Samaiden Group Berhad (KLSE:SAMAIDEN)
Malaysia · Delayed Price · Currency is MYR 1.710
-0.060 (-3.39%)
At close: Aug 28, 2026
Samaiden Group Berhad Income Statement
Financials in millions MYR. Fiscal year is July - June.
Millions MYR. Fiscal year is Jul - Jun.
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Jun '25 Jun 30, 2025 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 |
| 364.5 | 353.47 | 227.19 | 170.8 | 150.72 | |
Revenue Growth | 3.12% | 55.58% | 33.02% | 13.32% | 181.99% |
Cost of Revenue | 286.93 | 303.97 | 191.75 | 144.95 | 125.2 |
Gross Profit | 77.57 | 49.5 | 35.44 | 25.85 | 25.52 |
Selling, General & Admin | 19.85 | 18.99 | 13.26 | 12.05 | 8.75 |
Other Operating Expenses | -4.06 | 0.54 | -1.31 | -0.97 | -0.89 |
Operating Expenses | 15.79 | 19.53 | 11.88 | 11.21 | 8.35 |
Operating Income | 61.78 | 29.97 | 23.56 | 14.64 | 17.17 |
Interest Expense | -7.99 | -1.6 | -0.46 | -0.38 | -0.4 |
Earnings From Equity Investments | -0.29 | -0.21 | -0 | - | - |
Other Non Operating Income (Expenses) | - | -1.58 | -1.15 | -0.86 | -0.37 |
EBT Excluding Unusual Items | 53.5 | 26.57 | 21.95 | 13.39 | 16.4 |
Pretax Income | 53.5 | 26.57 | 21.95 | 13.39 | 16.4 |
Income Tax Expense | 14.49 | 6.49 | 5.84 | 3.34 | 4.47 |
Earnings From Continuing Operations | 39.01 | 20.08 | 16.11 | 10.05 | 11.93 |
Minority Interest in Earnings | 0.06 | 0.14 | 0.01 | 0.03 | 0 |
Net Income | 39.07 | 20.21 | 16.12 | 10.08 | 11.93 |
Net Income to Common | 39.07 | 20.21 | 16.12 | 10.08 | 11.93 |
Net Income Growth | 93.33% | 25.40% | 59.92% | -15.52% | 101.45% |
Shares Outstanding (Basic) | 493 | 425 | 410 | 385 | 372 |
Shares Outstanding (Diluted) | 524 | 469 | 469 | 403 | 372 |
Shares Change | 11.79% | 0.05% | 16.50% | 8.17% | 7.42% |
EPS (Basic) | 0.08 | 0.05 | 0.04 | 0.03 | 0.03 |
EPS (Diluted) | 0.07 | 0.04 | 0.03 | 0.02 | 0.03 |
EPS Growth | 72.85% | 25.29% | 37.60% | -22.02% | 87.53% |
Additional Metrics
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Jun '25 Jun 30, 2025 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 |
Free Cash Flow | -133.27 | -28.36 | 0.26 | 31.57 | 5.83 |
Free Cash Flow Per Share | -0.25 | -0.06 | 0.00 | 0.08 | 0.02 |
Dividend Per Share | - | 0.015 | 0.007 | 0.005 | - |
Dividend Growth | - | 114.29% | 40.00% | - | - |
Gross Margin | 21.28% | 14.00% | 15.60% | 15.13% | 16.93% |
Operating Margin | 16.95% | 8.48% | 10.37% | 8.57% | 11.39% |
Profit Margin | 10.72% | 5.72% | 7.09% | 5.90% | 7.92% |
Free Cash Flow Margin | -36.56% | -8.03% | 0.11% | 18.48% | 3.87% |
EBITDA | 62.43 | 30.31 | 23.84 | 14.93 | 17.36 |
EBITDA Margin | 17.13% | 8.58% | 10.50% | 8.74% | 11.52% |
D&A For EBITDA | 0.65 | 0.35 | 0.29 | 0.29 | 0.18 |
EBIT | 61.78 | 29.97 | 23.56 | 14.64 | 17.17 |
EBIT Margin | 16.95% | 8.48% | 10.37% | 8.57% | 11.39% |
Effective Tax Rate | 27.08% | 24.44% | 26.61% | 24.96% | 27.26% |