GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Manufacturing - Apparel & Accessories » Classita Holdings Bhd (XKLS:7154) » Definitions » Beneish M-Score

Classita Holdings Bhd (XKLS:7154) Beneish M-Score : -2.60 (As of Jun. 23, 2024)


View and export this data going back to 2003. Start your Free Trial

What is Classita 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 -2.6 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKLS:7154' s Beneish M-Score Range Over the Past 10 Years
Min: -3.74   Med: -2.04   Max: 2.78
Current: -2.6

During the past 13 years, the highest Beneish M-Score of Classita Holdings Bhd was 2.78. The lowest was -3.74. And the median was -2.04.


Classita Holdings Bhd Beneish M-Score Historical Data

The historical data trend for Classita 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.

Classita Holdings Bhd Beneish M-Score Chart

Classita Holdings Bhd Annual Data
Trend Mar13 Mar14 Mar15 Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Jun23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.67 -1.92 -2.65 -3.74 -2.60

Classita Holdings Bhd Quarterly Data
Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 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 - -2.60 - - -

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

For the Apparel Manufacturing subindustry, Classita 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.


Classita Holdings Bhd's Beneish M-Score Distribution in the Manufacturing - Apparel & Accessories Industry

For the Manufacturing - Apparel & Accessories industry and Consumer Cyclical sector, Classita Holdings Bhd's Beneish M-Score distribution charts can be found below:

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



Classita 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 Classita 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 * 0.6269+0.528 * 5.3301+0.404 * 0.7571+0.892 * 0.7791+0.115 * 0.9872
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 2.5441+4.679 * -0.282302-0.327 * 1.5434
=-2.60

* 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 (Mar21) TTM:
Total Receivables was RM6.74 Mil.
Revenue was RM44.79 Mil.
Gross Profit was RM1.46 Mil.
Total Current Assets was RM166.21 Mil.
Total Assets was RM204.91 Mil.
Property, Plant and Equipment(Net PPE) was RM27.35 Mil.
Depreciation, Depletion and Amortization(DDA) was RM1.02 Mil.
Selling, General, & Admin. Expense(SGA) was RM19.30 Mil.
Total Current Liabilities was RM85.72 Mil.
Long-Term Debt & Capital Lease Obligation was RM7.03 Mil.
Net Income was RM-9.12 Mil.
Gross Profit was RM0.00 Mil.
Cash Flow from Operations was RM48.73 Mil.
Total Receivables was RM13.80 Mil.
Revenue was RM57.49 Mil.
Gross Profit was RM9.95 Mil.
Total Current Assets was RM75.94 Mil.
Total Assets was RM107.73 Mil.
Property, Plant and Equipment(Net PPE) was RM23.91 Mil.
Depreciation, Depletion and Amortization(DDA) was RM0.88 Mil.
Selling, General, & Admin. Expense(SGA) was RM9.74 Mil.
Total Current Liabilities was RM21.08 Mil.
Long-Term Debt & Capital Lease Obligation was RM10.52 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)
=(6.742 / 44.788) / (13.803 / 57.486)
=0.150531 / 0.240111
=0.6269

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)
=(9.954 / 57.486) / (1.455 / 44.788)
=0.173155 / 0.032486
=5.3301

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 - (166.205 + 27.352) / 204.905) / (1 - (75.943 + 23.908) / 107.732)
=0.055382 / 0.073154
=0.7571

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
=44.788 / 57.486
=0.7791

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))
=(0.878 / (0.878 + 23.908)) / (1.018 / (1.018 + 27.352))
=0.035423 / 0.035883
=0.9872

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)
=(19.302 / 44.788) / (9.738 / 57.486)
=0.430964 / 0.169398
=2.5441

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)
=((7.032 + 85.719) / 204.905) / ((10.521 + 21.076) / 107.732)
=0.452654 / 0.293293
=1.5434

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
=(-9.116 - 0 - 48.729) / 204.905
=-0.282302

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.

Classita Holdings Bhd has a M-score of -2.60 suggests that the company is unlikely to be a manipulator.


Classita Holdings Bhd Beneish M-Score Related Terms

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


Classita Holdings Bhd (XKLS:7154) Business Description

Traded in Other Exchanges
N/A
Address
Jalan Maharaja Lela, Wisma Caely, Lot 2661, 3rd Mile, Teluk Intan, PRK, MYS, 36000
Classita Holdings Bhd is an investment holding company based in Malaysia. It is engaged in the manufacturing of undergarments, garments, leather goods, sportswear, and household products. The segments of the company include Manufacturing, Property development and construction, Direct selling and Retail, and others. It manufactures and sells products in Europe, Canada, the United States of America, and other countries. The majority of the revenue is from the manufacturing segment of the company. Geographically, it derives maximum revenue from Germany.

Classita Holdings Bhd (XKLS:7154) Headlines

No Headlines