[TRIMODE] YoY Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[TRIMODE] TRI-MODE SYSTEM (M) BERHAD
Announcement Date
23-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -97.08%
YoY- -94.22%
Quarter Report
Latest QR
Upcoming QR
TRIMODE's Result
TRIMODE's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 19,467 16,840 40,122 32,868 20,921 18,257 22,060 -2.06%
PBT 596 372 6,320 2,342 2,771 365 1,982 -18.13%
Tax -183 -71 -1,108 -523 -725 -94 -126 6.41%
NP 413 301 5,212 1,819 2,046 271 1,856 -22.13%
-
NP to SH 413 301 5,212 1,819 2,046 271 1,856 -22.13%
-
Tax Rate 30.70% 19.09% 17.53% 22.33% 26.16% 25.75% 6.36% -
Total Cost 19,054 16,539 34,910 31,049 18,875 17,986 20,204 -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 0.44% 0.33% 5.92% 2.33% 2.74% 0.39% 4.20% -
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 11.73 10.14 24.17 19.80 12.60 11.00 17.97 -6.85%
EPS 0.25 0.18 3.14 1.10 1.23 0.16 1.51 -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 11.73 10.14 24.17 19.80 12.60 11.00 13.29 -2.05%
EPS 0.25 0.18 3.14 1.10 1.23 0.16 1.12 -22.09%
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 3.03 3.89 2.21 2.55 1.67 3.96 0.00 -
P/EPS 142.69 217.84 17.04 46.09 17.04 266.46 0.00 -
EY 0.70 0.46 5.87 2.17 5.87 0.38 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 3.07 3.99 2.07 2.58 2.14 3.41 3.01 0.32%
P/EPS 144.70 223.36 15.92 46.54 21.91 229.70 35.73 26.22%
EY 0.69 0.45 6.28 2.15 4.56 0.44 2.80 -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