Semico Capital Berhad (KLSE:SEMICO)
Malaysia
· Delayed Price · Currency is MYR 0.500
0.00 (0.00%)
At close: Mar 6, 2026
Semico Capital 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 |
|---|---|---|---|---|---|
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 |
| Revenue | 32.87 | 29.69 | 22.1 | 15.3 | 5.25 |
| Revenue Growth (YoY) | 23.11% | 34.34% | 44.41% | 191.30% | - |
| Cost of Revenue | 17.31 | 15.66 | 12.74 | 8.42 | 2.78 |
| Gross Profit | 15.56 | 14.02 | 9.36 | 6.88 | 2.47 |
| Selling, General & Admin | 6.27 | 4.85 | 2.67 | 1.73 | 0.74 |
| Other Operating Expenses | -0.27 | -0.13 | -0.01 | -0.02 | -0.04 |
| Operating Expenses | 6 | 4.72 | 2.69 | 1.71 | 0.7 |
| Operating Income | 9.56 | 9.31 | 6.67 | 5.17 | 1.77 |
| Interest Expense | -0.21 | -0.17 | -0.08 | -0.05 | -0.02 |
| Interest & Investment Income | 0 | 0 | 0 | 0 | 0 |
| EBT Excluding Unusual Items | 9.35 | 9.14 | 6.59 | 5.12 | 1.75 |
| Gain (Loss) on Sale of Assets | 0.01 | 0.01 | 0.11 | - | - |
| Other Unusual Items | -0.4 | 0 | - | - | - |
| Pretax Income | 8.96 | 9.15 | 6.7 | 5.12 | 1.75 |
| Income Tax Expense | 2.8 | 2.55 | 1.46 | 1.19 | 0.37 |
| Earnings From Continuing Operations | 6.17 | 6.6 | 5.24 | 3.93 | 1.38 |
| Minority Interest in Earnings | -0.12 | -0.57 | -0.48 | -0.33 | -0.2 |
| Net Income | 6.04 | 6.03 | 4.76 | 3.6 | 1.18 |
| Net Income to Common | 6.04 | 6.03 | 4.76 | 3.6 | 1.18 |
| Net Income Growth | -6.30% | 26.73% | 32.15% | 206.51% | - |
| Shares Outstanding (Basic) | 269 | 89 | 1 | 1 | 1 |
| Shares Outstanding (Diluted) | 269 | 89 | 1 | 1 | 1 |
| Shares Change (YoY) | 48860.41% | 13217.16% | - | 10.37% | - |
| EPS (Basic) | 0.02 | 0.07 | 7.11 | 5.38 | 1.94 |
| EPS (Diluted) | 0.02 | 0.07 | 7.11 | 5.38 | 1.94 |
| EPS Growth | -99.81% | -99.05% | 32.15% | 177.72% | - |
| Free Cash Flow | -3.62 | 1.4 | 1.22 | 1.25 | 0.16 |
| Free Cash Flow Per Share | -0.01 | 0.02 | 1.82 | 1.87 | 0.26 |
| Gross Margin | 47.35% | 47.24% | 42.34% | 44.95% | 47.06% |
| Operating Margin | 29.08% | 31.35% | 30.18% | 33.78% | 33.65% |
| Profit Margin | 18.39% | 20.32% | 21.54% | 23.54% | 22.37% |
| Free Cash Flow Margin | -11.02% | 4.72% | 5.52% | 8.19% | 3.00% |
| EBITDA | 12.03 | 11.1 | 7.83 | 5.88 | 1.99 |
| EBITDA Margin | 36.59% | 37.37% | 35.45% | 38.42% | 37.91% |
| D&A For EBITDA | 2.47 | 1.79 | 1.16 | 0.71 | 0.22 |
| EBIT | 9.56 | 9.31 | 6.67 | 5.17 | 1.77 |
| EBIT Margin | 29.08% | 31.35% | 30.18% | 33.78% | 33.65% |
| Effective Tax Rate | 31.19% | 27.85% | 21.79% | 23.23% | 21.04% |
Source: S&P Capital IQ. Standard template. Financial Sources.