GURUFOCUS.COM » STOCK LIST » Communication Services » Telecommunication Services » Jasmine Technology Solution PCL (BKK:JTS) » Definitions » Beneish M-Score

Jasmine Technology Solution PCL (BKK:JTS) Beneish M-Score : -4.12 (As of May. 12, 2024)


View and export this data going back to 2006. Start your Free Trial

What is Jasmine Technology Solution 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 -4.12 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BKK:JTS' s Beneish M-Score Range Over the Past 10 Years
Min: -4.23   Med: -2.03   Max: 14.5
Current: -4.12

During the past 13 years, the highest Beneish M-Score of Jasmine Technology Solution PCL was 14.50. The lowest was -4.23. And the median was -2.03.


Jasmine Technology Solution PCL Beneish M-Score Historical Data

The historical data trend for Jasmine Technology Solution 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.

Jasmine Technology Solution PCL Beneish M-Score Chart

Jasmine Technology Solution PCL 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 -1.85 14.50 -3.93 -1.32 -4.12

Jasmine Technology Solution PCL Quarterly Data
Mar19 Jun19 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 Premium Member Only -1.32 -9.88 -6.19 -8.67 -4.12

Competitive Comparison of Jasmine Technology Solution PCL's Beneish M-Score

For the Telecom Services subindustry, Jasmine Technology Solution 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.


Jasmine Technology Solution PCL's Beneish M-Score Distribution in the Telecommunication Services Industry

For the Telecommunication Services industry and Communication Services sector, Jasmine Technology Solution PCL's Beneish M-Score distribution charts can be found below:

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



Jasmine Technology Solution 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 Jasmine Technology Solution 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 * 0.6759+0.528 * 0.3855+0.404 * 1.3521+0.892 * 1.042+0.115 * 0.9019
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.2335+4.679 * -0.242469-0.327 * 1.0208
=-4.12

* 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 ฿463 Mil.
Revenue was 625.684 + 580.825 + 578.761 + 574.795 = ฿2,360 Mil.
Gross Profit was 128.002 + 91.544 + 76.299 + 12.789 = ฿309 Mil.
Total Current Assets was ฿906 Mil.
Total Assets was ฿2,313 Mil.
Property, Plant and Equipment(Net PPE) was ฿1,021 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿348 Mil.
Selling, General, & Admin. Expense(SGA) was ฿216 Mil.
Total Current Liabilities was ฿808 Mil.
Long-Term Debt & Capital Lease Obligation was ฿923 Mil.
Net Income was 9.614 + -10.375 + 8.21 + -1.736 = ฿6 Mil.
Non Operating Income was -10.44 + 6.417 + 9.927 + 57.557 = ฿63 Mil.
Cash Flow from Operations was 306.543 + 113.193 + 45.431 + 37.798 = ฿503 Mil.
Total Receivables was ฿658 Mil.
Revenue was 569.968 + 670.343 + 515.313 + 509.254 = ฿2,265 Mil.
Gross Profit was -226.554 + 50.772 + 117.41 + 172.553 = ฿114 Mil.
Total Current Assets was ฿1,009 Mil.
Total Assets was ฿2,423 Mil.
Property, Plant and Equipment(Net PPE) was ฿1,115 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿332 Mil.
Selling, General, & Admin. Expense(SGA) was ฿168 Mil.
Total Current Liabilities was ฿836 Mil.
Long-Term Debt & Capital Lease Obligation was ฿941 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)
=(463.482 / 2360.065) / (658.105 / 2264.878)
=0.196385 / 0.29057
=0.6759

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)
=(114.181 / 2264.878) / (308.634 / 2360.065)
=0.050414 / 0.130774
=0.3855

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 - (905.652 + 1020.635) / 2312.518) / (1 - (1008.591 + 1115.419) / 2423.356)
=0.167018 / 0.123525
=1.3521

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
=2360.065 / 2264.878
=1.042

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))
=(332.159 / (332.159 + 1115.419)) / (348.272 / (348.272 + 1020.635))
=0.229458 / 0.254416
=0.9019

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)
=(215.757 / 2360.065) / (167.867 / 2264.878)
=0.09142 / 0.074117
=1.2335

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)
=((922.631 + 808.3) / 2312.518) / ((940.779 + 836.235) / 2423.356)
=0.748505 / 0.733286
=1.0208

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
=(5.713 - 63.461 - 502.965) / 2312.518
=-0.242469

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.

Jasmine Technology Solution PCL has a M-score of -4.12 suggests that the company is unlikely to be a manipulator.


Jasmine Technology Solution PCL Beneish M-Score Related Terms

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


Jasmine Technology Solution PCL (BKK:JTS) Business Description

Traded in Other Exchanges
N/A
Address
Chaengwatana Road, 200 Moo 4, 9th Floor, Jasmine International Tower, Pakkred, Nonthaburi, THA, 11120
Jasmine Technology Solution PCL is a Thailand based company, principally engaged in the design and installation of telecommunication systems, telecom service business, and other businesses. The company leases optic cable networks and provides satellite telecommunications, internet, and satellite-based mobile communication services. It also designs, supplies and installs computer networks including peripheral equipment. The operating segments of the organization are the Telecommunication services segment, Bitcoin mining segment and the Design and installation of telecommunication systems. It also provides Infrastructure-as-a-service and Software-as-a-service.

Jasmine Technology Solution PCL (BKK:JTS) Headlines

No Headlines