GURUFOCUS.COM » STOCK LIST » Real Estate » Real Estate » Binastra Corp Bhd (XKLS:7195) » Definitions » Beneish M-Score

Binastra Bhd (XKLS:7195) Beneish M-Score : 0.00 (As of Apr. 03, 2025)


View and export this data going back to 2004. Start your Free Trial

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

During the past 13 years, the highest Beneish M-Score of Binastra Bhd was 8.30. The lowest was -3.04. And the median was -1.22.


Binastra Bhd Beneish M-Score Historical Data

The historical data trend for Binastra 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.

Binastra Bhd Beneish M-Score Chart

Binastra Bhd Annual Data
Trend Jan16 Jan17 Jan18 Jan19 Jan20 Jan21 Jan22 Jan23 Jan24 Jan25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only - - - - -

Binastra Bhd Quarterly Data
Apr20 Jul20 Oct20 Jan21 Apr21 Jul21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24 Apr24 Jul24 Oct24 Jan25
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 - - - - -

Competitive Comparison of Binastra Bhd's Beneish M-Score

For the Real Estate - Development subindustry, Binastra 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.


Binastra Bhd's Beneish M-Score Distribution in the Real Estate Industry

For the Real Estate industry and Real Estate sector, Binastra Bhd's Beneish M-Score distribution charts can be found below:

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


;
;

Binastra 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 Binastra 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 * +0.528 * +0.404 * +0.892 * +0.115 *
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * +4.679 * -0.327 *
=

* 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 (Jan25) TTM:Last Year (Jan24) TTM:
Total Receivables was RM581.1 Mil.
Revenue was 270.201 + 265.886 + 230.878 + 179.631 = RM946.6 Mil.
Gross Profit was 38.799 + 35.736 + 33.428 + 26.175 = RM134.1 Mil.
Total Current Assets was RM683.6 Mil.
Total Assets was RM731.0 Mil.
Property, Plant and Equipment(Net PPE) was RM47.4 Mil.
Depreciation, Depletion and Amortization(DDA) was RM8.6 Mil.
Selling, General, & Admin. Expense(SGA) was RM9.9 Mil.
Total Current Liabilities was RM445.2 Mil.
Long-Term Debt & Capital Lease Obligation was RM0.2 Mil.
Net Income was 25.097 + 24.203 + 22.855 + 18.1 = RM90.3 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = RM0.0 Mil.
Cash Flow from Operations was 26.731 + 9.853 + -17.853 + -16.962 = RM1.8 Mil.
Total Receivables was RM241.7 Mil.
Revenue was 155.365 + 120.882 + 89.67 + 59.285 = RM425.2 Mil.
Gross Profit was 22.836 + 16.231 + 12.776 + 8.733 = RM60.6 Mil.
Total Current Assets was RM286.4 Mil.
Total Assets was RM295.9 Mil.
Property, Plant and Equipment(Net PPE) was RM9.5 Mil.
Depreciation, Depletion and Amortization(DDA) was RM1.8 Mil.
Selling, General, & Admin. Expense(SGA) was RM5.4 Mil.
Total Current Liabilities was RM212.6 Mil.
Long-Term Debt & Capital Lease Obligation was RM0.1 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)
=(581.063 / 946.596) / (241.737 / 425.202)
=0.613845 / 0.568523
=

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)
=(60.576 / 425.202) / (134.138 / 946.596)
=0.142464 / 0.141706
=

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 - (683.576 + 47.382) / 730.958) / (1 - (286.428 + 9.48) / 295.908)
=0 / 0
=

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
=946.596 / 425.202
=

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))
=(1.779 / (1.779 + 9.48)) / (8.582 / (8.582 + 47.382))
=0.158007 / 0.153349
=

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)
=(9.9 / 946.596) / (5.41 / 425.202)
=0.010459 / 0.012723
=

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)
=((0.21 + 445.162) / 730.958) / ((0.107 + 212.59) / 295.908)
=0.609299 / 0.718794
=

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
=(90.255 - 0 - 1.769) / 730.958
=0.121055

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.


Binastra Bhd Beneish M-Score Related Terms

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


Binastra Bhd Business Description

Traded in Other Exchanges
N/A
Address
No. 1 and 3, Jalan Jalil Jaya 3, Jalil Link, Bukit Jalil, Kuala Lumpur, SGR, MYS, 57000
Binastra Corp Bhd is an Investment Holding Company whereas its subsidiary is principally engaged in carrying on business as a general contractor and property developer. Its projects include Residential Housing, High-End Condominium, and Commercial & Retail Shop Lots.

Binastra Bhd Headlines

No Headlines