Samurai 2K Y8E

SGD 0.115 +0.00% +0.00 Updated 6 Nov 2026, 17:16 SGT

Financials

ANNUAL REPORT 2026

Open annual report

Explore the statements

7 tables

Consolidated Statement of Profit or Loss and Other Comprehensive Income

21 metrics

Units appear below each metric. Scroll to compare years

Consolidated Statement of Profit or Loss and Other Comprehensive Income from ANNUAL REPORT 2026
Metric / unit 2026Group2025Group Source
Income statement
RevenueRM'000 82,20381,213 PDF p. 64
Cost of salesRM'000 (40,062)(42,508) PDF p. 64
Gross profitRM'000 42,14138,705 PDF p. 64
Other incomeRM'000 17,1031,176 PDF p. 64
Administrative expensesRM'000 (25,515)(24,726) PDF p. 64
Marketing and distribution expensesRM'000 (6,564)(3,565) PDF p. 64
Finance costsRM'000 (1,891)(1,871) PDF p. 64
Inventories written offRM'000 (633)(13,549) PDF p. 64
Property, plant and equipment written offRM'000 –(3,492) PDF p. 64
Profit/(loss) before taxRM'000 24,641(7,322) PDF p. 64
Tax expenseRM'000 (7,220)(484) PDF p. 64
Profit/(loss) for the financial yearRM'000 17,421(7,806) PDF p. 64
Other comprehensive income
Currency translation differences arising from consolidationRM'000 843730 PDF p. 64
Total comprehensive income/(loss) for the financial yearRM'000 18,264(7,076) PDF p. 64
Profit/(loss) attributable to
Equity holders of the CompanyRM'000 17,420(7,805) PDF p. 64
Non-controlling interestRM'000 1(1) PDF p. 64
SubtotalRM'000 17,421(7,806) PDF p. 64
Total comprehensive income/(loss) attributable to
Equity holders of the CompanyRM'000 18,263(7,097) PDF p. 64
Non-controlling interestRM'000 121 PDF p. 64
SubtotalRM'000 18,264(7,076) PDF p. 64
Earnings/(loss) per share
Basic and dilutedRM sen per share 5.21(2.33) PDF p. 64
Definitions & sources

For the financial year ended 31 March 2026. Note column omitted. EPS is for profit/(loss) attributable to equity holders of the Company (RM sen per share). No separate Company income statement is presented.

Statements of Financial Position (Group and Company) at 31 March 2026

31 metrics

Units appear below each metric. Scroll to compare years

Statements of Financial Position (Group and Company) at 31 March 2026 from ANNUAL REPORT 2026
Metric / unit 2026Group2025Group2026Company2025Company Source
Non-current assets
Property, plant and equipmentRM'000 52,02749,488–– PDF p. 65
Intangible assetsRM'000 3,1132,986–– PDF p. 65
Investment in subsidiariesRM'000 ––17,65317,653 PDF p. 65
Deferred tax assetsRM'000 6371–– PDF p. 65
Trade and other receivablesRM'000 4,7132,924–– PDF p. 65
Total non-current assetsRM'000 59,91655,46917,65317,653 PDF p. 65
Current assets
InventoriesRM'000 16,96917,003–– PDF p. 65
Trade and other receivablesRM'000 16,59117,53840,16148,227 PDF p. 65
Tax receivableRM'000 2927,431–– PDF p. 65
Cash and bank balancesRM'000 48,59535,8285,12455 PDF p. 65
Total current assetsRM'000 82,44777,80045,28548,282 PDF p. 65
Assets
Total assetsRM'000 142,363133,26962,93865,935 PDF p. 65
Non-current liabilities
BorrowingsRM'000 21,37722,215–– PDF p. 65
Deferred tax liabilitiesRM'000 1,4111,375–– PDF p. 65
Other payablesRM'000 7686–– PDF p. 65
Total non-current liabilitiesRM'000 22,86423,676–– PDF p. 65
Current liabilities
Trade and other payablesRM'000 20,02016,9485551,492 PDF p. 65
BorrowingsRM'000 13,53521,819–– PDF p. 65
Tax payableRM'000 3,6821,225895722 PDF p. 65
Total current liabilitiesRM'000 37,23739,9921,4502,214 PDF p. 65
Liabilities
Total liabilitiesRM'000 60,10163,6681,4502,214 PDF p. 65
Net assets
Net assetsRM'000 82,26269,60161,48863,721 PDF p. 65
Equity
Share capitalRM'000 57,16557,16557,16557,165 PDF p. 65
Treasury sharesRM'000 (64)(64)(64)(64) PDF p. 65
Share option reserveRM'000 688688688688 PDF p. 65
Retained earningsRM'000 33,01121,1943,6995,932 PDF p. 65
Currency translation reserveRM'000 1,022179–– PDF p. 65
Merger reserveRM'000 (9,368)(9,368)–– PDF p. 65
Equity attributable to equity holders of the CompanyRM'000 82,45469,79461,48863,721 PDF p. 65
Non-controlling interestRM'000 (192)(193)–– PDF p. 65
Total equityRM'000 82,26269,60161,48863,721 PDF p. 65
Definitions & sources

