Theta Edge Bhd (XKLS:9075) Beneish M-Score: -0.76 (As of Jun. 26, 2026)


XKLS:9075 Theta Edge Bhd XKLS:9075
59 GF Score
Price RM0.54
GF Value RM1.27
Valuation Possible Value Trap
! 5 Warning Signs
View Full Analysis

What is Theta Edge Bhd Beneish M-Score?

Theta Edge Bhd XKLS:9075 -0.92% 59 Beneish M-Score is -0.76 as of Jun. 26, 2026. GuruFocus rates XKLS:9075 with a GF Score™ of 59/100 and a GF Value™ of RM1.27 (Possible Value Trap). The stock has 5 warning signs investors should review. Among 2,634 Software companies, Theta Edge Bhd ranks worse than 90.51% on this metric.

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 -0.76 higher than -1.78, which implies that the company might have manipulated its financial results.

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

XKLS:9075' s Beneish M-Score Range Over the Past 10 Years
Min: -4.59   Med: -1.57   Max: 1.09
Current: -0.76

During the past 13 years, the highest Beneish M-Score of Theta Edge Bhd was 1.09. The lowest was -4.59. And the median was -1.57.


Theta Edge Bhd Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Theta Edge 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.

Theta Edge Bhd Beneish M-Score Chart

Theta Edge Bhd Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only 1.09 -1.42 -1.71 -0.34 -0.76

Theta Edge Bhd Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
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 0.00 0.00 0.00 -0.76 0.00

XKLS:9075 vs IBM, ACN, FISV: Beneish M-Score Comparison

For the Information Technology Services subindustry, Theta Edge 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.


Theta Edge Bhd Beneish M-Score vs Software Industry

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

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


XKLS:9075
59GF Score
Theta Edge Bhd XKLS:9075
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Theta Edge 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 Theta Edge 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 * 3.0211+0.528 * 0.445+0.404 * 0.4651+0.892 * 1.8543+0.115 * 0.7978
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.3583+4.679 * -0.052857-0.327 * 1.7052
=-0.76

* 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 (Dec25) TTM:Last Year (Dec24) TTM:
Total Receivables was RM102.7 Mil.
Revenue was RM112.2 Mil.
Gross Profit was RM9.7 Mil.
Total Current Assets was RM145.9 Mil.
Total Assets was RM173.6 Mil.
Property, Plant and Equipment(Net PPE) was RM5.7 Mil.
Depreciation, Depletion and Amortization(DDA) was RM3.0 Mil.
Selling, General, & Admin. Expense(SGA) was RM12.1 Mil.
Total Current Liabilities was RM112.4 Mil.
Long-Term Debt & Capital Lease Obligation was RM12.7 Mil.
Net Income was RM-12.1 Mil.
Gross Profit was RM0.0 Mil.
Cash Flow from Operations was RM-2.9 Mil.
Total Receivables was RM18.3 Mil.
Revenue was RM60.5 Mil.
Gross Profit was RM2.3 Mil.
Total Current Assets was RM67.3 Mil.
Total Assets was RM105.1 Mil.
Property, Plant and Equipment(Net PPE) was RM9.1 Mil.
Depreciation, Depletion and Amortization(DDA) was RM3.5 Mil.
Selling, General, & Admin. Expense(SGA) was RM18.2 Mil.
Total Current Liabilities was RM24.5 Mil.
Long-Term Debt & Capital Lease Obligation was RM19.9 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)
=(102.738 / 112.215) / (18.34 / 60.517)
=0.915546 / 0.303055
=3.0211

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)
=(2.326 / 60.517) / (9.693 / 112.215)
=0.038435 / 0.086379
=0.445

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 - (145.877 + 5.731) / 173.619) / (1 - (67.329 + 9.131) / 105.11)
=0.126778 / 0.272572
=0.4651

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
=112.215 / 60.517
=1.8543

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))
=(3.491 / (3.491 + 9.131)) / (3.041 / (3.041 + 5.731))
=0.276581 / 0.346671
=0.7978

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)
=(12.081 / 112.215) / (18.182 / 60.517)
=0.107659 / 0.300445
=0.3583

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)
=((12.661 + 112.355) / 173.619) / ((19.925 + 24.461) / 105.11)
=0.720059 / 0.422281
=1.7052

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
=(-12.121 - 0 - -2.944) / 173.619
=-0.052857

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.

Theta Edge Bhd has a M-score of -0.76 signals that the company is likely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -0.76 mean?
Theta Edge Bhd (XKLS:9075) has a Beneish M-Score of -0.76 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Theta Edge Bhd and its competitors. According to the industry distribution chart, Theta Edge Bhd ranks #2384 out of 2634 companies in the Software industry, placing it in the top 90.5%.
Is Theta Edge Bhd's Beneish M-Score too high?
Theta Edge Bhd's current Beneish M-Score is -0.76. Based on the distribution chart, Theta Edge Bhd ranks #2384 out of 2634 companies in the Software industry, which is in the bottom quartile relative to peers. Overall, Theta Edge Bhd has a GF Score™ of 59/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Theta Edge Bhd's Beneish M-Score compare to IBM and ACN?
According to the Software industry distribution chart, Theta Edge Bhd ranks #2384 out of 2634 companies for Beneish M-Score. This places Theta Edge Bhd in the lower half of its industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Beneish M-Score for a Software company?
A good Beneish M-Score depends on the Software industry context. However, Beneish M-Score should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Beneish M-Score mean?
A high Beneish M-Score can signal that a stock is expensive relative to its fundamentals. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Theta Edge Bhd and its competitors. Theta Edge Bhd's current Beneish M-Score is -0.76. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Theta Edge Bhd stock overvalued right now?
Based on GuruFocus' analysis, Theta Edge Bhd (XKLS:9075) is currently considered Possible Value Trap. The stock's GF Value™ is RM1.27, compared to a current price of RM0.54 — trading 57.5% below its estimated fair value. The current Beneish M-Score is -0.76. Theta Edge Bhd's overall GF Score™ is 59/100 with 5 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Beneish M-Score calculated?
Beneish M-Score is calculated from a company's financial statements. For Theta Edge Bhd (XKLS:9075), the current Beneish M-Score is -0.76 as of Jun. 26, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Theta Edge Bhd (XKLS:9075) Overvalued in 2026?

Based on GuruFocus' analysis, Theta Edge Bhd stock appears to be undervalued. The current stock price of RM0.54 is trading 57.5% below its estimated GF Value™ of RM1.27. GuruFocus considers Theta Edge Bhd to be Possible Value Trap.

Key valuation signals for XKLS:9075:

  • Beneish M-Score: -0.76
  • GF Value™: RM1.27 vs. price of RM0.54 (57.5% below fair value)
  • GF Score™: 59/100 with 5 warning signs

No single metric tells the full story. See the XKLS:9075 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Theta Edge Bhd Business Description

Address Jalan 223, Lot 11B, Seksyenn 51 A, Petaling Jaya, SGR, MYS, 46100
Theta Edge Bhd is an investment holding company. It is an Information Communication, Technology (ICT) Services Provider. The businesses in which the company operates include IT Solutions, TIT Advisory, system integration, application development and IT implementation services to businesses. It operates business in Malaysia and segmented into Information Technology and Telecommunication services. The majority of the revenue is generated from Information technology.
59GF Score

Get the complete analysis for XKLS:9075

Beneish M-Score is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

RM0.54
Price
RM1.27
GF Value