[TRIMODE] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[TRIMODE] TRI-MODE SYSTEM (M) BERHAD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -92.46%
YoY- -85.4%
Quarter Report
Latest QR
Upcoming QR
TRIMODE's Result
TRIMODE's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 81,805 59,645 38,592 18,257 85,584 64,991 43,254 52.75%
PBT 3,377 2,286 1,158 365 4,744 3,625 1,596 64.59%
Tax -881 -531 -263 -94 -1,149 -756 -251 130.43%
NP 2,496 1,755 895 271 3,595 2,869 1,345 50.84%
-
NP to SH 2,496 1,755 895 271 3,595 2,869 1,345 50.84%
-
Tax Rate 26.09% 23.23% 22.71% 25.75% 24.22% 20.86% 15.73% -
Total Cost 79,309 57,890 37,697 17,986 81,989 62,122 41,909 52.81%
-
Net Worth 71,380 71,380 71,380 69,719 62,914 62,914 68,059 3.21%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - 830 - - - 1,497 - -
Div Payout % - 47.29% - - - 52.21% - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 71,380 71,380 71,380 69,719 62,914 62,914 68,059 3.21%
NOSH 166,000 166,000 166,000 166,000 166,000 166,000 166,000 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 3.05% 2.94% 2.32% 1.48% 4.20% 4.41% 3.11% -
ROE 3.50% 2.46% 1.25% 0.39% 5.71% 4.56% 1.98% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 49.28 35.93 23.25 11.00 57.13 43.39 26.06 52.74%
EPS 1.50 1.06 0.54 0.16 2.40 1.92 0.81 50.63%
DPS 0.00 0.50 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.43 0.43 0.43 0.42 0.42 0.42 0.41 3.21%
Adjusted Per Share Value based on latest NOSH - 166,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 49.28 35.93 23.25 11.00 51.56 39.15 26.06 52.74%
EPS 1.50 1.06 0.54 0.16 2.17 1.73 0.81 50.63%
DPS 0.00 0.50 0.00 0.00 0.00 0.90 0.00 -
NAPS 0.43 0.43 0.43 0.42 0.379 0.379 0.41 3.21%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.35 0.35 0.365 0.435 0.35 0.455 0.45 -
P/RPS 0.71 0.97 1.57 3.96 0.61 1.05 1.73 -44.68%
P/EPS 23.28 33.11 67.70 266.46 14.58 23.76 55.54 -43.90%
EY 4.30 3.02 1.48 0.38 6.86 4.21 1.80 78.41%
DY 0.00 1.43 0.00 0.00 0.00 2.20 0.00 -
P/NAPS 0.81 0.81 0.85 1.04 0.83 1.08 1.10 -18.40%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 15/11/19 09/08/19 30/05/19 22/02/19 21/11/18 15/08/18 -
Price 0.32 0.34 0.36 0.375 0.455 0.40 0.49 -
P/RPS 0.65 0.95 1.55 3.41 0.80 0.92 1.88 -50.64%
P/EPS 21.28 32.16 66.77 229.70 18.96 20.88 60.48 -50.06%
EY 4.70 3.11 1.50 0.44 5.27 4.79 1.65 100.56%
DY 0.00 1.47 0.00 0.00 0.00 2.50 0.00 -
P/NAPS 0.74 0.79 0.84 0.89 1.08 0.95 1.20 -27.48%

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