At 31 March 2026. Note column omitted. Page title printed as 'STATEMENTS OF FINANCIAL POSTION'.

Consolidated Statement of Profit or Loss and Other Comprehensive Income (Group)

8 metrics

Units appear below each metric. Scroll to compare years

Consolidated Statement of Profit or Loss and Other Comprehensive Income (Group) from ANNUAL REPORT 2026
Metric / unit 2026Group, FY ended 31 March 2026, RM'0002025Group, FY ended 31 March 2025, RM'000 Source
Profit or loss
Profit/(loss) for the financial yearRM'000 17,421(7,806) PDF p. 64
Other comprehensive income, item that may be reclassified subsequently to profit or loss
Currency translation differences arising from consolidationRM'000 843730 PDF p. 64
Total comprehensive income
Total comprehensive income/(loss) for the financial yearRM'000 18,264(7,076) PDF p. 64
Profit/(loss) attributable to
Equity holders of the CompanyRM'000 17,420(7,805) PDF p. 64
Non-controlling interestRM'000 1(1) PDF p. 64
Total comprehensive income/(loss) attributable to
Equity holders of the CompanyRM'000 18,263(7,097) PDF p. 64
Non-controlling interestRM'000 121 PDF p. 64
Earnings/(loss) per share (RM sen per share)
Basic and dilutedRM sen per share 5.21(2.33) PDF p. 64
Definitions & sources

Attribution rows appear in two subsections with the same labels; Note column omitted. Statement as printed; only comprehensive income-related rows extracted.

Consolidated Statement of Cash Flows (Group)

39 metrics

Units appear below each metric. Scroll to compare years

Consolidated Statement of Cash Flows (Group) from ANNUAL REPORT 2026
Metric / unit 2026Group, FY ended 31 March 2026, RM'0002025Group, FY ended 31 March 2025, RM'000 Source
Cash flows from operating activities
Profit/(loss) before taxRM'000 24,641(7,322) PDF p. 69
Adjustments for
Depreciation of property, plant and equipmentRM'000 5,1204,889 PDF p. 69
Amortisation of intangible assetsRM'000 474317 PDF p. 69
Inventories written offRM'000 63313,549 PDF p. 69
Property, plant and equipment written offRM'000 –3,492 PDF p. 69
Loss/(gain) on disposals of property, plant and equipmentRM'000 11(6) PDF p. 69
Intangible asset written offRM'000 –3 PDF p. 69
Loss/(gain) on termination and modification of leasesRM'000 21(22) PDF p. 69
Interest expensesRM'000 1,8321,871 PDF p. 69
Interest incomeRM'000 (1,057)(836) PDF p. 69
Insurance compensation related to property, plant and equipmentRM'000 (8,184)– PDF p. 69
Unrealised foreign exchange lossRM'000 833799 PDF p. 69
Cash flows from operating activities
Operating cash flows before working capital changesRM'000 24,32416,734 PDF p. 69
Changes in operating assets and liabilities
InventoriesRM'000 (599)(12,767) PDF p. 69
ReceivablesRM'000 (1,246)843 PDF p. 69
PayablesRM'000 2,634(207) PDF p. 69
Currency translation adjustmentsRM'000 843708 PDF p. 69
Cash flows from operating activities
Cash generated from operationsRM'000 25,9565,311 PDF p. 69
Income tax refunded/(paid)RM'000 2,419(3,186) PDF p. 69
Interest receivedRM'000 81– PDF p. 69
Net cash generated from operating activitiesRM'000 28,4562,125 PDF p. 69
Cash flows from investing activities
Purchase of intangible assetsRM'000 (601)(197) PDF p. 69
Purchase of property, plant and equipmentRM'000 (6,130)(4,630) PDF p. 69
Proceeds from disposals of property, plant and equipmentRM'000 –93 PDF p. 69
Interest receivedRM'000 976836 PDF p. 69
Insurance compensation related to property, plant and equipmentRM'000 8,184– PDF p. 69
Net cash generated from/(used in) investing activitiesRM'000 2,429(3,898) PDF p. 69
Cash flows from financing activities
Deposits pledgedRM'000 (35)(36) PDF p. 69
Net (repayment)/drawdown of banker’s acceptanceRM'000 (7,705)9,414 PDF p. 69
Drawdown of bank borrowingsRM'000 –2,978 PDF p. 69
Repayment of bank borrowingsRM'000 (1,454)(2,850) PDF p. 69
Repayment of lease liabilitiesRM'000 (882)(1,080) PDF p. 69
Interest paidRM'000 (1,832)(1,865) PDF p. 69
Dividend paidRM'000 (5,603)– PDF p. 69
Net cash (used in)/generated from financing activitiesRM'000 (17,511)6,561 PDF p. 69
Closing cash
Net increase in cash and cash equivalentsRM'000 13,3744,788 PDF p. 69
Cash and cash equivalents at beginning of the financial yearRM'000 33,95129,507 PDF p. 69
Effects of exchange rate changes on cash and cash equivalentsRM'000 (43)(344) PDF p. 69
Cash and cash equivalents at end of the financial year (Note 17)RM'000 47,28233,951 PDF p. 69
Definitions & sources

