[TRIMODE] QoQ 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- 29.47%
YoY- 29.02%
Quarter Report
Latest QR
Upcoming QR
TRIMODE's Result
TRIMODE's Financial Summary
View:
Show?
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 17,928 16,840 23,742 30,143 30,617 40,122 41,513 -42.95%
PBT 633 372 2,052 1,667 1,504 6,320 4,341 -72.39%
Tax -191 -71 477 -213 -381 -1,108 -1,102 -69.01%
NP 442 301 2,529 1,454 1,123 5,212 3,239 -73.59%
-
NP to SH 442 301 2,529 1,454 1,123 5,212 3,239 -73.59%
-
Tax Rate 30.17% 19.09% -23.25% 12.78% 25.33% 17.53% 25.39% -
Total Cost 17,486 16,539 21,213 28,689 29,494 34,910 38,274 -40.76%
-
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 - - 498 1,245 - - 498 -
Div Payout % - - 19.69% 85.63% - - 15.38% -
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 2.47% 1.79% 10.65% 4.82% 3.67% 12.99% 7.80% -
ROE 0.48% 0.33% 2.72% 1.62% 1.28% 5.92% 3.90% -
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 10.80 10.14 14.30 18.16 18.44 24.17 25.01 -42.95%
EPS 0.27 0.18 1.52 0.88 0.68 3.14 1.95 -73.33%
DPS 0.00 0.00 0.30 0.75 0.00 0.00 0.30 -
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 10.80 10.14 14.30 18.16 18.44 24.17 25.01 -42.95%
EPS 0.27 0.18 1.52 0.88 0.68 3.14 1.95 -73.33%
DPS 0.00 0.00 0.30 0.75 0.00 0.00 0.30 -
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 3.47 3.89 2.73 2.15 2.60 2.21 2.40 27.94%
P/EPS 140.84 217.84 25.60 44.53 70.95 17.04 30.75 176.56%
EY 0.71 0.46 3.91 2.25 1.41 5.87 3.25 -63.82%
DY 0.00 0.00 0.77 1.92 0.00 0.00 0.50 -
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 3.15 3.99 2.87 2.26 2.55 2.07 2.24 25.59%
P/EPS 127.69 223.36 26.91 46.81 69.47 15.92 28.70 171.25%
EY 0.78 0.45 3.72 2.14 1.44 6.28 3.48 -63.20%
DY 0.00 0.00 0.73 1.83 0.00 0.00 0.54 -
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