[TRIMODE] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[TRIMODE] TRI-MODE SYSTEM (M) BERHAD
Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -18.03%
YoY- 93.37%
Quarter Report
Latest QR
Upcoming QR
TRIMODE's Result
TRIMODE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 69,536 67,360 124,624 134,509 141,478 160,488 132,999 -35.17%
PBT 2,010 1,488 11,543 12,654 15,648 25,280 9,986 -65.75%
Tax -524 -284 -1,225 -2,269 -2,978 -4,432 -2,719 -66.73%
NP 1,486 1,204 10,318 10,385 12,670 20,848 7,267 -65.39%
-
NP to SH 1,486 1,204 10,318 10,385 12,670 20,848 7,267 -65.39%
-
Tax Rate 26.07% 19.09% 10.61% 17.93% 19.03% 17.53% 27.23% -
Total Cost 68,050 66,156 114,306 124,124 128,808 139,640 125,732 -33.66%
-
Net Worth 91,300 91,300 92,960 89,640 87,979 87,979 83,000 6.57%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 1,742 1,660 - - 1,660 -
Div Payout % - - 16.89% 15.98% - - 22.84% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 91,300 91,300 92,960 89,640 87,979 87,979 83,000 6.57%
NOSH 166,000 166,000 166,000 166,000 166,000 166,000 166,000 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 2.14% 1.79% 8.28% 7.72% 8.96% 12.99% 5.46% -
ROE 1.63% 1.32% 11.10% 11.59% 14.40% 23.70% 8.76% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 41.89 40.58 75.07 81.03 85.23 96.68 80.12 -35.17%
EPS 0.90 0.72 6.22 6.25 7.64 12.56 4.38 -65.27%
DPS 0.00 0.00 1.05 1.00 0.00 0.00 1.00 -
NAPS 0.55 0.55 0.56 0.54 0.53 0.53 0.50 6.57%
Adjusted Per Share Value based on latest NOSH - 166,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 41.89 40.58 75.07 81.03 85.23 96.68 80.12 -35.17%
EPS 0.90 0.72 6.22 6.25 7.64 12.56 4.38 -65.27%
DPS 0.00 0.00 1.05 1.00 0.00 0.00 1.00 -
NAPS 0.55 0.55 0.56 0.54 0.53 0.53 0.50 6.57%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.375 0.395 0.39 0.39 0.48 0.535 0.60 -
P/RPS 0.90 0.97 0.52 0.48 0.56 0.55 0.75 12.96%
P/EPS 41.89 54.46 6.27 6.23 6.29 4.26 13.71 110.99%
EY 2.39 1.84 15.94 16.04 15.90 23.47 7.30 -52.59%
DY 0.00 0.00 2.69 2.56 0.00 0.00 1.67 -
P/NAPS 0.68 0.72 0.70 0.72 0.91 1.01 1.20 -31.59%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 22/08/23 23/05/23 23/02/23 22/11/22 18/08/22 26/05/22 22/02/22 -
Price 0.34 0.405 0.41 0.41 0.47 0.50 0.56 -
P/RPS 0.81 1.00 0.55 0.51 0.55 0.52 0.70 10.24%
P/EPS 37.98 55.84 6.60 6.55 6.16 3.98 12.79 107.00%
EY 2.63 1.79 15.16 15.26 16.24 25.12 7.82 -51.73%
DY 0.00 0.00 2.56 2.44 0.00 0.00 1.79 -
P/NAPS 0.62 0.74 0.73 0.76 0.89 0.94 1.12 -32.65%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment