[TRIMODE] QoQ Quarter Result on 30-Jun-2020 [#2]

Stock
[TRIMODE] TRI-MODE SYSTEM (M) BERHAD
Announcement Date
18-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -47.75%
YoY- 71.31%
Quarter Report
Latest QR
Upcoming QR
TRIMODE's Result
TRIMODE's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 32,868 23,249 20,467 18,795 20,921 22,160 21,053 34.54%
PBT 2,342 1,496 1,734 1,402 2,771 1,090 1,129 62.58%
Tax -523 -298 -577 -333 -725 -350 -267 56.48%
NP 1,819 1,198 1,157 1,069 2,046 740 862 64.44%
-
NP to SH 1,819 1,198 1,157 1,069 2,046 740 862 64.44%
-
Tax Rate 22.33% 19.92% 33.28% 23.75% 26.16% 32.11% 23.65% -
Total Cost 31,049 22,051 19,310 17,726 18,875 21,420 20,191 33.19%
-
Net Worth 78,019 76,360 76,360 74,699 74,699 71,380 71,380 6.10%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 580 1,078 - - - 830 -
Div Payout % - 48.50% 93.26% - - - 96.29% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 78,019 76,360 76,360 74,699 74,699 71,380 71,380 6.10%
NOSH 166,000 166,000 166,000 166,000 166,000 166,000 166,000 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 5.53% 5.15% 5.65% 5.69% 9.78% 3.34% 4.09% -
ROE 2.33% 1.57% 1.52% 1.43% 2.74% 1.04% 1.21% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 19.80 14.01 12.33 11.32 12.60 13.35 12.68 34.55%
EPS 1.10 0.72 0.70 0.64 1.23 0.45 0.52 64.71%
DPS 0.00 0.35 0.65 0.00 0.00 0.00 0.50 -
NAPS 0.47 0.46 0.46 0.45 0.45 0.43 0.43 6.10%
Adjusted Per Share Value based on latest NOSH - 166,000
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 19.80 14.01 12.33 11.32 12.60 13.35 12.68 34.55%
EPS 1.10 0.72 0.70 0.64 1.23 0.45 0.52 64.71%
DPS 0.00 0.35 0.65 0.00 0.00 0.00 0.50 -
NAPS 0.47 0.46 0.46 0.45 0.45 0.43 0.43 6.10%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.505 0.485 0.38 0.32 0.21 0.35 0.35 -
P/RPS 2.55 3.46 3.08 2.83 1.67 2.62 2.76 -5.13%
P/EPS 46.09 67.20 54.52 49.69 17.04 78.51 67.40 -22.36%
EY 2.17 1.49 1.83 2.01 5.87 1.27 1.48 29.03%
DY 0.00 0.72 1.71 0.00 0.00 0.00 1.43 -
P/NAPS 1.07 1.05 0.83 0.71 0.47 0.81 0.81 20.37%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 20/05/21 23/02/21 18/11/20 18/08/20 22/05/20 25/02/20 15/11/19 -
Price 0.51 0.545 0.50 0.33 0.27 0.32 0.34 -
P/RPS 2.58 3.89 4.06 2.91 2.14 2.40 2.68 -2.50%
P/EPS 46.54 75.52 71.74 51.24 21.91 71.78 65.48 -20.34%
EY 2.15 1.32 1.39 1.95 4.56 1.39 1.53 25.43%
DY 0.00 0.64 1.30 0.00 0.00 0.00 1.47 -
P/NAPS 1.09 1.18 1.09 0.73 0.60 0.74 0.79 23.91%

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