[TRIMODE] YoY Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[TRIMODE] TRI-MODE SYSTEM (M) BERHAD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 186.89%
YoY- 186.53%
Quarter Report
Latest QR
Upcoming QR
TRIMODE's Result
TRIMODE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 77,868 67,360 160,488 131,472 83,684 73,028 88,240 -2.06%
PBT 2,384 1,488 25,280 9,368 11,084 1,460 7,928 -18.13%
Tax -732 -284 -4,432 -2,092 -2,900 -376 -504 6.41%
NP 1,652 1,204 20,848 7,276 8,184 1,084 7,424 -22.13%
-
NP to SH 1,652 1,204 20,848 7,276 8,184 1,084 7,424 -22.13%
-
Tax Rate 30.70% 19.09% 17.53% 22.33% 26.16% 25.75% 6.36% -
Total Cost 76,216 66,156 139,640 124,196 75,500 71,944 80,816 -0.97%
-
Net Worth 92,960 91,300 87,979 78,019 74,699 69,719 44,205 13.17%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 92,960 91,300 87,979 78,019 74,699 69,719 44,205 13.17%
NOSH 166,000 166,000 166,000 166,000 166,000 166,000 122,793 5.14%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 2.12% 1.79% 12.99% 5.53% 9.78% 1.48% 8.41% -
ROE 1.78% 1.32% 23.70% 9.33% 10.96% 1.55% 16.79% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 46.91 40.58 96.68 79.20 50.41 43.99 71.86 -6.85%
EPS 1.00 0.72 12.56 4.40 4.92 0.64 6.04 -25.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.55 0.53 0.47 0.45 0.42 0.36 7.63%
Adjusted Per Share Value based on latest NOSH - 166,000
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 46.91 40.58 96.68 79.20 50.41 43.99 53.16 -2.06%
EPS 1.00 0.72 12.56 4.40 4.92 0.64 4.47 -22.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.55 0.53 0.47 0.45 0.42 0.2663 13.17%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 - -
Price 0.355 0.395 0.535 0.505 0.21 0.435 0.00 -
P/RPS 0.76 0.97 0.55 0.64 0.42 0.99 0.00 -
P/EPS 35.67 54.46 4.26 11.52 4.26 66.61 0.00 -
EY 2.80 1.84 23.47 8.68 23.48 1.50 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.72 1.01 1.07 0.47 1.04 0.00 -
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 23/05/24 23/05/23 26/05/22 20/05/21 22/05/20 30/05/19 18/05/18 -
Price 0.36 0.405 0.50 0.51 0.27 0.375 0.54 -
P/RPS 0.77 1.00 0.52 0.64 0.54 0.85 0.75 0.43%
P/EPS 36.17 55.84 3.98 11.64 5.48 57.43 8.93 26.22%
EY 2.76 1.79 25.12 8.59 18.26 1.74 11.20 -20.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.74 0.94 1.09 0.60 0.89 1.50 -13.22%

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