GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Sabuy Technology PCL (BKK:SABUY) » Definitions » Beneish M-Score

Sabuy Technology PCL (BKK:SABUY) Beneish M-Score : -1.94 (As of May. 07, 2024)


View and export this data going back to 2020. Start your Free Trial

What is Sabuy Technology PCL 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 -1.94 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BKK:SABUY' s Beneish M-Score Range Over the Past 10 Years
Min: -2.31   Med: -1.94   Max: -1.03
Current: -1.94

During the past 6 years, the highest Beneish M-Score of Sabuy Technology PCL was -1.03. The lowest was -2.31. And the median was -1.94.


Sabuy Technology PCL Beneish M-Score Historical Data

The historical data trend for Sabuy Technology PCL'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.

Sabuy Technology PCL Beneish M-Score Chart

Sabuy Technology PCL Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - - -2.31 -1.03 -1.94

Sabuy Technology PCL Quarterly Data
Dec18 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
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 -1.03 -0.12 -0.70 -1.07 -1.94

Competitive Comparison of Sabuy Technology PCL's Beneish M-Score

For the Business Equipment & Supplies subindustry, Sabuy Technology PCL'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.


Sabuy Technology PCL's Beneish M-Score Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, Sabuy Technology PCL's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Sabuy Technology PCL's Beneish M-Score falls into.



Sabuy Technology PCL 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 Sabuy Technology PCL 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 * 0.6577+0.528 * 1.1647+0.404 * 0.9653+0.892 * 1.8368+0.115 * 0.9018
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.2607+4.679 * 0.036955-0.327 * 1.2494
=-1.94

* 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 (Dec23) TTM:Last Year (Dec22) TTM:
Total Receivables was ฿2,638 Mil.
Revenue was 1921.838 + 2366.226 + 2427.84 + 2400.532 = ฿9,116 Mil.
Gross Profit was 483.386 + 575.087 + 507.616 + 498.961 = ฿2,065 Mil.
Total Current Assets was ฿4,170 Mil.
Total Assets was ฿20,849 Mil.
Property, Plant and Equipment(Net PPE) was ฿3,174 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿466 Mil.
Selling, General, & Admin. Expense(SGA) was ฿2,733 Mil.
Total Current Liabilities was ฿5,765 Mil.
Long-Term Debt & Capital Lease Obligation was ฿3,817 Mil.
Net Income was -573.671 + 37.281 + 179.618 + 166.945 = ฿-190 Mil.
Non Operating Income was -71.683 + 41.369 + 157.564 + 172.372 = ฿300 Mil.
Cash Flow from Operations was -1298.661 + 202.867 + -85.229 + -78.889 = ฿-1,260 Mil.
Total Receivables was ฿2,184 Mil.
Revenue was 2355.617 + 1125.346 + 751.786 + 730.439 = ฿4,963 Mil.
Gross Profit was 540.254 + 337.703 + 210.237 + 221.191 = ฿1,309 Mil.
Total Current Assets was ฿3,313 Mil.
Total Assets was ฿19,265 Mil.
Property, Plant and Equipment(Net PPE) was ฿3,024 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿395 Mil.
Selling, General, & Admin. Expense(SGA) was ฿1,180 Mil.
Total Current Liabilities was ฿3,606 Mil.
Long-Term Debt & Capital Lease Obligation was ฿3,481 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)
=(2638.237 / 9116.436) / (2183.689 / 4963.188)
=0.289393 / 0.439977
=0.6577

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)
=(1309.385 / 4963.188) / (2065.05 / 9116.436)
=0.263819 / 0.226519
=1.1647

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 - (4170.146 + 3173.545) / 20848.547) / (1 - (3313.219 + 3023.92) / 19265.372)
=0.64776 / 0.671061
=0.9653

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
=9116.436 / 4963.188
=1.8368

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))
=(394.827 / (394.827 + 3023.92)) / (466.121 / (466.121 + 3173.545))
=0.115489 / 0.128067
=0.9018

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)
=(2733.329 / 9116.436) / (1180.342 / 4963.188)
=0.299824 / 0.237819
=1.2607

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)
=((3816.567 + 5764.662) / 20848.547) / ((3480.725 + 3605.66) / 19265.372)
=0.459563 / 0.36783
=1.2494

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
=(-189.827 - 299.622 - -1259.912) / 20848.547
=0.036955

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.

Sabuy Technology PCL has a M-score of -1.94 suggests that the company is unlikely to be a manipulator.


Sabuy Technology PCL Beneish M-Score Related Terms

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


Sabuy Technology PCL (BKK:SABUY) Business Description

Traded in Other Exchanges
N/A
Address
230 Bangkhuntien-Seaside Road, Bang Khun Thian, Samae Dam, Bangkok, THA, 10150
Sabuy Technology PCL provides financial transaction services by developing financial transactions. The company's segment includes Providing electronic payment services; Trading foods and beverages through vending machines; Providing food courts management services; Sale of a franchise in postal services and providing transportation; Manufacture of plastic card and others. It generates maximum revenue from the providing electronic payment services segment.

Sabuy Technology PCL (BKK:SABUY) Headlines

No Headlines