No Company cash flow statement is presented in the report.

Statement of Changes in Equity (Company)

7 metrics

Units appear below each metric. Scroll to compare years

Statement of Changes in Equity (Company) from ANNUAL REPORT 2026
Metric / unit 2026Company, Share capital, RM'0002026Company, Treasury shares, RM'0002026Company, Share option reserve, RM'0002026Company, Retained earnings, RM'0002026Company, Total equity, RM'000 Source
Company FY2026
Balance at 1 April 2025RM'000 57,165(64)6885,93263,721 PDF p. 68
Profit and total comprehensive income for the financial yearRM'000 –––3,3703,370 PDF p. 68
Dividends (Note 21)RM'000 –––(5,603)(5,603) PDF p. 68
Balance at 31 March 2026RM'000 57,165(64)6883,69961,488 PDF p. 68
Company FY2025 (comparative)
Balance at 1 April 2024RM'000 57,165(64)688(9,367)48,422 PDF p. 68
Profit and total comprehensive income for the financial yearRM'000 –––15,29915,299 PDF p. 68
Balance at 31 March 2025RM'000 57,165(64)6885,93263,721 PDF p. 68
Definitions & sources

Columns are the same for both FY2026 and FY2025 blocks (year label in column scope reflects the first block; row sections identify the year).

FY2025 vs FY2026 Financial Performance (RM'000)

4 metrics

Units appear below each metric. Scroll to compare years

FY2025 vs FY2026 Financial Performance (RM'000) from ANNUAL REPORT 2026
Metric / unit 2025Group, FY2025 (year ended 31 March 2025)2026Group, FY2026 (year ended 31 March 2026) Source
Operations & Financial Review
RevenueRM'000 81,21382,203 PDF p. 7
Gross ProfitRM'000 38,70542,141 PDF p. 7
Net AssetsRM'000 69,60182,262 PDF p. 7
Cash & Bank BalancesRM'000 35,82848,595 PDF p. 7
Definitions & sources

PBT (-7,322) and PAT (-7,806) are printed on page 7 with a single value only (FY2026 value not printed in the OCR text), so they are omitted from the rows to avoid inferring columns.

Column order FY2025 then FY2026 follows the printed legend 'FY2025 FY2026'.

