[SAMAIDEN] QoQ Quarter Result on 30-Sep-2021 [#1]

Stock
[SAMAIDEN] SAMAIDEN GROUP BERHAD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 17.95%
YoY- 102.94%
Quarter Report
Latest QR
Upcoming QR
SAMAIDEN's Result
SAMAIDEN's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 53,678 43,803 29,517 23,725 25,162 9,031 8,030 256.09%
PBT 4,779 5,730 3,153 2,738 2,342 1,602 2,800 42.95%
Tax -1,364 -1,540 -898 -669 -587 -531 -721 53.14%
NP 3,415 4,190 2,255 2,069 1,755 1,071 2,079 39.34%
-
NP to SH 3,415 4,190 2,256 2,070 1,755 1,073 2,079 39.34%
-
Tax Rate 28.54% 26.88% 28.48% 24.43% 25.06% 33.15% 25.75% -
Total Cost 50,263 39,613 27,262 21,656 23,407 7,960 5,951 316.36%
-
Net Worth 83,282 76,601 56,201 50,820 44,657 41,703 38,221 68.31%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 83,282 76,601 56,201 50,820 44,657 41,703 38,221 68.31%
NOSH 385,005 231,004 214,204 210,004 210,000 210,000 210,000 49.96%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 6.36% 9.57% 7.64% 8.72% 6.97% 11.86% 25.89% -
ROE 4.10% 5.47% 4.01% 4.07% 3.93% 2.57% 5.44% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 14.42 20.48 14.03 11.30 13.08 4.85 4.59 114.95%
EPS 0.92 1.96 1.07 0.98 0.91 0.58 1.19 -15.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2238 0.3582 0.2671 0.242 0.2321 0.2238 0.2187 1.55%
Adjusted Per Share Value based on latest NOSH - 210,004
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 12.82 10.46 7.05 5.67 6.01 2.16 1.92 255.82%
EPS 0.82 1.00 0.54 0.49 0.42 0.26 0.50 39.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1989 0.183 0.1343 0.1214 0.1067 0.0996 0.0913 68.29%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.58 1.05 1.12 1.08 1.25 1.56 1.59 -
P/RPS 4.02 5.13 7.98 9.56 9.56 32.19 34.61 -76.28%
P/EPS 63.20 53.59 104.46 109.57 137.04 270.92 133.66 -39.38%
EY 1.58 1.87 0.96 0.91 0.73 0.37 0.75 64.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.59 2.93 4.19 4.46 5.39 6.97 7.27 -49.84%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 26/05/22 25/02/22 29/11/21 27/09/21 27/05/21 24/02/21 -
Price 0.71 1.05 1.22 1.01 1.11 1.48 1.71 -
P/RPS 4.92 5.13 8.70 8.94 8.49 30.54 37.22 -74.14%
P/EPS 77.37 53.59 113.79 102.47 121.69 257.02 143.75 -33.90%
EY 1.29 1.87 0.88 0.98 0.82 0.39 0.70 50.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.17 2.93 4.57 4.17 4.78 6.61 7.82 -45.31%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment