GURUFOCUS.COM » STOCK LIST » Industrials » Construction » Aneka Jaringan Holdings Bhd (XKLS:0226) » Definitions » Beneish M-Score

Aneka Jaringan Holdings Bhd (XKLS:0226) Beneish M-Score : -3.30 (As of Jun. 09, 2024)


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

What is Aneka Jaringan 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 -3.3 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKLS:0226' s Beneish M-Score Range Over the Past 10 Years
Min: -17.7   Med: -3.49   Max: 17.34
Current: -3.3

During the past 7 years, the highest Beneish M-Score of Aneka Jaringan Holdings Bhd was 17.34. The lowest was -17.70. And the median was -3.49.


Aneka Jaringan Holdings Bhd Beneish M-Score Historical Data

The historical data trend for Aneka Jaringan 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.

Aneka Jaringan Holdings Bhd Beneish M-Score Chart

Aneka Jaringan Holdings Bhd Annual Data
Trend Aug17 Aug18 Aug19 Aug20 Aug21 Aug22 Aug23
Beneish M-Score
Get a 7-Day Free Trial - - 17.34 -3.27 -4.55

Aneka Jaringan Holdings Bhd Quarterly Data
Aug17 Aug18 May19 Aug19 May20 Aug20 Nov20 Feb21 May21 Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24
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 -1.28 -17.70 -4.55 -3.67 -3.30

Competitive Comparison of Aneka Jaringan Holdings Bhd's Beneish M-Score

For the Engineering & Construction subindustry, Aneka Jaringan 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.


Aneka Jaringan Holdings Bhd's Beneish M-Score Distribution in the Construction Industry

For the Construction industry and Industrials sector, Aneka Jaringan Holdings Bhd's Beneish M-Score distribution charts can be found below:

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



Aneka Jaringan 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 Aneka Jaringan 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 * 1.0067+0.528 * -0.298+0.404 * 0.6469+0.892 * 1.1413+0.115 * 1.8797
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0593+4.679 * -0.047807-0.327 * 0.9809
=-3.30

* 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 (Feb24) TTM:Last Year (Feb23) TTM:
Total Receivables was RM155.4 Mil.
Revenue was 54.218 + 58.78 + 52.865 + 41.246 = RM207.1 Mil.
Gross Profit was 4.715 + 3.051 + 8.114 + 1.523 = RM17.4 Mil.
Total Current Assets was RM175.1 Mil.
Total Assets was RM245.9 Mil.
Property, Plant and Equipment(Net PPE) was RM66.2 Mil.
Depreciation, Depletion and Amortization(DDA) was RM8.5 Mil.
Selling, General, & Admin. Expense(SGA) was RM12.1 Mil.
Total Current Liabilities was RM136.3 Mil.
Long-Term Debt & Capital Lease Obligation was RM12.9 Mil.
Net Income was 0.121 + 1.275 + -0.47 + -3.708 = RM-2.8 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = RM0.0 Mil.
Cash Flow from Operations was 8.996 + -5.894 + 3.84 + 2.03 = RM9.0 Mil.
Total Receivables was RM135.3 Mil.
Revenue was 42.976 + 52.845 + 48.172 + 37.48 = RM181.5 Mil.
Gross Profit was 0.396 + -0.952 + 0.177 + -4.165 = RM-4.5 Mil.
Total Current Assets was RM157.4 Mil.
Total Assets was RM228.4 Mil.
Property, Plant and Equipment(Net PPE) was RM64.5 Mil.
Depreciation, Depletion and Amortization(DDA) was RM17.6 Mil.
Selling, General, & Admin. Expense(SGA) was RM10.0 Mil.
Total Current Liabilities was RM122.4 Mil.
Long-Term Debt & Capital Lease Obligation was RM18.9 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)
=(155.442 / 207.109) / (135.295 / 181.473)
=0.750532 / 0.745538
=1.0067

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)
=(-4.544 / 181.473) / (17.403 / 207.109)
=-0.02504 / 0.084028
=-0.298

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 - (175.078 + 66.196) / 245.864) / (1 - (157.353 + 64.461) / 228.406)
=0.018669 / 0.028861
=0.6469

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
=207.109 / 181.473
=1.1413

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))
=(17.558 / (17.558 + 64.461)) / (8.508 / (8.508 + 66.196))
=0.214072 / 0.113889
=1.8797

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)
=(12.131 / 207.109) / (10.034 / 181.473)
=0.058573 / 0.055292
=1.0593

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)
=((12.902 + 136.274) / 245.864) / ((18.884 + 122.402) / 228.406)
=0.606742 / 0.618574
=0.9809

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
=(-2.782 - 0 - 8.972) / 245.864
=-0.047807

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.

Aneka Jaringan Holdings Bhd has a M-score of -3.30 suggests that the company is unlikely to be a manipulator.


Aneka Jaringan Holdings Bhd Beneish M-Score Related Terms

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


Aneka Jaringan Holdings Bhd (XKLS:0226) Business Description

Traded in Other Exchanges
N/A
Address
K-2-1, Pusat Perdagangan Bandar Bukit Jalil, Persiaran Jalil 2, Kuala Lumpur, SGR, MYS, 57000
Aneka Jaringan Holdings Bhd is a group of construction companies specializing in basement and foundation construction. It mainly involved foundation and basement construction with operations in Malaysia and Indonesia as well as the rental of construction machinery and equipment in Malaysia. Key revenue is derived from Malaysian operations and sales.

Aneka Jaringan Holdings Bhd (XKLS:0226) Headlines

No Headlines