GURUFOCUS.COM » STOCK LIST » Technology » Software » Patimas Computers Bhd (XKLS:7042) » Definitions » Beneish M-Score

Patimas Computers Bhd (XKLS:7042) Beneish M-Score : 0.00 (As of Jun. 09, 2024)


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

What is Patimas Computers 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 Patimas Computers Bhd's Beneish M-Score or its related term are showing as below:

During the past 7 years, the highest Beneish M-Score of Patimas Computers Bhd was 0.00. The lowest was 0.00. And the median was 0.00.


Patimas Computers Bhd Beneish M-Score Historical Data

The historical data trend for Patimas Computers 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.

Patimas Computers Bhd Beneish M-Score Chart

Patimas Computers Bhd Annual Data
Trend Dec06 Dec07 Dec08 Dec09 Dec10 Mar12 Mar13
Beneish M-Score
Get a 7-Day Free Trial - - -3.05 - -

Patimas Computers Bhd Quarterly Data
Mar11 Sep12 Dec12 Mar13 Jun13 Sep13 Dec13
Beneish M-Score Get a 7-Day Free Trial - - - - -

Competitive Comparison of Patimas Computers Bhd's Beneish M-Score

For the Information Technology Services subindustry, Patimas Computers 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.


Patimas Computers Bhd's Beneish M-Score Distribution in the Software Industry

For the Software industry and Technology sector, Patimas Computers Bhd's Beneish M-Score distribution charts can be found below:

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



Patimas Computers 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 Patimas Computers 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 * 0.4541+0.528 * 0.8576+0.404 * 0.4413+0.892 * 0.2773+0.115 * 0.8487
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1958+4.679 * -2.113594-0.327 * 4.2666
=-14.94

* 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 (Mar13) TTM:Last Year (Mar12) TTM:
Total Receivables was RM1.67 Mil.
Revenue was RM26.99 Mil.
Gross Profit was RM5.45 Mil.
Total Current Assets was RM4.64 Mil.
Total Assets was RM10.61 Mil.
Property, Plant and Equipment(Net PPE) was RM5.26 Mil.
Depreciation, Depletion and Amortization(DDA) was RM4.52 Mil.
Selling, General, & Admin. Expense(SGA) was RM29.52 Mil.
Total Current Liabilities was RM56.64 Mil.
Long-Term Debt & Capital Lease Obligation was RM0.00 Mil.
Net Income was RM-34.27 Mil.
Gross Profit was RM-1.54 Mil.
Cash Flow from Operations was RM-10.30 Mil.
Total Receivables was RM13.27 Mil.
Revenue was RM97.33 Mil.
Gross Profit was RM16.86 Mil.
Total Current Assets was RM47.01 Mil.
Total Assets was RM69.48 Mil.
Property, Plant and Equipment(Net PPE) was RM12.03 Mil.
Depreciation, Depletion and Amortization(DDA) was RM7.75 Mil.
Selling, General, & Admin. Expense(SGA) was RM89.02 Mil.
Total Current Liabilities was RM85.39 Mil.
Long-Term Debt & Capital Lease Obligation was RM1.56 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)
=(1.671 / 26.987) / (13.27 / 97.326)
=0.061919 / 0.136346
=0.4541

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)
=(16.856 / 97.326) / (5.45 / 26.987)
=0.173191 / 0.201949
=0.8576

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 - (4.64 + 5.264) / 10.608) / (1 - (47.007 + 12.026) / 69.483)
=0.066365 / 0.150396
=0.4413

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
=26.987 / 97.326
=0.2773

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))
=(7.748 / (7.748 + 12.026)) / (4.515 / (4.515 + 5.264))
=0.391828 / 0.461704
=0.8487

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)
=(29.518 / 26.987) / (89.021 / 97.326)
=1.093786 / 0.914668
=1.1958

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 + 56.636) / 10.608) / ((1.559 + 85.388) / 69.483)
=5.338989 / 1.251342
=4.2666

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
=(-34.267 - -1.543 - -10.303) / 10.608
=-2.113594

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.

Patimas Computers Bhd has a M-score of -14.94 suggests that the company is unlikely to be a manipulator.


Patimas Computers Bhd Beneish M-Score Related Terms

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


Patimas Computers Bhd (XKLS:7042) Business Description

Traded in Other Exchanges
N/A
Address
Patimas Computers Bhd is a investment holding company engaged in the provision of management services and provision of computer equipment rental.

Patimas Computers Bhd (XKLS:7042) Headlines

No Headlines