GURUFOCUS.COM » STOCK LIST » Energy » Oil & Gas » Barakah Offshore Petroleum Bhd (XKLS:7251) » Definitions » Beneish M-Score

Barakah Offshore Petroleum Bhd (XKLS:7251) Beneish M-Score : 0.00 (As of Jun. 08, 2024)


View and export this data going back to 2013. Start your Free Trial

What is Barakah Offshore Petroleum 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.

The historical rank and industry rank for Barakah Offshore Petroleum Bhd's Beneish M-Score or its related term are showing as below:

During the past 13 years, the highest Beneish M-Score of Barakah Offshore Petroleum Bhd was 76.52. The lowest was 76.52. And the median was 76.52.


Barakah Offshore Petroleum Bhd Beneish M-Score Historical Data

The historical data trend for Barakah Offshore Petroleum 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.

Barakah Offshore Petroleum Bhd Beneish M-Score Chart

Barakah Offshore Petroleum Bhd Annual Data
Trend Dec12 Sep13 Dec15 Dec16 Dec17 Jun19 Jun20 Jun21 Jun22 Jun23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only - - - - -

Barakah Offshore Petroleum Bhd Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
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 - - - - -

Competitive Comparison of Barakah Offshore Petroleum Bhd's Beneish M-Score

For the Oil & Gas Equipment & Services subindustry, Barakah Offshore Petroleum 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.


Barakah Offshore Petroleum Bhd's Beneish M-Score Distribution in the Oil & Gas Industry

For the Oil & Gas industry and Energy sector, Barakah Offshore Petroleum Bhd's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Barakah Offshore Petroleum Bhd's Beneish M-Score falls into.



Barakah Offshore Petroleum 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 Barakah Offshore Petroleum 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 * +0.528 * +0.404 * +0.892 * +0.115 *
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * +4.679 * -0.327 *
=

* 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 (Mar24) TTM:Last Year (Mar23) TTM:
Total Receivables was RM63.2 Mil.
Revenue was 40.253 + 28.528 + 28.27 + 25.548 = RM122.6 Mil.
Gross Profit was 2.067 + 0.102 + 7.871 + -1.082 = RM9.0 Mil.
Total Current Assets was RM156.1 Mil.
Total Assets was RM159.6 Mil.
Property, Plant and Equipment(Net PPE) was RM3.5 Mil.
Depreciation, Depletion and Amortization(DDA) was RM4.4 Mil.
Selling, General, & Admin. Expense(SGA) was RM19.9 Mil.
Total Current Liabilities was RM180.6 Mil.
Long-Term Debt & Capital Lease Obligation was RM0.1 Mil.
Net Income was 3.594 + -9.171 + 0.748 + -10.944 = RM-15.8 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = RM0.0 Mil.
Cash Flow from Operations was -15.503 + -10.775 + 1.689 + -7.246 = RM-31.8 Mil.
Total Receivables was RM46.5 Mil.
Revenue was 34.665 + 41.003 + 35.101 + 26.565 = RM137.3 Mil.
Gross Profit was 10.492 + 11.305 + 5.012 + 26.702 = RM53.5 Mil.
Total Current Assets was RM179.8 Mil.
Total Assets was RM184.0 Mil.
Property, Plant and Equipment(Net PPE) was RM4.2 Mil.
Depreciation, Depletion and Amortization(DDA) was RM4.6 Mil.
Selling, General, & Admin. Expense(SGA) was RM9.3 Mil.
Total Current Liabilities was RM130.8 Mil.
Long-Term Debt & Capital Lease Obligation was RM49.5 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)
=(63.233 / 122.599) / (46.548 / 137.334)
=0.515771 / 0.33894
=

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)
=(53.511 / 137.334) / (8.958 / 122.599)
=0.389641 / 0.073067
=

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 - (156.119 + 3.526) / 159.645) / (1 - (179.787 + 4.205) / 183.992)
=0 / -0
=

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
=122.599 / 137.334
=

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))
=(4.568 / (4.568 + 4.205)) / (4.356 / (4.356 + 3.526))
=0.520688 / 0.552652
=

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)
=(19.892 / 122.599) / (9.331 / 137.334)
=0.162253 / 0.067944
=

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)
=((0.134 + 180.647) / 159.645) / ((49.53 + 130.839) / 183.992)
=1.132394 / 0.980309
=

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
=(-15.773 - 0 - -31.835) / 159.645
=0.100611

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.


Barakah Offshore Petroleum Bhd Beneish M-Score Related Terms

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


Barakah Offshore Petroleum Bhd (XKLS:7251) Business Description

Traded in Other Exchanges
N/A
Address
Kota Damansara PJU 5, Level 6, Menara Mitraland, No.13A, Jalan PJU 5/1, Petaling Jaya, SGR, MYS, 47810
Barakah Offshore Petroleum Bhd is a Malaysia-based investment holding company. It is involved in the oil and gas industry in Malaysia. The company's business portfolio comprises Pipeline Services; Offshore Transportation and Installation; Topside major Maintenance and Hook-up Commissioning; EPCC (Engineering, Procurement, Construction and Commissioning) Onshore Pipeline and Construction; Underwater Services; Ship Management and Chartering; and Technology, Mineral Operation, and Services. It mainly caters to the oil and gas industry.

Barakah Offshore Petroleum Bhd (XKLS:7251) Headlines

No Headlines