GURUFOCUS.COM » STOCK LIST » Financial Services » Credit Services » ELK-Desa Resources Bhd (XKLS:5228) » Definitions » Beneish M-Score

ELK-Desa Resources Bhd (XKLS:5228) Beneish M-Score : -1.71 (As of May. 04, 2024)


View and export this data going back to 2014. Start your Free Trial

What is ELK-Desa 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 -1.71 higher than -1.78, which implies that the company might have manipulated its financial results.

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

XKLS:5228' s Beneish M-Score Range Over the Past 10 Years
Min: -2.84   Med: -1.85   Max: 6.2
Current: -1.71

During the past 13 years, the highest Beneish M-Score of ELK-Desa Resources Bhd was 6.20. The lowest was -2.84. And the median was -1.85.


ELK-Desa Resources Bhd Beneish M-Score Historical Data

The historical data trend for ELK-Desa 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.

ELK-Desa Resources Bhd Beneish M-Score Chart

ELK-Desa Resources Bhd Annual Data
Trend Mar14 Mar15 Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -1.71 -1.82 -2.83 -2.84 -1.71

ELK-Desa Resources Bhd Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
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 - -1.71 - - -

Competitive Comparison of ELK-Desa Resources Bhd's Beneish M-Score

For the Credit Services subindustry, ELK-Desa 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.


ELK-Desa Resources Bhd's Beneish M-Score Distribution in the Credit Services Industry

For the Credit Services industry and Financial Services sector, ELK-Desa Resources Bhd's Beneish M-Score distribution charts can be found below:

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



ELK-Desa 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 ELK-Desa 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 * 0.8598+0.528 * 0.9864+0.404 * 1.0695+0.892 * 1.2044+0.115 * 2.3199
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.141804-0.327 * 1.3798
=-1.71

* 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 (Mar23) TTM:Last Year (Mar22) TTM:
Total Receivables was RM18.5 Mil.
Revenue was RM155.2 Mil.
Gross Profit was RM121.0 Mil.
Total Current Assets was RM211.4 Mil.
Total Assets was RM693.0 Mil.
Property, Plant and Equipment(Net PPE) was RM38.0 Mil.
Depreciation, Depletion and Amortization(DDA) was RM2.7 Mil.
Selling, General, & Admin. Expense(SGA) was RM0.0 Mil.
Total Current Liabilities was RM87.6 Mil.
Long-Term Debt & Capital Lease Obligation was RM133.7 Mil.
Net Income was RM47.7 Mil.
Gross Profit was RM0.0 Mil.
Cash Flow from Operations was RM-50.5 Mil.
Total Receivables was RM17.9 Mil.
Revenue was RM128.9 Mil.
Gross Profit was RM99.1 Mil.
Total Current Assets was RM218.7 Mil.
Total Assets was RM582.3 Mil.
Property, Plant and Equipment(Net PPE) was RM15.0 Mil.
Depreciation, Depletion and Amortization(DDA) was RM2.7 Mil.
Selling, General, & Admin. Expense(SGA) was RM0.0 Mil.
Total Current Liabilities was RM61.2 Mil.
Long-Term Debt & Capital Lease Obligation was RM73.5 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)
=(18.505 / 155.242) / (17.869 / 128.894)
=0.119201 / 0.138633
=0.8598

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)
=(99.062 / 128.894) / (120.954 / 155.242)
=0.768554 / 0.779132
=0.9864

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 - (211.391 + 37.977) / 693.049) / (1 - (218.712 + 15.025) / 582.262)
=0.640187 / 0.598571
=1.0695

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
=155.242 / 128.894
=1.2044

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))
=(2.698 / (2.698 + 15.025)) / (2.667 / (2.667 + 37.977))
=0.152232 / 0.065619
=2.3199

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 / 155.242) / (0 / 128.894)
=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)
=((133.679 + 87.597) / 693.049) / ((73.49 + 61.241) / 582.262)
=0.319279 / 0.231392
=1.3798

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
=(47.735 - 0 - -50.542) / 693.049
=0.141804

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.

ELK-Desa Resources Bhd has a M-score of -1.71 signals that the company is likely to be a manipulator.


ELK-Desa Resources Bhd Beneish M-Score Related Terms

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


ELK-Desa Resources Bhd (XKLS:5228) Business Description

Traded in Other Exchanges
N/A
Address
No. 15 - 17, Jalan Brunei Utara, Off Jalan Pudu, Kuala Lumpur, SGR, MYS, 55100
ELK-Desa Resources Bhd is a Malaysian company investment holding company. The company's business segments are Hire-purchase financing and other integrated services and the Trading of furniture. The Hire-purchase financing and other integrated services segment is involved in the business of hire purchase financing for used motor vehicles as well as selling general insurance policies as an insurance agent and the Trading of furniture segment is involved in the business of trading, export, wholesaling and manufacturing of furniture. The company earns the majority of its revenue from hire-purchase financing.

ELK-Desa Resources Bhd (XKLS:5228) Headlines

No Headlines