[TRIMODE] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[TRIMODE] TRI-MODE SYSTEM (M) BERHAD
Announcement Date
15-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 96.09%
YoY- -38.83%
Quarter Report
Latest QR
Upcoming QR
TRIMODE's Result
TRIMODE's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 39,716 20,921 81,805 59,645 38,592 18,257 85,584 -40.08%
PBT 4,173 2,771 3,377 2,286 1,158 365 4,744 -8.20%
Tax -1,058 -725 -881 -531 -263 -94 -1,149 -5.35%
NP 3,115 2,046 2,496 1,755 895 271 3,595 -9.12%
-
NP to SH 3,115 2,046 2,496 1,755 895 271 3,595 -9.12%
-
Tax Rate 25.35% 26.16% 26.09% 23.23% 22.71% 25.75% 24.22% -
Total Cost 36,601 18,875 79,309 57,890 37,697 17,986 81,989 -41.61%
-
Net Worth 74,699 74,699 71,380 71,380 71,380 69,719 62,914 12.13%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - 830 - - - -
Div Payout % - - - 47.29% - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 74,699 74,699 71,380 71,380 71,380 69,719 62,914 12.13%
NOSH 166,000 166,000 166,000 166,000 166,000 166,000 166,000 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 7.84% 9.78% 3.05% 2.94% 2.32% 1.48% 4.20% -
ROE 4.17% 2.74% 3.50% 2.46% 1.25% 0.39% 5.71% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 23.93 12.60 49.28 35.93 23.25 11.00 57.13 -44.04%
EPS 1.88 1.23 1.50 1.06 0.54 0.16 2.40 -15.03%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.45 0.45 0.43 0.43 0.43 0.42 0.42 4.71%
Adjusted Per Share Value based on latest NOSH - 166,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 23.93 12.60 49.28 35.93 23.25 11.00 51.56 -40.08%
EPS 1.88 1.23 1.50 1.06 0.54 0.16 2.17 -9.12%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.45 0.45 0.43 0.43 0.43 0.42 0.379 12.14%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.32 0.21 0.35 0.35 0.365 0.435 0.35 -
P/RPS 1.34 1.67 0.71 0.97 1.57 3.96 0.61 69.06%
P/EPS 17.05 17.04 23.28 33.11 67.70 266.46 14.58 11.00%
EY 5.86 5.87 4.30 3.02 1.48 0.38 6.86 -9.97%
DY 0.00 0.00 0.00 1.43 0.00 0.00 0.00 -
P/NAPS 0.71 0.47 0.81 0.81 0.85 1.04 0.83 -9.89%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 18/08/20 22/05/20 25/02/20 15/11/19 09/08/19 30/05/19 22/02/19 -
Price 0.33 0.27 0.32 0.34 0.36 0.375 0.455 -
P/RPS 1.38 2.14 0.65 0.95 1.55 3.41 0.80 43.88%
P/EPS 17.59 21.91 21.28 32.16 66.77 229.70 18.96 -4.88%
EY 5.69 4.56 4.70 3.11 1.50 0.44 5.27 5.24%
DY 0.00 0.00 0.00 1.47 0.00 0.00 0.00 -
P/NAPS 0.73 0.60 0.74 0.79 0.84 0.89 1.08 -22.99%

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