Samaiden Group Berhad (KLSE:SAMAIDEN)
Malaysia
· Delayed Price · Currency is MYR 1.050
+0.010 (0.96%)
At close: May 28, 2025
Samaiden Group Berhad Income Statement
Financials in millions MYR. Fiscal year is July - June.
Millions MYR. Fiscal year is Jul - Jun.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2017 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 | Jun '21 Jun 30, 2021 | Jun '20 Jun 30, 2020 | 2017 - 2019 |
| Revenue | 275.8 | 227.19 | 170.8 | 150.72 | 53.45 | 76.17 | Upgrade
|
| Revenue Growth (YoY) | 28.14% | 33.02% | 13.32% | 181.99% | -29.83% | 11.52% | Upgrade
|
| Cost of Revenue | 235.49 | 191.75 | 144.95 | 125.2 | 41.76 | 64.51 | Upgrade
|
| Gross Profit | 40.31 | 35.44 | 25.85 | 25.52 | 11.69 | 11.66 | Upgrade
|
| Selling, General & Admin | 15.13 | 13.26 | 12.05 | 8.75 | 4.66 | 4.8 | Upgrade
|
| Other Operating Expenses | -2.11 | -1.31 | -0.97 | -0.89 | -0.98 | -0.07 | Upgrade
|
| Operating Expenses | 12.96 | 11.88 | 11.21 | 8.35 | 3.59 | 4.8 | Upgrade
|
| Operating Income | 27.35 | 23.56 | 14.64 | 17.17 | 8.1 | 6.86 | Upgrade
|
| Interest Expense | -0.38 | -0.46 | -0.38 | -0.4 | -0.05 | -0.03 | Upgrade
|
| Interest & Investment Income | - | - | - | - | - | 0.45 | Upgrade
|
| Earnings From Equity Investments | -0.14 | -0 | - | - | - | - | Upgrade
|
| Other Non Operating Income (Expenses) | -1.15 | -1.15 | -0.86 | -0.37 | - | - | Upgrade
|
| EBT Excluding Unusual Items | 25.69 | 21.95 | 13.39 | 16.4 | 8.05 | 7.28 | Upgrade
|
| Pretax Income | 25.69 | 21.95 | 13.39 | 16.4 | 8.05 | 7.28 | Upgrade
|
| Income Tax Expense | 6.75 | 5.84 | 3.34 | 4.47 | 2.13 | 0.05 | Upgrade
|
| Earnings From Continuing Operations | 18.94 | 16.11 | 10.05 | 11.93 | 5.92 | 7.23 | Upgrade
|
| Minority Interest in Earnings | 0.07 | 0.01 | 0.03 | 0 | 0 | 0.02 | Upgrade
|
| Net Income | 19.01 | 16.12 | 10.08 | 11.93 | 5.92 | 7.25 | Upgrade
|
| Net Income to Common | 19.01 | 16.12 | 10.08 | 11.93 | 5.92 | 7.25 | Upgrade
|
| Net Income Growth | 42.12% | 59.92% | -15.52% | 101.45% | -18.36% | -3.03% | Upgrade
|
| Shares Outstanding (Basic) | 422 | 410 | 385 | 372 | 346 | 248 | Upgrade
|
| Shares Outstanding (Diluted) | 480 | 469 | 403 | 372 | 346 | 248 | Upgrade
|
| Shares Change (YoY) | 4.38% | 16.50% | 8.17% | 7.42% | 39.64% | - | Upgrade
|
| EPS (Basic) | 0.04 | 0.04 | 0.03 | 0.03 | 0.02 | 0.03 | Upgrade
|
| EPS (Diluted) | 0.04 | 0.03 | 0.02 | 0.03 | 0.02 | 0.03 | Upgrade
|
| EPS Growth | 36.29% | 37.60% | -22.02% | 87.53% | -41.45% | -3.17% | Upgrade
|
| Free Cash Flow | 19.02 | 0.26 | 31.57 | 5.83 | -11.9 | 10.5 | Upgrade
|
| Free Cash Flow Per Share | 0.04 | 0.00 | 0.08 | 0.02 | -0.03 | 0.04 | Upgrade
|
| Dividend Per Share | 0.007 | 0.007 | 0.005 | - | - | - | Upgrade
|
| Dividend Growth | 40.00% | 40.00% | - | - | - | - | Upgrade
|
| Gross Margin | 14.62% | 15.60% | 15.13% | 16.93% | 21.87% | 15.30% | Upgrade
|
| Operating Margin | 9.92% | 10.37% | 8.57% | 11.39% | 15.15% | 9.01% | Upgrade
|
| Profit Margin | 6.89% | 7.09% | 5.90% | 7.92% | 11.08% | 9.52% | Upgrade
|
| Free Cash Flow Margin | 6.90% | 0.11% | 18.48% | 3.87% | -22.27% | 13.78% | Upgrade
|
| EBITDA | 27.89 | 23.84 | 14.93 | 17.36 | 8.24 | 6.97 | Upgrade
|
| EBITDA Margin | 10.11% | 10.50% | 8.74% | 11.52% | 15.42% | 9.15% | Upgrade
|
| D&A For EBITDA | 0.54 | 0.29 | 0.29 | 0.18 | 0.14 | 0.11 | Upgrade
|
| EBIT | 27.35 | 23.56 | 14.64 | 17.17 | 8.1 | 6.86 | Upgrade
|
| EBIT Margin | 9.92% | 10.37% | 8.57% | 11.39% | 15.15% | 9.01% | Upgrade
|
| Effective Tax Rate | 26.28% | 26.61% | 24.96% | 27.26% | 26.48% | 0.67% | Upgrade
|
Updated Feb 26, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.