Rego Interactive Co (HKSE:02422) Beneish M-Score : -1.25 (As of Jun. 08, 2024)

View and export this data going back to 2022. Start your Free Trial

What is Rego Interactive 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.

Warning Sign:

Beneish M-Score -1.25 higher than -1.78, which implies that the company might have manipulated its financial results.

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

HKSE:02422' s Beneish M-Score Range Over the Past 10 Years
Min: -1.54 Med: -1.48 Max: -1.25
Current: -1.25

During the past 5 years, the highest Beneish M-Score of Rego Interactive Co was -1.25. The lowest was -1.54. And the median was -1.48.

Rego Interactive Co Beneish M-Score Historical Data

The historical data trend for Rego Interactive 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.

Rego Interactive Co Beneish M-Score Chart

Rego Interactive Co Annual Data

Trend

Dec19

Dec20

Dec21

Dec22

Dec23

Beneish M-Score

-1.48

-1.54

-1.25

Rego Interactive Co Semi-Annual Data
	Dec19	Dec20	Dec21	Jun22	Dec22	Jun23	Dec23
Beneish M-Score	Get a 7-Day Free Trial			-1.48	-	-1.54	-	-1.25

Competitive Comparison of Rego Interactive Co's Beneish M-Score

For the Advertising Agencies subindustry, Rego Interactive 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.

Rego Interactive Co's Beneish M-Score Distribution in the Media - Diversified Industry

For the Media - Diversified industry and Communication Services sector, Rego Interactive Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Rego Interactive Co's Beneish M-Score falls into.

Rego Interactive 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 Rego Interactive Co for today is based on a combination of the following eight different indices:

-4.84

0.92 * DSRI

0.528 * GMI

0.404 * AQI

0.892 * SGI

0.115 * DEPI

-4.84

0.92 * 2.3423

0.528 * 0.9775

0.404 * 0.9641

0.892 * 0.7293

0.115 * 1.1326

0.172 * SGAI

4.679 * TATA

0.327 * LVGI

0.172 * 2.3954

4.679 * 0.141667

0.327 * 1.5505

-1.25

This Year (Dec23) TTM:

Last Year (Dec22) TTM:

Total Receivables was HK$205.7 Mil.
Revenue was HK$209.0 Mil.
Gross Profit was HK$111.2 Mil.
Total Current Assets was HK$636.9 Mil.
Total Assets was HK$697.2 Mil.
Property, Plant and Equipment(Net PPE) was HK$2.0 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$5.5 Mil.
Selling, General, & Admin. Expense(SGA) was HK$51.8 Mil.
Total Current Liabilities was HK$264.0 Mil.
Long-Term Debt & Capital Lease Obligation was HK$0.0 Mil.
Net Income was HK$13.7 Mil.
Gross Profit was HK$0.0 Mil.
Cash Flow from Operations was HK$-85.0 Mil.

Total Receivables was HK$120.4 Mil.
Revenue was HK$286.5 Mil.
Gross Profit was HK$149.0 Mil.
Total Current Assets was HK$406.6 Mil.
Total Assets was HK$446.4 Mil.
Property, Plant and Equipment(Net PPE) was HK$1.1 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$5.2 Mil.
Selling, General, & Admin. Expense(SGA) was HK$29.7 Mil.
Total Current Liabilities was HK$108.9 Mil.
Long-Term Debt & Capital Lease Obligation was HK$0.2 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)
	=	(205.732 / 208.98)	/	(120.433 / 286.539)
	=	0.984458	/	0.420302
	=	2.3423

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)
	=	(149.035 / 286.539)	/	(111.201 / 208.98)
	=	0.520121	/	0.532113
	=	0.9775

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 - (636.91 + 2.018) / 697.157)	/	(1 - (406.597 + 1.085) / 446.351)
	=	0.083524	/	0.086634
	=	0.9641

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
	=	208.98	/	286.539
	=	0.7293

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))
	=	(5.233 / (5.233 + 1.085))	/	(5.493 / (5.493 + 2.018))
	=	0.828268	/	0.731327
	=	1.1326

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)
	=	(51.841 / 208.98)	/	(29.674 / 286.539)
	=	0.248067	/	0.10356
	=	2.3954

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 + 264.049) / 697.157)	/	((0.183 + 108.853) / 446.351)
	=	0.378751	/	0.244283
	=	1.5505

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
	=	(13.736 - 0	-	-85.028)	/	697.157
	=	0.141667

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.

Rego Interactive Co has a M-score of -1.25 signals that the company is likely to be a manipulator.

Rego Interactive Co Beneish M-Score Related Terms

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

Rego Interactive Co (HKSE:02422) Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Communication Services » Media - Diversified » Rego Interactive Co Ltd (HKSE:02422) » Definitions » Beneish M-Score

Comparable Companies

Traded in Other Exchanges

N/A

Address

Yinhu Innovation Centre, Yinhu Street, 2nd Floor, Building 8, Fuyang District, Hangzhou, CHN, 311400

Website

https://www.regopimc.com

Rego Interactive Co Ltd is engaged on the provision of marketing and promotion services and IT solutions services in the PRC. The Group has three reporting segments: Marketing and promotion services; IT solutions services; and Others.

Executives

Tian Huan	2201 Interest of corporation controlled by you
Zhang Yongli	2201 Interest of corporation controlled by you
Tanshin Investments Limited	2101 Beneficial owner
Chen Ping	2201 Interest of corporation controlled by you
Vicen Investments Limited	2101 Beneficial owner
Sprus Investments Limited	2101 Beneficial owner

Rego Interactive Co (HKSE:02422) Headlines

No Headlines