Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in
B

Brooker Group PCL
SET:BROOK

Watchlist Manager
Brooker Group PCL
SET:BROOK
Watchlist
Price: 0.47 THB Market Closed
Market Cap: ฿4.4B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+483%
5Y
+6%
10Y
-42%
Operating Income
+
3Y
-
5Y
+256%
10Y
+18%
Net Income
+
3Y
+513%
5Y
+8 384%
10Y
+52%

Earnings Waterfall
Brooker Group PCL

Income Statement
Brooker Group PCL

Rotate your device to view
Income Statement
Currency: THB
Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Revenue
525
N/A
227
-57%
252
+11%
335
+33%
238
-29%
1 134
+376%
1 094
-3%
1 057
-3%
1 094
+3%
197
-82%
147
-25%
355
+142%
763
+115%
793
+4%
806
+2%
870
+8%
471
-46%
503
+7%
600
+19%
305
-49%
286
-6%
220
-23%
214
-3%
188
-12%
976
+418%
988
+1%
884
-11%
886
+0%
52
-94%
89
+72%
103
+15%
168
+63%
381
+126%
348
-9%
350
+1%
275
-21%
75
-73%
92
+21%
71
-23%
64
-9%
303
+374%
Gross Profit
Cost of Revenue
(157)
(152)
(141)
(139)
(37)
(38)
(38)
(38)
(119)
(140)
(178)
(198)
(132)
(114)
(80)
(165)
(152)
(155)
(156)
(59)
(128)
(127)
(142)
(140)
(518)
(531)
(536)
(535)
(80)
(92)
(443)
(312)
(316)
(388)
(406)
(534)
(588)
(400)
(50)
(122)
(64)
Gross Profit
368
N/A
75
-80%
112
+49%
196
+76%
202
+3%
1 096
+444%
1 056
-4%
1 020
-3%
975
-4%
57
-94%
(32)
N/A
157
N/A
631
+302%
679
+8%
726
+7%
705
-3%
319
-55%
348
+9%
444
+28%
246
-45%
159
-36%
93
-41%
72
-23%
49
-32%
459
+841%
457
0%
348
-24%
351
+1%
(28)
N/A
(3)
+89%
(340)
-11 259%
(144)
+58%
65
N/A
(39)
N/A
(56)
-43%
(259)
-360%
(512)
-98%
(309)
+40%
20
N/A
(58)
N/A
240
N/A
Operating Income
Operating Expenses
(63)
(21)
3
(2)
(71)
(68)
(68)
(52)
(50)
0
(18)
(23)
(46)
(68)
(56)
(41)
(30)
(21)
(55)
(57)
(57)
(62)
(64)
(66)
(106)
(102)
(88)
(85)
(55)
(93)
(89)
(84)
(46)
105
93
85
23
(114)
(118)
(134)
120
Selling, General & Administrative
(67)
(24)
(4)
(11)
(79)
(77)
(78)
(80)
(56)
(25)
(19)
(25)
(47)
(74)
(73)
(68)
(56)
(56)
(65)
(57)
(58)
(53)
(73)
(79)
(106)
(116)
(102)
(95)
(55)
(99)
(90)
(104)
(97)
(80)
(88)
(82)
(82)
(114)
(112)
(118)
152
Other Operating Expenses
3
3
6
9
9
9
10
28
6
26
1
2
1
6
17
27
27
35
10
(1)
0
(10)
9
13
0
14
14
10
0
6
1
19
51
186
181
167
106
(0)
(6)
(16)
(32)
Operating Income
305
N/A
55
-82%
114
+110%
194
+70%
131
-33%
1 028
+686%
988
-4%
967
-2%
925
-4%
58
-94%
(50)
N/A
134
N/A
585
+336%
610
+4%
670
+10%
664
-1%
289
-57%
327
+13%
389
+19%
189
-51%
101
-46%
31
-69%
8
-75%
(17)
N/A
352
N/A
355
+1%
260
-27%
266
+2%
(82)
N/A
(96)
-17%
(429)
-346%
(228)
+47%
18
N/A
66
+256%
37
-44%
(173)
N/A
(489)
-182%
(423)
+14%
(98)
+77%
(192)
-96%
360
N/A
Pre-Tax Income
Interest Income Expense
(108)
(244)
(24)