Note 10 Earnings/(loss) per share (Group)

4 metrics

Units appear below each metric. Scroll to compare years

Note 10 Earnings/(loss) per share (Group) from ANNUAL REPORT 2026
Metric / unit 2026Group, year ended 31 March 20262025Group, year ended 31 March 2025 Source
Earnings/(loss) per share
Profit/(loss) for the financial year attributable to equity holders of the Company (RM’000)RM'000 17,420(7,805) PDF p. 80
Weighted average number of ordinary shares (’000)'000 shares 334,620334,620 PDF p. 80
Weighted average number of ordinary shares adjusted for effect of treasury shares held (’000)'000 shares 334,565334,565 PDF p. 80
Basic and diluted earnings/(loss) per share (RM sen per share)RM sen per share 5.21(2.33) PDF p. 80
Definitions & sources

Potential ordinary shares comprise employee share options; diluted EPS is not adjusted as they did not have a dilutive effect since the exercise price exceeds the average market price of ordinary shares during the financial year.

Where the money comes from

Segment information

By business

Segment information by business segment – FY2026 (Note 27) 8 lines
Segment information by business segment – FY2026 (Note 27)
Item / unit 2026Paint - Standard, RM'0002026Paint - Premium, RM'0002026Maintenance and others, RM'0002026Group, RM'000 Source
Segment revenue
Sales to external customersRM'000 48,62832,90966682,203 PDF p. 106
Segment results
Segment profitRM'000 13,50411,51545625,475 PDF p. 106
Other segment information
Depreciation of property, plant and equipmentRM'000 3,2511,840295,120 PDF p. 106
Amortisation of intangible assetsRM'000 2801904474 PDF p. 106
Inventories written offRM'000 3752535633 PDF p. 106
Segment assets
Total assetsRM'000 66,96245,317916113,195 PDF p. 106
Segment assets include
Additions to non-current assetsRM'000 5,2653,564728,901 PDF p. 106
Segment liabilities
Total liabilitiesRM'000 13,4679,11418422,765 PDF p. 106
Notes

Unallocated items for 2026 (Group only, printed on separate lines in OCR without row labels aligned): deferred tax assets 63, fixed deposits 28,813, tax receivable 292; deferred tax liabilities 1,411, borrowings (excluding lease liabilities) 32,243, tax payable 3,682; total liabilities 60,101. Not extracted as rows because the OCR text does not keep label and value on one line.

Segment assets total row 'Total assets' (113,195 in Group column) is the segment-asset sum as printed on that row; the label is printed 'Total assets' following the unallocated asset list.

Segment information by business segment – FY2025 comparative (Note 27) 10 lines
Segment information by business segment – FY2025 comparative (Note 27)
Item / unit 2025Paint - Standard, RM'0002025Paint - Premium, RM'0002025Maintenance and others, RM'0002025Group, RM'000 Source
Segment revenue
Sales to external customersRM'000 40,43540,05172781,213 PDF p. 107
Segment results
Segment (loss)/profitRM'000 (6,544)27230(6,287) PDF p. 107
Other segment information
Depreciation of property, plant and equipmentRM'000 3,2941,571244,889 PDF p. 107
Amortisation of intangible assetsRM'000 1941212317 PDF p. 107
Inventories written offRM'000 9,8503,6544513,549 PDF p. 107
Property, plant and equipment written offRM'000 2,538942123,492 PDF p. 107
Intangible asset written offRM'000 3––3 PDF p. 107
Segment assets
Unallocated assetsRM'000 63,33539,551718103,604 PDF p. 107
Segment assets include
Additions to non-current assetsRM'000 4,3122,693487,053 PDF p. 107
Segment liabilities
Unallocated liabilitiesRM'000 11,6557,27913219,066 PDF p. 107
Notes

Unallocated 2025 (Group only): deferred tax assets 71, fixed deposits 22,163, tax receivable 7,431, total assets 133,269; deferred tax liabilities 1,375, borrowings (excluding lease liabilities) 42,002, tax payable 1,225, total liabilities 63,668. The segment assets row is printed on the 'Unallocated assets' line and the segment liabilities row on the 'Unallocated liabilities' line.

Segment results: performance is evaluated on segment profit or loss, measured differently from profit/loss before tax; interest income and finance costs are not allocated to segments.

Reconciliation of segment profit to consolidated profit/(loss) before tax 4 lines
Reconciliation of segment profit to consolidated profit/(loss) before tax — Group
Item / unit 2026RM'0002025RM'000 Source
Reconciliation
Segment profit/(loss)RM'000 25,475(6,287) PDF p. 108
Interest incomeRM'000 1,057836 PDF p. 108
Finance costsRM'000 (1,891)(1,871) PDF p. 108
Profit/(loss) before taxRM'000 24,641(7,322) PDF p. 108
Information about major customers 2 lines
Information about major customers — Group
Item / unit 2026RM'0002025RM'000 Source
Major customers
Customer 1 (Paint-Standard and Paint-Premium)RM'000 28,22322,421 PDF p. 109
Customer 2 (Paint-Standard and Paint-Premium)RM'000 13,15013,170 PDF p. 109
Notes

Revenue from 2 (2025: 2) customers who individually contributed 10% or more of the Group’s revenue, attributable to the paint-standard and paint-premium segments.

By geography

Geographical information – Sales to external customers (by location of customers) 6 lines
Geographical information – Sales to external customers (by location of customers) — Group
Item / unit 2026sales to external customers, RM'0002025sales to external customers, RM'000 Source
Geographical information
MalaysiaRM'000 31,44430,853 PDF p. 108
IndonesiaRM'000 17,29422,988 PDF p. 108
IndiaRM'000 3,3763,529 PDF p. 108
PhilippinesRM'000 14,6989,056 PDF p. 108
Others*RM'000 15,39114,787 PDF p. 108
TotalRM'000 82,20381,213 PDF p. 108
Notes

Others include countries such as Thailand, Vietnam, UK, Singapore, Cambodia and USA.

Printed rows also contain non-current assets columns; see separate table. Header quote is composed of adjacent printed header cells: 'Sales to external customers' and '2026 RM’000 | 2025 RM’000'.

Geographical information – Non-current assets (excluding deferred tax assets, by location of assets) 6 lines
Geographical information – Non-current assets (excluding deferred tax assets, by location of assets) — Group
Item / unit 2026non-current assets excluding deferred tax assets, RM'0002025non-current assets excluding deferred tax assets, RM'000 Source
Geographical information
MalaysiaRM'000 59,45654,952 PDF p. 108
IndonesiaRM'000 7795 PDF p. 108
IndiaRM'000 264305 PDF p. 108
PhilippinesRM'000 –– PDF p. 108
Others*RM'000 5646 PDF p. 108
TotalRM'000 59,85355,398 PDF p. 108
Notes

The column heading for non-current assets is not printed in the OCR text; it is identified from the introductory sentence 'Revenue and non-current assets (excluding deferred tax assets) information based on the geographical location of customers and assets respectively' and the note that non-current assets are those on the consolidated statement of financial position excluding deferred tax assets.

Others include countries such as Thailand, Vietnam, UK, Singapore, Cambodia and USA.

Debt

Borrowings

Borrowing notes 2 tables

Borrowings - Non-current

Borrowings - Non-current — Group
Item / unit 2026RM'0002025RM'000 Source
Non-current
Loan 1 - 2.1% per annum below bank Base Lend Rate (“BLR”) (180 monthly instalments from August 2016)RM'000 9471,138 PDF p. 88
Loan 2 - 2.1% per annum below BLR (180 monthly instalments from August 2016)RM'000 8821,073 PDF p. 88
Loan 3 - 0.5% per annum above BLR (180 monthly instalments from August 2016)RM'000 3745 PDF p. 88
Loan 4 – 2.49% per annum below BLR (240 monthly instalments from October 2022)RM'000 3,5843,742 PDF p. 88
Loan 5 - 2% per annum below BLR (300 monthly instalments from September 2022)RM'000 3,7093,798 PDF p. 88
Loan 6 - 2% per annum below BLR (300 monthly instalments from September 2022)RM'000 3,7093,798 PDF p. 88
Loan 7 - 2% per annum below BLR (300 monthly instalments from September 2022)RM'000 3,7093,786 PDF p. 88
Loan 8 - 1.25% per annum above BLR (120 monthly instalments from November 2025)RM'000 3,1293,851 PDF p. 88
Lease liabilitiesRM'000 1,671984 PDF p. 88
Total non-current borrowingsRM'000 21,37722,215 PDF p. 88
Notes

Loans are floating rate, priced relative to bank Base Lend Rate (BLR). Lease liabilities are presented within borrowings (page 75).

