GURUFOCUS.COM » STOCK LIST » Communication Services » Telecommunication Services » China Bester Group Telecom Co Ltd (SHSE:603220) » Definitions » Beneish M-Score

China Bester Group Telecom Co (SHSE:603220) Beneish M-Score : -2.20 (As of Jun. 06, 2024)


View and export this data going back to 2018. Start your Free Trial

What is China Bester Group Telecom Co 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 -2.2 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for China Bester Group Telecom Co's Beneish M-Score or its related term are showing as below:

SHSE:603220' s Beneish M-Score Range Over the Past 10 Years
Min: -2.54   Med: -2.12   Max: -1.72
Current: -2.2

During the past 10 years, the highest Beneish M-Score of China Bester Group Telecom Co was -1.72. The lowest was -2.54. And the median was -2.12.


China Bester Group Telecom Co Beneish M-Score Historical Data

The historical data trend for China Bester Group Telecom Co'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.

China Bester Group Telecom Co Beneish M-Score Chart

China Bester Group Telecom Co Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -1.78 -2.32 -2.30 -2.30 -2.04

China Bester Group Telecom Co 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 -2.08 -2.04 -2.12 -2.04 -2.20

Competitive Comparison of China Bester Group Telecom Co's Beneish M-Score

For the Telecom Services subindustry, China Bester Group Telecom Co'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.


China Bester Group Telecom Co's Beneish M-Score Distribution in the Telecommunication Services Industry

For the Telecommunication Services industry and Communication Services sector, China Bester Group Telecom Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where China Bester Group Telecom Co's Beneish M-Score falls into.



China Bester Group Telecom Co 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 China Bester Group Telecom Co 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 * 0.9325+0.528 * 1.0149+0.404 * 1.6747+0.892 * 1.0842+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.7655+4.679 * -0.00421-0.327 * 1.1139
=-2.20

* 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 ¥2,307 Mil.
Revenue was 729.408 + 871.832 + 695.534 + 735.764 = ¥3,033 Mil.
Gross Profit was 125.432 + 129.789 + 118.967 + 131.019 = ¥505 Mil.
Total Current Assets was ¥3,177 Mil.
Total Assets was ¥6,104 Mil.
Property, Plant and Equipment(Net PPE) was ¥1,042 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥82 Mil.
Total Current Liabilities was ¥3,152 Mil.
Long-Term Debt & Capital Lease Obligation was ¥888 Mil.
Net Income was 46.454 + 43.089 + 34.665 + 43.224 = ¥167 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was -345.366 + 451.827 + 98.746 + -12.079 = ¥193 Mil.
Total Receivables was ¥2,282 Mil.
Revenue was 558.705 + 995.262 + 629.341 + 613.679 = ¥2,797 Mil.
Gross Profit was 87.005 + 156.006 + 111.735 + 118.154 = ¥473 Mil.
Total Current Assets was ¥3,243 Mil.
Total Assets was ¥4,552 Mil.
Property, Plant and Equipment(Net PPE) was ¥470 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥99 Mil.
Total Current Liabilities was ¥2,642 Mil.
Long-Term Debt & Capital Lease Obligation was ¥64 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)
=(2306.93 / 3032.538) / (2281.729 / 2796.987)
=0.760726 / 0.815781
=0.9325

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)
=(472.9 / 2796.987) / (505.207 / 3032.538)
=0.169075 / 0.166595
=1.0149

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 - (3177.291 + 1041.866) / 6103.826) / (1 - (3243.228 + 469.809) / 4552.34)
=0.308768 / 0.184367
=1.6747

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
=3032.538 / 2796.987
=1.0842

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 + 469.809)) / (0 / (0 + 1041.866))
=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)
=(82.091 / 3032.538) / (98.904 / 2796.987)
=0.02707 / 0.035361
=0.7655

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)
=((888.252 + 3152.02) / 6103.826) / ((63.652 + 2641.582) / 4552.34)
=0.661925 / 0.594251
=1.1139

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
=(167.432 - 0 - 193.128) / 6103.826
=-0.00421

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.

China Bester Group Telecom Co has a M-score of -2.20 suggests that the company is unlikely to be a manipulator.


China Bester Group Telecom Co Beneish M-Score Related Terms

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


China Bester Group Telecom Co (SHSE:603220) Business Description

Traded in Other Exchanges
N/A
Address
No. 25, Jiangxing Road, Building C, Jianghan Economic Development Zone, Wuhan, Hubei, CHN, 430023
China Bester Group Telecom Co Ltd formerly known as Wuhan Bester Group Telecom Co Ltd is specialized in communications network technology services. It is engaged in planning, design, construction, maintenance, and optimization of communications networks for telecom operators in China. It offers full-service information solutions for governments, industries and enterprises. Further it offers personalized information services to the public.
Executives
Feng Gang Director
Yu Shi Liang senior management
Li Yun Directors, senior managers
Li Liu Bing Directors, senior managers
Li Wei Jian senior management
Tang Hai Bin Supervisors
Wu Yan Qin Director
Rao You Gen senior management
Cheng De Song senior management

China Bester Group Telecom Co (SHSE:603220) Headlines

No Headlines