246
248
172
194
(12)
6
(15)
75
209
333
395
241
147
67
5
(113)
(4)
(71)
(55)
127
(80)
544
187
121
204
137
363
473
631
483
269
209
201
(21)
(41)
(27)
(147)
52
Non-Reccuring Items
0
0
0
0
0
0
20
0
20
0
0
(1)
(1)
24
24
25
25
1
1
0
1
0
0
0
0
0
0
0
0
0
5
0
0
0
0
0
0
0
0
0
0
Total Other Income
0
0
0
0
0
0
0
0
0
0
(1)
0
0
0
0
0
0
0
0
1
0
0
0
0
10
0
0
0
5
0
0
0
1
0
0
0
1
0
0
0
0
Pre-Tax Income
197
N/A
(190)
N/A
91
N/A
440
+384%
379
-14%
1 200
+217%
1 203
+0%
955
-21%
951
0%
42
-96%
25
-40%
342
+1 264%
918
+168%
1 030
+12%
935
-9%
837
-11%
381
-54%
333
-13%
277
-17%
185
-33%
32
-83%
(24)
N/A
135
N/A
(97)
N/A
906
N/A
542
-40%
382
-30%
470
+23%
60
-87%
267
+346%
49
-82%
403
+726%
502
+25%
335
-33%
246
-26%
28
-89%
(509)
N/A
(463)
+9%
(124)
+73%
(339)
-173%
412
N/A
Net Income
Tax Provision
15
71
8
(51)
(49)
(143)
(166)
(131)
(124)
(22)
(22)
(84)
(166)
(169)
(149)
(89)
(22)
(29)
(19)
(39)
(28)
(22)
(43)
1
(169)
(113)
(97)
(105)
0
(24)
(32)
(70)
(57)
(30)
(28)
(42)
(13)
(11)
(13)
23
(25)
Income from Continuing Operations
212
(119)
99
389
329
1 056
1 037
824
826
21
3
258
752
861
786
747
359
305
258
146
3
(46)
92
(96)
737
429
285
365
60
243
17
333
445
304
219
(14)
(521)
(474)
(137)
(316)
387
Income to Minority Interest
43
30
(29)
(85)
(73)
(121)
(93)
(42)
(19)
44
97
103
54
23
(12)
(21)
(20)
(4)
4
(1)
1
2
(8)
(7)
(1)
(2)
8
8
3
3
(1)
2
(99)
(98)
(98)
(98)
0
0
0
0
0
Net Income (Common)
254
N/A
(90)
N/A
70
N/A
304
+335%
256
-16%
935
+266%
944
+1%
781
-17%
807
+3%
64
-92%
100
+56%
362
+262%
806
+123%
885
+10%
774
-12%
726
-6%
340
-53%
301
-11%
262
-13%
145
-45%
5
-97%
(44)
N/A
84
N/A
(103)
N/A
736
N/A
427
-42%
293
-32%
373
+28%
63
-83%
245
+288%
16
-93%
335
+1 950%
347
+3%
206
-41%
120
-41%
(112)
N/A
(521)
-363%
(474)
+9%
(137)
+71%
(316)
-131%
387
N/A
EPS (Diluted)
0.04
N/A
-0.02
N/A
0.04
N/A
0.07
+75%
0.07
N/A
0.23
+229%
0.21
-9%
0.31
+48%
0.21
-32%
0.02
-90%
0.02
N/A
0.06
+200%
0.12
+100%
0.16
+33%
0.14
-12%
0.13
-7%
0.05
-62%
0.05
N/A
0.04
-20%
0.02
-50%
0
N/A
-0.01
N/A
0.01
N/A
-0.02
N/A
0.11
N/A
0.06
-45%
0.04
-33%
0.05
+25%
0.01
-80%
0.03
+200%
0
N/A
0.05
N/A
0.03
-40%
0.03
N/A
0.03
N/A
-0.02
N/A
-0.06
-200%
-0.05
+17%
-0.01
+80%
-0.03
-200%
0.04
N/A

See Also

Summary
BROOK intrinsic value, competitors valuation, and company profile.
DCF Valuation
BROOK stock valuation using Discount Cash Flow valuation method.
Relative Valuation
BROOK stock valuation using valuation multiples.
Wall Street Estimates
BROOK price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
BROOK stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 319,300+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.