739) / ((20.673 + 15.949) / 101.386)
=0.40919 / 0.361214
=1.1328

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
=(12.891 - 0 - 25.3) / 119.739
=-0.103634

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.

Optimax Holdings Bhd has a M-score of -3.05 suggests that the company is unlikely to be a manipulator.


Optimax Holdings Bhd Beneish M-Score Related Terms

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


Optimax Holdings Bhd (XKLS:0222) Business Description

Traded in Other Exchanges
N/A
Address
No. 145, Jalan Radin Bagus, 1st and 2nd Floor, Seri Petaling, Wilayah Persekutuan, Kuala Lumpur, SGR, MYS, 57000
Optimax Holdings Bhd is a provider of eye specialist services. It offers a range of services with in-house medical ophthalmology at specialist centres such as specialist clinics, ambulatory care centres, and specialist hospitals. The company's ambulatory care centres and specialist hospital are equipped with eye operation theatres, and procedure rooms, general and day care wards, and relevant equipment for surgical procedures. It derives revenue from refractive surgery, treatment of eye diseases and disorders, consultation and dispensary services, oculoplastic treatment, and related services.

Optimax Holdings Bhd (XKLS:0222) Headlines

No Headlines