Samaiden Group Bhd (0223.KL)
MYR 1.15
(-4.96%)
MYR 1.15
(-4.96%)
| Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|
| Revenue | 227.19 Million | 170.79 Million | 150.72 Million | 53.44 Million | 76.17 Million | 68.3 Million |
| Cost of Revenue | 191.75 Million | 144.94 Million | 125.19 Million | 41.75 Million | 64.51 Million | 58.46 Million |
| Gross Profit | 35.44 Million | 25.84 Million | 25.52 Million | 11.69 Million | 11.65 Million | 9.83 Million |
| Operating Expenses | 35.44 Million | 10.76 Million | 8.23 Million | 3.67 Million | 4.79 Million | 2.38 Million |
| Selling, General and Administrative Expenses | 13.25 Million | 12.05 Million | 9.33 Million | 4.65 Million | 2.52 Million | 649 Thousand |
| Research and Development Expenses | - | - | - | - | - | - |
| Other Expenses | 22.18 Million | -1.29 Million | - | 74 Thousand | 74 Thousand | 1.73 Million |
| Cost and Expenses | 227.19 Million | 155.71 Million | 133.42 Million | 45.43 Million | 69.31 Million | 60.84 Million |
| Operating Income | - | 14.22 Million | 17.29 Million | 8.01 Million | 7.37 Million | 7.64 Million |
| Interest Expense | 459.28 Thousand | 382.45 Thousand | 404.14 Thousand | 47.77 Thousand | 26 Thousand | 3000.00 |
| Income Tax Expense | 5.84 Million | 3.34 Million | 4.47 Million | 2.13 Million | 49 Thousand | 37 Thousand |
| Earnings before Tax | 21.95 Million | 13.39 Million | 16.39 Million | 8.05 Million | 7.27 Million | 7.51 Million |
| Net Income | 16.11 Million | 10.07 Million | 11.93 Million | 5.92 Million | 7.25 Million | 7.48 Million |
| Earnings Per Share Basic | 0.04 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 |
| Earnings Per Share Diluted | 0.04 | 0.02 | 0.03 | 0.02 | 0.02 | 0.02 |
| Weighted Average Shares Outstanding | 402.77 Million | 385.48 Million | 372.12 Million | 346.4 Million | 350 Million | 350 Million |
| Weighted Average Shares Outstanding (Diluted) | 460.87 Million | 402.52 Million | 372.12 Million | 346.4 Million | 350 Million | 350 Million |
| Gross Margin | 0.16 | 0.15 | 0.17 | 0.22 | 0.15 | 0.14 |
| EBIT Margin | 0.10 | 0.09 | 0.12 | 0.15 | 0.10 | 0.11 |
| Profit Margin | 0.07 | 0.06 | 0.08 | 0.11 | 0.10 | 0.11 |
| EBITDA | 23.41 Million | 14.76 Million | 17.35 Million | 8.3 Million | 7.5 Million | 7.61 Million |
| Earnings Before Tax Margin | - | 0.08 | 0.11 | 0.15 | 0.10 | 0.11 |
| Breakdown | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 FY | 2022 Q4 | 2022 Q3 |
|---|---|---|---|---|---|---|
| Revenue | 75.01 Million | 48.83 Million | 46.15 Million | 170.79 Million | 45.24 Million | 44.55 Million |
| Cost of Revenue | 66.62 Million | 41.51 Million | 39.44 Million | 144.94 Million | 37.48 Million | 38.31 Million |
| Gross Profit | 8.39 Million | 7.31 Million | 6.71 Million | 25.84 Million | 7.76 Million | 6.24 Million |
| Operating Expenses | 2.35 Million | 3.76 Million | 2.42 Million | 10.76 Million | 3.05 Million | 3.29 Million |
| Selling, General and Administrative Expenses | 3.46 Million | 3.76 Million | 3.17 Million | - | 3.08 Million | 3.78 Million |
| Research and Development Expenses | - | - | - | - | - | - |
| Other Expenses | -1.11 Million | 1.02 Million | - | - | - | -494 Thousand |
| Cost and Expenses | 68.97 Million | 45.28 Million | 41.86 Million | 155.71 Million | 40.54 Million | 41.6 Million |
| Operating Income | 6.03 Million | 4.56 Million | 4.29 Million | 14.22 Million | 3.84 Million | 2.95 Million |
| Interest Expense | 431 Thousand | 363 Thousand | 344 Thousand | 382.45 Thousand | -522.54 Thousand | 231 Thousand |
| Income Tax Expense | 1.5 Million | 1.03 Million | 984 Thousand | 3.34 Million | 803.44 Thousand | 816 Thousand |
| Earnings before Tax | 5.6 Million | 4.2 Million | 3.94 Million | 13.39 Million | 3.91 Million | 2.72 Million |
| Net Income | 4.1 Million | 3.17 Million | 2.96 Million | 10.07 Million | 3.13 Million | 1.9 Million |
| Earnings Per Share Basic | 0.01 | 0.01 | 0.01 | - | - | 0.00 |
| Earnings Per Share Diluted | 0.01 | 0.01 | 0.01 | - | - | 0.00 |
| Weighted Average Shares Outstanding | 402.77 Million | 454.28 Million | 454.17 Million | 385.48 Million | - | 385 Million |
| Weighted Average Shares Outstanding (Diluted) | 460.87 Million | 454.28 Million | 454.17 Million | 402.52 Million | - | 385 Million |
| Gross Margin | 0.11 | 0.15 | 0.15 | 0.15 | 0.17 | 0.14 |
| EBIT Margin | 0.08 | 0.10 | 0.10 | - | 0.09 | 0.07 |
| Profit Margin | 0.05 | 0.06 | 0.06 | 0.06 | 0.07 | 0.04 |
| EBITDA | 6.27 Million | 4.78 Million | 4.54 Million | - | 4.1 Million | 3.21 Million |
| Earnings Before Tax Margin | 0.08 | 0.09 | 0.09 | 0.08 | 0.08 | 0.07 |
3180
2478
LX
EUROTEXIND
STLY
CRAD-B