S

Samaiden Group Bhd
KLSE:SAMAIDEN

Watchlist Manager
Samaiden Group Bhd
KLSE:SAMAIDEN
Watchlist
Price: 1.03 MYR 0.98% Market Closed
Market Cap: 431.2m MYR
Have any thoughts about
Samaiden Group Bhd?
Write Note

Income Statement

Earnings Waterfall
Samaiden Group Bhd

Revenue
227.2m MYR
Cost of Revenue
-191.8m MYR
Gross Profit
35.5m MYR
Operating Expenses
-12m MYR
Operating Income
23.5m MYR
Other Expenses
-7.4m MYR
Net Income
16m MYR

Income Statement
Samaiden Group Bhd

Rotate your device to view
Income Statement
Currency: MYR
Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024
Revenue
Revenue
53
N/A
66
+23%
87
+33%
122
+40%
151
+23%
168
+11%
178
+6%
179
+0%
171
-5%
176
+3%
185
+5%
215
+16%
227
+6%
Gross Profit
Cost of Revenue
(42)
(52)
(72)
(101)
(125)
(141)
(151)
(153)
(145)
(149)
(157)
(185)
(192)
Gross Profit
12
N/A
14
+19%
16
+12%
21
+36%
26
+21%
27
+6%
28
+3%
26
-7%
26
0%
27
+4%
28
+4%
30
+8%
35
+18%
Operating Income
Operating Expenses
(4)
(4)
(5)
(6)
(8)
(9)
(9)
(11)
(11)
(11)
(12)
(11)
(12)
Selling, General & Administrative
(5)
(5)
(6)
(8)
(9)
(10)
(11)
(12)
(12)
(13)
(14)
(13)
(16)
Other Operating Expenses
1
1
1
1
1
1
2
2
1
2
2
3
4
Operating Income
8
N/A
10
+20%
10
+7%
15
+44%
17
+18%
18
+4%
18
+2%
15
-17%
15
-1%
16
+4%
17
+5%
20
+19%
23
+20%
Pre-Tax Income
Interest Income Expense
(0)
(0)
(0)
(1)
(0)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(2)
Non-Reccuring Items
0
0
0
0
0
0
0
0
(0)
0
0
0
0
Total Other Income
0
0
(0)
(0)
(0)
(1)
(0)
(0)
0
0
0
0
0
Pre-Tax Income
8
N/A
9
+18%
10
+4%
14
+42%
16
+17%
17
+3%
17
+2%
14
-17%
13
-6%
14
+5%
15
+5%
18
+20%
22
+24%
Net Income
Tax Provision
(2)
(3)
(3)
(4)
(4)
(5)
(5)
(4)
(3)
(3)
(4)
(4)
(6)
Income from Continuing Operations
6
7
7
10
12
12
13
10
10
11
11
13
16
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
6
N/A
7
+18%
7
+3%
10
+44%
12
+16%
12
+3%
13
+3%
10
-18%
10
-3%
11
+5%
11
+5%
13
+20%
16
+20%
EPS (Diluted)
0.02
N/A
0.02
N/A
0.02
N/A
0.03
+50%
0.03
N/A
0.04
+33%
0.04
N/A
0.03
-25%
0.03
N/A
0.03
N/A
0.03
N/A
0.04
+33%
0.03
-25%

See Also

Discover More