GURUFOCUS.COM » STOCK LIST » Basic Materials » Agriculture » Imaspro Corp Bhd (XKLS:7222) » Definitions » Beneish M-Score

Imaspro Bhd (XKLS:7222) Beneish M-Score : -3.17 (As of Jun. 24, 2024)


View and export this data going back to 2006. Start your Free Trial

What is Imaspro 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 -3.17 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKLS:7222' s Beneish M-Score Range Over the Past 10 Years
Min: -3.98   Med: -2.51   Max: 35.14
Current: -3.17

During the past 13 years, the highest Beneish M-Score of Imaspro Bhd was 35.14. The lowest was -3.98. And the median was -2.51.


Imaspro Bhd Beneish M-Score Historical Data

The historical data trend for Imaspro 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.

Imaspro Bhd Beneish M-Score Chart

Imaspro Bhd Annual Data
Trend Jun14 Jun15 Jun16 Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -3.21 -3.08 -2.88 -1.86 -3.50

Imaspro Bhd Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 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 -3.98 -3.50 -3.21 -2.92 -3.17

Competitive Comparison of Imaspro Bhd's Beneish M-Score

For the Agricultural Inputs subindustry, Imaspro 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.


Imaspro Bhd's Beneish M-Score Distribution in the Agriculture Industry

For the Agriculture industry and Basic Materials sector, Imaspro Bhd's Beneish M-Score distribution charts can be found below:

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



Imaspro 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 Imaspro 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 * 0.6338+0.528 * 0.5368+0.404 * 0.9954+0.892 * 0.9308+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.3074+4.679 * -0.023665-0.327 * 0.6379
=-3.17

* 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 (Mar24) TTM:Last Year (Mar23) TTM:
Total Receivables was RM7.69 Mil.
Revenue was 12.833 + 12.231 + 14.408 + 11.477 = RM50.95 Mil.
Gross Profit was 4.005 + 3.499 + 4.998 + 2.625 = RM15.13 Mil.
Total Current Assets was RM84.83 Mil.
Total Assets was RM133.28 Mil.
Property, Plant and Equipment(Net PPE) was RM26.36 Mil.
Depreciation, Depletion and Amortization(DDA) was RM0.00 Mil.
Selling, General, & Admin. Expense(SGA) was RM9.62 Mil.
Total Current Liabilities was RM4.74 Mil.
Long-Term Debt & Capital Lease Obligation was RM1.83 Mil.
Net Income was 1.307 + 0.477 + 2.076 + 0.994 = RM4.85 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = RM0.00 Mil.
Cash Flow from Operations was 0.842 + 1.513 + 0.231 + 5.422 = RM8.01 Mil.
Total Receivables was RM13.04 Mil.
Revenue was 16.109 + 9.772 + 12.783 + 16.075 = RM54.74 Mil.
Gross Profit was 2.083 + 1.851 + 3.627 + 1.164 = RM8.73 Mil.
Total Current Assets was RM86.29 Mil.
Total Assets was RM135.61 Mil.
Property, Plant and Equipment(Net PPE) was RM26.74 Mil.
Depreciation, Depletion and Amortization(DDA) was RM0.00 Mil.
Selling, General, & Admin. Expense(SGA) was RM7.91 Mil.
Total Current Liabilities was RM8.34 Mil.
Long-Term Debt & Capital Lease Obligation was RM2.14 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)
=(7.693 / 50.949) / (13.041 / 54.739)
=0.150994 / 0.23824
=0.6338

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)
=(8.725 / 54.739) / (15.127 / 50.949)
=0.159393 / 0.296905
=0.5368

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 - (84.829 + 26.359) / 133.275) / (1 - (86.289 + 26.74) / 135.607)
=0.165725 / 0.166496
=0.9954

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
=50.949 / 54.739
=0.9308

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 / (0 + 26.74)) / (0 / (0 + 26.359))
=0 / 0
=1

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)
=(9.622 / 50.949) / (7.907 / 54.739)
=0.188856 / 0.144449
=1.3074

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)
=((1.827 + 4.744) / 133.275) / ((2.139 + 8.342) / 135.607)
=0.049304 / 0.07729
=0.6379

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
=(4.854 - 0 - 8.008) / 133.275
=-0.023665

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.

Imaspro Bhd has a M-score of -3.17 suggests that the company is unlikely to be a manipulator.


Imaspro Bhd Beneish M-Score Related Terms

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


Imaspro Bhd (XKLS:7222) Business Description

Traded in Other Exchanges
N/A
Address
37, Jalan 5, Kawasan 16, Taman Intan, Klang, SGR, MYS, 41300
Imaspro Corp Bhd is an investment holding company, along with its subsidiaries it engages in the manufacturing and distribution of pesticides and related agrochemical products, offering plant micronutrients, herbicides, insecticides, fungicides, and specialty products. The company operates through the following geographical segments: Malaysia, Indonesia, Bulgaria, and Others. It earns substantial part of its revenue from Malaysia.

Imaspro Bhd (XKLS:7222) Headlines

No Headlines