Borrowings (cont’d) - Current

Borrowings (cont’d) - Current — Group
Item / unit 2026RM'0002025RM'000 Source
Current
Loan 1 - 2.1% per annum below BLR (180 monthly instalments from August 2016)RM'000 187177 PDF p. 89
Loan 2 - 2.1% per annum below BLR (180 monthly instalments from August 2016)RM'000 189180 PDF p. 89
Loan 3 - 0.5% per annum above BLR (180 monthly instalments from August 2016)RM'000 77 PDF p. 89
Loan 4 – 2.49% per annum below BLR (240 monthly instalments from October 2022)RM'000 155154 PDF p. 89
Loan 5 - 2% per annum below BLR (300 monthly instalments from September 2022)RM'000 6552 PDF p. 89
Loan 6 - 2% per annum below BLR (300 monthly instalments from September 2022)RM'000 6552 PDF p. 89
Loan 7 - 2% per annum below BLR (300 monthly instalments from September 2022)RM'000 6563 PDF p. 89
Loan 8 - 1.25% per annum above BLR (120 monthly instalments from November 2025)RM'000 762740 PDF p. 89
Banker’s acceptance – 2.50% to 4.52% (2025: 1% to 3.60%) above bank Cost of Funds RateRM'000 11,04218,747 PDF p. 89
Bank overdraftRM'000 –599 PDF p. 89
Lease liabilitiesRM'000 9981,048 PDF p. 89
Total current borrowingsRM'000 13,53521,819 PDF p. 89
Total
Total borrowingsRM'000 34,91244,034 PDF p. 89
Notes

The loans, banker’s acceptance and bank overdraft are secured by: (i) Fixed deposits placed with the bank (Note 17); (ii) Freehold land and properties of the Group (Note 11); (iii) Corporate guarantee issued by the Company; and (iv) An assigned life insurance/takaful policy over the life of a director.

Carrying amounts of borrowings (except lease liabilities) approximate fair values; floating rate instruments, Level 3. Lease liabilities are unsecured by these items as stated only for loans, banker's acceptance and overdraft.

Payout

Dividends & distributions

Dividend policy

ItemValuePeriod / scopeSource
The company has a dividend policy and communicates it to shareholders. The Company currently does not have a fixed dividend policy. In considering the form, frequency and amount of future dividends in respect of any particular financial year or period, the Directors will take into account the following factors: Company PDF p. 44

Dividends declared and proposed

ItemValuePeriod / scopeSource
interim dividend (one-tier tax exempt) 0.00175 S$ per share FY2026 interim dividend paid, per ordinary share PDF p. 44
final dividend (one-tier tax exempt) 0.00215 S$ per share FY2026 proposed final dividend, per ordinary share, subject to shareholders' approval at AGM PDF p. 44
Tax-exempt one tier final dividend of SGD0.0034 per share paid in respect of the previous financial year SGD0.0034 Final dividend for previous financial year (FY2025), paid in FY2026; Group PDF p. 92
Tax-exempt one tier interim dividend of SGD0.00175 per share paid in respect of the current financial year 1,865 RM'000 Group, 2026 PDF p. 92

Extracted from ANNUAL REPORT 2026 and checked against the cited pages; see the original report for full context.

Auditor’s report

Audit & risk signals

Audit opinion

ItemValuePeriod / scopeSource
Auditor Baker Tilly TFW LLP Group PDF p. 63
Engagement partner Khor Boon Hong Group PDF p. 63

Key audit matters

ItemValuePeriod / scopeSource
Allowance for expected credit losses of trade receivables As the ECL assessment of trade receivables involves significant estimates and assumptions by the Group, we have identified the allowance for ECL of trade receivables as a key audit matter. Group PDF p. 60
Net realisable value of inventories The assessment of net realisable value of inventories was considered a key audit matter due to the significance of the balance and the judgement involved in identifying slow-moving and obsolete inventories. Group PDF p. 61

Extracted from ANNUAL REPORT 2026 and checked against the cited pages; see the original report for full context.

How to read these figures

Group and parent company or bank figures are labelled separately. Parentheses indicate negative amounts; a dash and NA retain the report’s notation.

Comparative figures follow ANNUAL REPORT 2026, including retrospective adjustments. Adjusted and reported earnings may have different definitions; refer to each statement’s notes.

These tables show the available extracted figures. The original annual report contains the full statements, notes and definitions.