Samaiden Group Berhad (KLSE: SAMAIDEN)
Malaysia
· Delayed Price · Currency is MYR
1.210
-0.010 (-0.82%)
At close: Dec 18, 2024
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 | 2019 - 2017 |
---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | 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 | 2019 - 2017 |
Revenue | 230.42 | 227.19 | 170.8 | 150.72 | 53.45 | 76.17 | Upgrade
|
Revenue Growth (YoY) | 30.78% | 33.02% | 13.32% | 181.99% | -29.83% | 11.52% | Upgrade
|
Cost of Revenue | 193.82 | 191.75 | 144.95 | 125.2 | 41.76 | 64.51 | Upgrade
|
Gross Profit | 36.6 | 35.44 | 25.85 | 25.52 | 11.69 | 11.66 | Upgrade
|
Selling, General & Admin | 14.26 | 13.26 | 12.05 | 8.75 | 4.66 | 4.8 | Upgrade
|
Other Operating Expenses | -1.66 | -1.31 | -0.97 | -0.89 | -0.98 | -0.07 | Upgrade
|
Operating Expenses | 12.54 | 11.88 | 11.21 | 8.35 | 3.59 | 4.8 | Upgrade
|
Operating Income | 24.07 | 23.56 | 14.64 | 17.17 | 8.1 | 6.86 | Upgrade
|
Interest Expense | -0.55 | -0.46 | -0.38 | -0.4 | -0.05 | -0.03 | Upgrade
|
Interest & Investment Income | - | - | - | - | - | 0.45 | Upgrade
|
Earnings From Equity Investments | -0 | -0 | - | - | - | - | Upgrade
|
Other Non Operating Income (Expenses) | -1.15 | -1.15 | -0.86 | -0.37 | - | - | Upgrade
|
EBT Excluding Unusual Items | 22.37 | 21.95 | 13.39 | 16.4 | 8.05 | 7.28 | Upgrade
|
Pretax Income | 22.37 | 21.95 | 13.39 | 16.4 | 8.05 | 7.28 | Upgrade
|
Income Tax Expense | 5.89 | 5.84 | 3.34 | 4.47 | 2.13 | 0.05 | Upgrade
|
Earnings From Continuing Operations | 16.48 | 16.11 | 10.05 | 11.93 | 5.92 | 7.23 | Upgrade
|
Minority Interest in Earnings | 0.02 | 0.01 | 0.03 | 0 | 0 | 0.02 | Upgrade
|
Net Income | 16.49 | 16.12 | 10.08 | 11.93 | 5.92 | 7.25 | Upgrade
|
Net Income to Common | 16.49 | 16.12 | 10.08 | 11.93 | 5.92 | 7.25 | Upgrade
|
Net Income Growth | 55.63% | 59.92% | -15.52% | 101.45% | -18.36% | -3.03% | Upgrade
|
Shares Outstanding (Basic) | 417 | 410 | 385 | 372 | 346 | 248 | Upgrade
|
Shares Outstanding (Diluted) | 474 | 469 | 403 | 372 | 346 | 248 | Upgrade
|
Shares Change (YoY) | 12.80% | 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) | 0.03 | 0.03 | 0.02 | 0.03 | 0.02 | 0.03 | Upgrade
|
EPS Growth | 38.43% | 37.60% | -22.02% | 87.53% | -41.45% | -3.17% | Upgrade
|
Free Cash Flow | 35.62 | 0.26 | 31.57 | 5.83 | -11.9 | 10.5 | Upgrade
|
Free Cash Flow Per Share | 0.08 | 0.00 | 0.08 | 0.02 | -0.03 | 0.04 | Upgrade
|
Dividend Per Share | 0.022 | 0.007 | 0.005 | - | - | - | Upgrade
|
Dividend Growth | 340.00% | 40.00% | - | - | - | - | Upgrade
|
Gross Margin | 15.89% | 15.60% | 15.13% | 16.93% | 21.87% | 15.30% | Upgrade
|
Operating Margin | 10.44% | 10.37% | 8.57% | 11.39% | 15.15% | 9.01% | Upgrade
|
Profit Margin | 7.16% | 7.09% | 5.90% | 7.92% | 11.08% | 9.52% | Upgrade
|
Free Cash Flow Margin | 15.46% | 0.11% | 18.48% | 3.87% | -22.27% | 13.78% | Upgrade
|
EBITDA | 24.37 | 23.84 | 14.93 | 17.36 | 8.24 | 6.97 | Upgrade
|
EBITDA Margin | 10.58% | 10.49% | 8.74% | 11.52% | 15.42% | 9.15% | Upgrade
|
D&A For EBITDA | 0.3 | 0.29 | 0.29 | 0.18 | 0.14 | 0.11 | Upgrade
|
EBIT | 24.07 | 23.56 | 14.64 | 17.17 | 8.1 | 6.86 | Upgrade
|
EBIT Margin | 10.44% | 10.37% | 8.57% | 11.39% | 15.15% | 9.01% | Upgrade
|
Effective Tax Rate | 26.34% | 26.61% | 24.96% | 27.26% | 26.48% | 0.67% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.