[TRIMODE] QoQ Quarter Result on 31-Dec-2018 [#4]

Stock
[TRIMODE] TRI-MODE SYSTEM (M) BERHAD
Announcement Date
22-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -52.39%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TRIMODE's Result
TRIMODE's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 21,053 20,335 18,257 20,592 21,738 21,193 22,060 -3.06%
PBT 1,129 793 365 1,119 2,030 -386 1,982 -31.26%
Tax -267 -169 -94 -393 -505 -125 -126 64.90%
NP 862 624 271 726 1,525 -511 1,856 -39.99%
-
NP to SH 862 624 271 726 1,525 -511 1,856 -39.99%
-
Tax Rate 23.65% 21.31% 25.75% 35.12% 24.88% - 6.36% -
Total Cost 20,191 19,711 17,986 19,866 20,213 21,704 20,204 -0.04%
-
Net Worth 71,380 71,380 69,719 62,914 62,914 68,059 44,205 37.59%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 830 - - - 1,497 - - -
Div Payout % 96.29% - - - 98.23% - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 71,380 71,380 69,719 62,914 62,914 68,059 44,205 37.59%
NOSH 166,000 166,000 166,000 166,000 166,000 166,000 122,793 22.23%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 4.09% 3.07% 1.48% 3.53% 7.02% -2.41% 8.41% -
ROE 1.21% 0.87% 0.39% 1.15% 2.42% -0.75% 4.20% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 12.68 12.25 11.00 13.75 14.51 12.77 17.97 -20.72%
EPS 0.52 0.38 0.16 0.48 1.02 -0.31 1.51 -50.83%
DPS 0.50 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.43 0.43 0.42 0.42 0.42 0.41 0.36 12.56%
Adjusted Per Share Value based on latest NOSH - 166,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 12.68 12.25 11.00 12.40 13.10 12.77 13.29 -3.08%
EPS 0.52 0.38 0.16 0.44 0.92 -0.31 1.12 -40.01%
DPS 0.50 0.00 0.00 0.00 0.90 0.00 0.00 -
NAPS 0.43 0.43 0.42 0.379 0.379 0.41 0.2663 37.59%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 - -
Price 0.35 0.365 0.435 0.35 0.455 0.45 0.00 -
P/RPS 2.76 2.98 3.96 2.55 3.14 3.52 0.00 -
P/EPS 67.40 97.10 266.46 72.22 44.69 -146.18 0.00 -
EY 1.48 1.03 0.38 1.38 2.24 -0.68 0.00 -
DY 1.43 0.00 0.00 0.00 2.20 0.00 0.00 -
P/NAPS 0.81 0.85 1.04 0.83 1.08 1.10 0.00 -
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 15/11/19 09/08/19 30/05/19 22/02/19 21/11/18 15/08/18 18/05/18 -
Price 0.34 0.36 0.375 0.455 0.40 0.49 0.54 -
P/RPS 2.68 2.94 3.41 3.31 2.76 3.84 3.01 -7.44%
P/EPS 65.48 95.77 229.70 93.88 39.29 -159.18 35.73 49.70%
EY 1.53 1.04 0.44 1.07 2.55 -0.63 2.80 -33.13%
DY 1.47 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 0.79 0.84 0.89 1.08 0.95 1.20 1.50 -34.75%

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