[TRIMODE] QoQ Quarter Result on 31-Dec-2022 [#4]

Stock
[TRIMODE] TRI-MODE SYSTEM (M) BERHAD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 73.93%
YoY- -21.92%
Quarter Report
Latest QR
Upcoming QR
TRIMODE's Result
TRIMODE's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 17,531 17,928 16,840 23,742 30,143 30,617 40,122 -42.38%
PBT 897 633 372 2,052 1,667 1,504 6,320 -72.75%
Tax -188 -191 -71 477 -213 -381 -1,108 -69.31%
NP 709 442 301 2,529 1,454 1,123 5,212 -73.51%
-
NP to SH 709 442 301 2,529 1,454 1,123 5,212 -73.51%
-
Tax Rate 20.96% 30.17% 19.09% -23.25% 12.78% 25.33% 17.53% -
Total Cost 16,822 17,486 16,539 21,213 28,689 29,494 34,910 -38.50%
-
Net Worth 92,960 91,300 91,300 92,960 89,640 87,979 87,979 3.73%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 580 - - 498 1,245 - - -
Div Payout % 81.95% - - 19.69% 85.63% - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 92,960 91,300 91,300 92,960 89,640 87,979 87,979 3.73%
NOSH 166,000 166,000 166,000 166,000 166,000 166,000 166,000 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 4.04% 2.47% 1.79% 10.65% 4.82% 3.67% 12.99% -
ROE 0.76% 0.48% 0.33% 2.72% 1.62% 1.28% 5.92% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 10.56 10.80 10.14 14.30 18.16 18.44 24.17 -42.39%
EPS 0.43 0.27 0.18 1.52 0.88 0.68 3.14 -73.39%
DPS 0.35 0.00 0.00 0.30 0.75 0.00 0.00 -
NAPS 0.56 0.55 0.55 0.56 0.54 0.53 0.53 3.73%
Adjusted Per Share Value based on latest NOSH - 166,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 10.56 10.80 10.14 14.30 18.16 18.44 24.17 -42.39%
EPS 0.43 0.27 0.18 1.52 0.88 0.68 3.14 -73.39%
DPS 0.35 0.00 0.00 0.30 0.75 0.00 0.00 -
NAPS 0.56 0.55 0.55 0.56 0.54 0.53 0.53 3.73%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.33 0.375 0.395 0.39 0.39 0.48 0.535 -
P/RPS 3.12 3.47 3.89 2.73 2.15 2.60 2.21 25.82%
P/EPS 77.26 140.84 217.84 25.60 44.53 70.95 17.04 173.68%
EY 1.29 0.71 0.46 3.91 2.25 1.41 5.87 -63.54%
DY 1.06 0.00 0.00 0.77 1.92 0.00 0.00 -
P/NAPS 0.59 0.68 0.72 0.70 0.72 0.91 1.01 -30.09%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 23/11/23 22/08/23 23/05/23 23/02/23 22/11/22 18/08/22 26/05/22 -
Price 0.335 0.34 0.405 0.41 0.41 0.47 0.50 -
P/RPS 3.17 3.15 3.99 2.87 2.26 2.55 2.07 32.82%
P/EPS 78.43 127.69 223.36 26.91 46.81 69.47 15.92 189.24%
EY 1.27 0.78 0.45 3.72 2.14 1.44 6.28 -65.51%
DY 1.04 0.00 0.00 0.73 1.83 0.00 0.00 -
P/NAPS 0.60 0.62 0.74 0.73 0.76 0.89 0.94 -25.84%

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