[SAMAIDEN] YoY Quarter Result on 30-Jun-2021 [#4]

Stock
[SAMAIDEN] SAMAIDEN GROUP BERHAD
Announcement Date
27-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 63.56%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SAMAIDEN's Result
SAMAIDEN's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 CAGR
Revenue 57,234 45,242 53,678 25,162 0 -
PBT 8,103 3,915 4,779 2,342 0 -
Tax -2,297 -803 -1,364 -587 0 -
NP 5,806 3,112 3,415 1,755 0 -
-
NP to SH 5,806 3,136 3,415 1,755 0 -
-
Tax Rate 28.35% 20.51% 28.54% 25.06% - -
Total Cost 51,428 42,130 50,263 23,407 0 -
-
Net Worth 131,802 97,295 83,282 44,657 0 -
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 CAGR
Div 2,871 1,927 - - - -
Div Payout % 49.46% 61.46% - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 CAGR
Net Worth 131,802 97,295 83,282 44,657 0 -
NOSH 418,525 387,389 385,005 210,000 0 -
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 CAGR
NP Margin 10.14% 6.88% 6.36% 6.97% 0.00% -
ROE 4.41% 3.22% 4.10% 3.93% 0.00% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 CAGR
RPS 13.95 11.74 14.42 13.08 0.00 -
EPS 1.42 0.81 0.92 0.91 0.00 -
DPS 0.70 0.50 0.00 0.00 0.00 -
NAPS 0.3213 0.2524 0.2238 0.2321 0.00 -
Adjusted Per Share Value based on latest NOSH - 210,000
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 CAGR
RPS 13.67 10.81 12.82 6.01 0.00 -
EPS 1.39 0.75 0.82 0.42 0.00 -
DPS 0.69 0.46 0.00 0.00 0.00 -
NAPS 0.3148 0.2324 0.1989 0.1067 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 - -
Price 1.29 0.985 0.58 1.25 0.00 -
P/RPS 9.25 8.39 4.02 9.56 0.00 -
P/EPS 91.14 121.08 63.20 137.04 0.00 -
EY 1.10 0.83 1.58 0.73 0.00 -
DY 0.54 0.51 0.00 0.00 0.00 -
P/NAPS 4.01 3.90 2.59 5.39 0.00 -
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 CAGR
Date 29/08/24 30/08/23 30/08/22 27/09/21 - -
Price 1.09 1.25 0.71 1.11 0.00 -
P/RPS 7.81 10.65 4.92 8.49 0.00 -
P/EPS 77.01 153.65 77.37 121.69 0.00 -
EY 1.30 0.65 1.29 0.82 0.00 -
DY 0.64 0.40 0.00 0.00 0.00 -
P/NAPS 3.39 4.95 3.17 4.78 0.00 -

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