Samaiden Group Berhad (KLSE:SAMAIDEN)
Malaysia
· Delayed Price · Currency is MYR 1.000
-0.020 (-1.96%)
At close: Mar 6, 2026
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 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2017 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Jun '25 Jun 30, 2025 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 | Jun '21 Jun 30, 2021 | 2020 - 2017 |
| Revenue | 414.94 | 353.47 | 227.19 | 170.8 | 150.72 | 53.45 | Upgrade
|
| Revenue Growth (YoY) | 58.59% | 55.58% | 33.02% | 13.32% | 181.99% | -29.83% | Upgrade
|
| Cost of Revenue | 352.47 | 303.97 | 191.75 | 144.95 | 125.2 | 41.76 | Upgrade
|
| Gross Profit | 62.47 | 49.5 | 35.44 | 25.85 | 25.52 | 11.69 | Upgrade
|
| Selling, General & Admin | 21.47 | 18.99 | 13.26 | 12.05 | 8.75 | 4.66 | Upgrade
|
| Other Operating Expenses | -0.61 | 0.54 | -1.31 | -0.97 | -0.89 | -0.98 | Upgrade
|
| Operating Expenses | 20.86 | 19.53 | 11.88 | 11.21 | 8.35 | 3.59 | Upgrade
|
| Operating Income | 41.61 | 29.97 | 23.56 | 14.64 | 17.17 | 8.1 | Upgrade
|
| Interest Expense | -3.8 | -1.6 | -0.46 | -0.38 | -0.4 | -0.05 | Upgrade
|
| Earnings From Equity Investments | -0.52 | -0.21 | -0 | - | - | - | Upgrade
|
| Other Non Operating Income (Expenses) | -1.58 | -1.58 | -1.15 | -0.86 | -0.37 | - | Upgrade
|
| EBT Excluding Unusual Items | 35.7 | 26.57 | 21.95 | 13.39 | 16.4 | 8.05 | Upgrade
|
| Pretax Income | 35.7 | 26.57 | 21.95 | 13.39 | 16.4 | 8.05 | Upgrade
|
| Income Tax Expense | 8.53 | 6.49 | 5.84 | 3.34 | 4.47 | 2.13 | Upgrade
|
| Earnings From Continuing Operations | 27.16 | 20.08 | 16.11 | 10.05 | 11.93 | 5.92 | Upgrade
|
| Minority Interest in Earnings | 0.18 | 0.14 | 0.01 | 0.03 | 0 | 0 | Upgrade
|
| Net Income | 27.35 | 20.21 | 16.12 | 10.08 | 11.93 | 5.92 | Upgrade
|
| Net Income to Common | 27.35 | 20.21 | 16.12 | 10.08 | 11.93 | 5.92 | Upgrade
|
| Net Income Growth | 51.26% | 25.40% | 59.92% | -15.52% | 101.45% | -18.36% | Upgrade
|
| Shares Outstanding (Basic) | 451 | 425 | 410 | 385 | 372 | 346 | Upgrade
|
| Shares Outstanding (Diluted) | 484 | 469 | 469 | 403 | 372 | 346 | Upgrade
|
| Shares Change (YoY) | 0.96% | 0.05% | 16.50% | 8.17% | 7.42% | 39.64% | Upgrade
|
| EPS (Basic) | 0.06 | 0.05 | 0.04 | 0.03 | 0.03 | 0.02 | Upgrade
|
| EPS (Diluted) | 0.06 | 0.04 | 0.03 | 0.02 | 0.03 | 0.02 | Upgrade
|
| EPS Growth | 49.37% | 25.29% | 37.60% | -22.02% | 87.53% | -41.45% | Upgrade
|
| Free Cash Flow | -81.8 | -28.36 | 0.26 | 31.57 | 5.83 | -11.9 | Upgrade
|
| Free Cash Flow Per Share | -0.17 | -0.06 | 0.00 | 0.08 | 0.02 | -0.03 | Upgrade
|
| Dividend Per Share | 0.014 | 0.015 | 0.007 | 0.005 | - | - | Upgrade
|
| Dividend Growth | -36.36% | 114.29% | 40.00% | - | - | - | Upgrade
|
| Gross Margin | 15.06% | 14.00% | 15.60% | 15.13% | 16.93% | 21.87% | Upgrade
|
| Operating Margin | 10.03% | 8.48% | 10.37% | 8.57% | 11.39% | 15.15% | Upgrade
|
| Profit Margin | 6.59% | 5.72% | 7.09% | 5.90% | 7.92% | 11.08% | Upgrade
|
| Free Cash Flow Margin | -19.71% | -8.03% | 0.11% | 18.48% | 3.87% | -22.27% | Upgrade
|
| EBITDA | 42.19 | 30.31 | 23.84 | 14.93 | 17.36 | 8.24 | Upgrade
|
| EBITDA Margin | 10.17% | 8.58% | 10.50% | 8.74% | 11.52% | 15.42% | Upgrade
|
| D&A For EBITDA | 0.58 | 0.35 | 0.29 | 0.29 | 0.18 | 0.14 | Upgrade
|
| EBIT | 41.61 | 29.97 | 23.56 | 14.64 | 17.17 | 8.1 | Upgrade
|
| EBIT Margin | 10.03% | 8.48% | 10.37% | 8.57% | 11.39% | 15.15% | Upgrade
|
| Effective Tax Rate | 23.91% | 24.44% | 26.61% | 24.96% | 27.26% | 26.48% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.