GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Alpha Ocean Resources Bhd (XKLS:03051) » Definitions » Beneish M-Score

Alpha Ocean Resources Bhd (XKLS:03051) Beneish M-Score : 618.00 (As of Jun. 22, 2024)


View and export this data going back to 2021. Start your Free Trial

What is Alpha Ocean Resources 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 618 higher than -1.78, which implies that the company might have manipulated its financial results.

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

XKLS:03051' s Beneish M-Score Range Over the Past 10 Years
Min: 618   Med: 618   Max: 618
Current: 618

During the past 5 years, the highest Beneish M-Score of Alpha Ocean Resources Bhd was 618.00. The lowest was 618.00. And the median was 618.00.


Alpha Ocean Resources Bhd Beneish M-Score Historical Data

The historical data trend for Alpha Ocean Resources 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.

Alpha Ocean Resources Bhd Beneish M-Score Chart

Alpha Ocean Resources Bhd Annual Data
Trend Jun19 Jun20 Jun21 Jun22 Jun23
Beneish M-Score
- - - - 618.00

Alpha Ocean Resources Bhd Semi-Annual Data
Jun19 Jun20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23
Beneish M-Score Get a 7-Day Free Trial - - - 618.00 -

Competitive Comparison of Alpha Ocean Resources Bhd's Beneish M-Score

For the Farm Products subindustry, Alpha Ocean Resources 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.


Alpha Ocean Resources Bhd's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Alpha Ocean Resources Bhd's Beneish M-Score distribution charts can be found below:

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



Alpha Ocean Resources 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 Alpha Ocean Resources 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 * 1.6921+0.528 * -0.8028+0.404 * 1540.0571+0.892 * 0.5357+0.115 * 0.8082
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 2.7225+4.679 * -0.082965-0.327 * 0.5709
=618.00

* 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 (Jun23) TTM:Last Year (Jun22) TTM:
Total Receivables was RM2.68 Mil.
Revenue was RM3.25 Mil.
Gross Profit was RM-1.60 Mil.
Total Current Assets was RM12.72 Mil.
Total Assets was RM20.13 Mil.
Property, Plant and Equipment(Net PPE) was RM6.33 Mil.
Depreciation, Depletion and Amortization(DDA) was RM0.72 Mil.
Selling, General, & Admin. Expense(SGA) was RM6.37 Mil.
Total Current Liabilities was RM1.17 Mil.
Long-Term Debt & Capital Lease Obligation was RM0.01 Mil.
Net Income was RM-7.90 Mil.
Gross Profit was RM0.00 Mil.
Cash Flow from Operations was RM-6.23 Mil.
Total Receivables was RM2.95 Mil.
Revenue was RM6.07 Mil.
Gross Profit was RM2.40 Mil.
Total Current Assets was RM19.99 Mil.
Total Assets was RM28.94 Mil.
Property, Plant and Equipment(Net PPE) was RM8.95 Mil.
Depreciation, Depletion and Amortization(DDA) was RM0.80 Mil.
Selling, General, & Admin. Expense(SGA) was RM4.36 Mil.
Total Current Liabilities was RM2.94 Mil.
Long-Term Debt & Capital Lease Obligation was RM0.02 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)
=(2.677 / 3.253) / (2.953 / 6.072)
=0.822933 / 0.486331
=1.6921

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)
=(2.402 / 6.072) / (-1.603 / 3.253)
=0.395586 / -0.492776
=-0.8028

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 - (12.719 + 6.325) / 20.129) / (1 - (19.993 + 8.946) / 28.94)
=0.053902 / 3.5E-5
=1540.0571

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
=3.253 / 6.072
=0.5357

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))
=(0.8 / (0.8 + 8.946)) / (0.715 / (0.715 + 6.325))
=0.082085 / 0.101563
=0.8082

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)
=(6.365 / 3.253) / (4.364 / 6.072)
=1.956655 / 0.718709
=2.7225

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)
=((0.01 + 1.167) / 20.129) / ((0.023 + 2.941) / 28.94)
=0.058473 / 0.102419
=0.5709

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
=(-7.899 - 0 - -6.229) / 20.129
=-0.082965

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.

Alpha Ocean Resources Bhd has a M-score of 618.00 signals that the company is likely to be a manipulator.


Alpha Ocean Resources Bhd Beneish M-Score Related Terms

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


Alpha Ocean Resources Bhd (XKLS:03051) Business Description

Traded in Other Exchanges
N/A
Address
No.3, Jalan Bangsar, Unit SO-33A-1 & SO-33A-8, Menara 1, Strata Offices, KL Eco City, Kuala Lumpur, MYS, 59200
Alpha Ocean Resources Bhd is a tuna fishing and trading company based in Malaysia, which focuses on delivering premium tuna fishes. The company is committed to providing customers with quality catches that are affordable and take measures to ensure fishing operations are sustainable.

Alpha Ocean Resources Bhd (XKLS:03051) Headlines

No Headlines