GURUFOCUS.COM » STOCK LIST » Technology » Software » Red Ideas Holdings Bhd (XKLS:03002) » Definitions » Beneish M-Score

Red Ideas Holdings Bhd (XKLS:03002) Beneish M-Score : -4.22 (As of Jun. 09, 2024)


View and export this data going back to 2017. Start your Free Trial

What is Red Ideas 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 -4.22 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKLS:03002' s Beneish M-Score Range Over the Past 10 Years
Min: -4.22   Med: -3.51   Max: 8.09
Current: -4.22

During the past 7 years, the highest Beneish M-Score of Red Ideas Holdings Bhd was 8.09. The lowest was -4.22. And the median was -3.51.


Red Ideas Holdings Bhd Beneish M-Score Historical Data

The historical data trend for Red Ideas 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.

Red Ideas Holdings Bhd Beneish M-Score Chart

Red Ideas Holdings Bhd Annual Data
Trend Dec15 Dec16 Dec18 Dec19 Dec20 Dec21 Dec22
Beneish M-Score
Get a 7-Day Free Trial 8.09 -3.51 -3.26 -3.69 -4.22

Red Ideas Holdings Bhd Semi-Annual Data
Dec15 Dec16 Jun17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23
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 - -3.69 - -4.22 -

Competitive Comparison of Red Ideas Holdings Bhd's Beneish M-Score

For the Software - Application subindustry, Red Ideas 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.


Red Ideas Holdings Bhd's Beneish M-Score Distribution in the Software Industry

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

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



Red Ideas 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 Red Ideas 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 * 0.9299+0.528 * 0.9933+0.404 * 0.9917+0.892 * 1.0807+0.115 * 1.0256
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9082+4.679 * -0.34083-0.327 * 1.489
=-4.22

* 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 (Dec22) TTM:Last Year (Dec21) TTM:
Total Receivables was RM0.61 Mil.
Revenue was RM4.71 Mil.
Gross Profit was RM3.08 Mil.
Total Current Assets was RM2.65 Mil.
Total Assets was RM5.16 Mil.
Property, Plant and Equipment(Net PPE) was RM0.30 Mil.
Depreciation, Depletion and Amortization(DDA) was RM1.11 Mil.
Selling, General, & Admin. Expense(SGA) was RM3.93 Mil.
Total Current Liabilities was RM2.24 Mil.
Long-Term Debt & Capital Lease Obligation was RM0.06 Mil.
Net Income was RM-0.87 Mil.
Gross Profit was RM0.00 Mil.
Cash Flow from Operations was RM0.89 Mil.
Total Receivables was RM0.61 Mil.
Revenue was RM4.36 Mil.
Gross Profit was RM2.83 Mil.
Total Current Assets was RM2.73 Mil.
Total Assets was RM5.29 Mil.
Property, Plant and Equipment(Net PPE) was RM0.27 Mil.
Depreciation, Depletion and Amortization(DDA) was RM1.15 Mil.
Selling, General, & Admin. Expense(SGA) was RM4.01 Mil.
Total Current Liabilities was RM1.55 Mil.
Long-Term Debt & Capital Lease Obligation was RM0.03 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)
=(0.613 / 4.714) / (0.61 / 4.362)
=0.130038 / 0.139844
=0.9299

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)
=(2.83 / 4.362) / (3.079 / 4.714)
=0.648785 / 0.653161
=0.9933

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 - (2.648 + 0.296) / 5.158) / (1 - (2.731 + 0.271) / 5.293)
=0.429236 / 0.432836
=0.9917

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
=4.714 / 4.362
=1.0807

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))
=(1.152 / (1.152 + 0.271)) / (1.109 / (1.109 + 0.296))
=0.809557 / 0.789324
=1.0256

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)
=(3.933 / 4.714) / (4.007 / 4.362)
=0.834323 / 0.918615
=0.9082

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)
=((0.058 + 2.239) / 5.158) / ((0.034 + 1.549) / 5.293)
=0.445328 / 0.299074
=1.489

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
=(-0.867 - 0 - 0.891) / 5.158
=-0.34083

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.

Red Ideas Holdings Bhd has a M-score of -4.22 suggests that the company is unlikely to be a manipulator.


Red Ideas Holdings Bhd Beneish M-Score Related Terms

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


Red Ideas Holdings Bhd (XKLS:03002) Business Description

Traded in Other Exchanges
N/A
Address
Pusat Dagangan Phileo Damansara 1, Jalan 16/11, Unit 606, Block G, Seksyen 16, Petaling Jaya, SGR, MYS, 46350
Red Ideas Holdings Bhd develops and sells software products and solutions to residential or commercial communities. It delivers community services and solutions related to security, communication and convenience, by leveraging on mobile application platform. It offers JaGaApp Platform, with features like emergency assist, intercom Call, real-time notice board, visitor registration and many more.

Red Ideas Holdings Bhd (XKLS:03002) Headlines

No Headlines