G

Watchlist Manager

Watchlist

Price: 0.25 THB Market Closed

Market Cap: ฿135.5m

Income Statement

Operating Income

Currency: THB

		Dec-2012	Mar-2013	Jun-2013	Sep-2013	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	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense		33	35	37	38	39	39	38	37	36	36	37	38	37	36	34	31	29	27	27	31	39	52	67	78	88	92	98	107	117	129	137	140	140	137	133	128	123	113	104	94	86	80	75	70	63	59	56	53	52	0	0	0	0
Revenue		130 N/A	138 +7%	144 +4%	149 +3%	156 +5%	162 +4%	168 +3%	172 +2%	175 +2%	175 +0%	173 -1%	170 -2%	164 -4%	155 -5%	148 -5%	141 -4%	136 -4%	135 -1%	140 +4%	156 +12%	199 +28%	217 +9%	251 +16%	277 +10%	306 +11%	309 +1%	322 +4%	335 +4%	359 +7%	364 +2%	362 -1%	348 -4%	330 -5%	299 -10%	275 -8%	267 -3%	254 -5%	246 -3%	237 -4%	222 -6%	214 -4%	202 -5%	197 -2%	191 -3%	182 -5%	180 -1%	172 -4%	169 -2%	161 -4%	153 -5%	144 -6%	136 -5%	128 -6%
Operating Income
Operating Expenses		(53)	(56)	(58)	(61)	(64)	(65)	(65)	(64)	(64)	(62)	(65)	(63)	(58)	(58)	(56)	(55)	(56)	(58)	(65)	(81)	(126)	(126)	(139)	(153)	(150)	(153)	(150)	(150)	(172)	(174)	(182)	(177)	(169)	(163)	(171)	(192)	(177)	(228)	(153)	(146)	(246)	(209)	(214)	(213)	(99)	(109)	(101)	(113)	(124)	(124)	(122)	(113)	(150)
Selling, General & Administrative		(65)	(66)	(67)	(69)	(72)	(72)	(74)	(74)	(75)	(75)	(78)	(75)	(71)	(72)	(70)	(70)	(72)	(77)	(86)	(101)	(126)	(139)	(150)	(164)	(150)	(164)	(162)	(163)	(172)	(181)	(186)	(177)	(169)	(163)	(171)	(166)	(177)	(177)	(153)	(146)	(246)	(209)	(214)	(213)	(99)	(109)	(101)	(113)	(124)	(124)	(122)	(113)	(150)
Other Operating Expenses		11	10	8	8	8	7	9	10	12	13	12	12	14	14	14	15	16	19	21	21	0	13	11	11	0	11	12	13	0	8	4	0	0	0	0	(26)	0	(51)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating Income		77 N/A	83 +8%	86 +4%	88 +2%	92 +5%	97 +6%	103 +6%	108 +5%	111 +3%	113 +2%	108 -4%	107 -1%	106 -1%	97 -8%	91 -6%	87 -5%	81 -7%	76 -5%	75 -2%	75 +1%	73 -3%	91 +25%	113 +24%	125 +11%	157 +26%	155 -1%	172 +11%	185 +7%	187 +1%	191 +2%	180 -6%	171 -5%	161 -6%	136 -16%	104 -23%	75 -28%	76 +2%	17 -77%	84 +383%	76 -10%	(33) N/A	(7) +78%	(17) -139%	(22) -26%	82 N/A	71 -14%	71 -1%	56 -22%	38 -32%	28 -25%	22 -22%	23 +3%	(22) N/A
Pre-Tax Income
Interest Income Expense		(33)	(35)	(37)	(38)	(39)	(39)	(38)	(37)	(37)	(36)	(37)	(38)	(37)	(36)	(34)	(31)	(29)	(27)	(27)	(31)	(39)	(52)	(67)	(78)	(88)	(92)	(98)	(107)	(121)	(136)	(148)	(155)	(140)	(134)	(127)	(117)	(123)	(104)	(94)	(85)	(86)	(80)	(75)	(70)	(63)	(59)	(56)	(53)	(52)	(48)	(45)	(42)	(39)
Non-Reccuring Items		0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(26)	0	(26)	0	(26)	(26)	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Other Income		0	0	0	0	0	0	0	0	0	0	0	0	0	0	(0)	(0)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Pre-Tax Income		43 N/A	48 +11%	49 +3%	49 N/A	53 +6%	58 +11%	65 +11%	71 +9%	74 +5%	77 +3%	71 -7%	69 -4%	69 +0%	61 -12%	58 -5%	56 -3%	52 -8%	49 -5%	47 -4%	44 -8%	34 -22%	39 +16%	46 +17%	46 +1%	69 +49%	63 -8%	74 +18%	78 +5%	66 -15%	55 -17%	33 -41%	16 -51%	22 +36%	1 -94%	(48) N/A	(42) +14%	(72) -74%	(87) -20%	(36) +59%	(34) +5%	(119) -248%	(88) +26%	(92) -5%	(92) +0%	19 N/A	12 -35%	15 +22%	2 -83%	(14) N/A	(20) -39%	(23) -15%	(19) +16%	(62) -218%
Net Income
Tax Provision		(11)	(11)	(11)	(10)	(10)	(11)	(12)	(13)	(15)	(15)	(14)	(14)	(14)	(12)	(12)	(11)	(11)	(10)	(10)	(9)	(7)	(8)	(9)	(9)	(14)	(13)	(15)	(16)	(13)	(11)	(6)	(3)	(5)	(1)	9	8	14	19	8	8	18	12	13	13	(4)	(3)	(3)	(1)	2	3	3	2	(6)
Income from Continuing Operations		33	37	39	39	43	47	52	57	59	61	57	55	55	49	46	45	41	39	38	35	27	31	37	37	55	50	59	62	53	44	26	13	17	0	(39)	(34)	(59)	(68)	(27)	(26)	(101)	(75)	(79)	(79)	15	9	12	2	(13)	(17)	(20)	(17)	(68)
Net Income (Common)		33 N/A	37 +13%	39 +5%	39 +1%	43 +10%	47 +11%	52 +11%	57 +9%	59 +4%	61 +3%	57 -7%	55 -4%	55 +0%	49 -12%	46 -5%	45 -3%	41 -8%	39 -5%	38 -4%	35 -8%	27 -23%	31 +16%	37 +17%	37 +1%	55 +49%	50 -8%	59 +18%	62 +5%	53 -15%	44 -17%	26 -40%	13 -51%	17 +33%	0 -97%	(39) N/A	(34) +13%	(59) -72%	(68) -16%	(27) +60%	(26) +5%	(101) -286%	(75) +25%	(79) -4%	(79) +0%	15 N/A	9 -36%	12 +23%	2 -86%	(13) N/A	(17) -35%	(20) -15%	(17) +13%	(68) -290%
EPS (Diluted)		0.19 N/A	0.22 +16%	0.23 +5%	0.23 N/A	0.24 +4%	0.2 -17%	0.22 +10%	0.26 +18%	0.26 N/A	0.27 +4%	0.25 -7%	0.24 -4%	0.24 N/A	0.21 -13%	0.2 -5%	0.19 -5%	0.18 -5%	0.17 -6%	0.17 N/A	0.16 -6%	0.12 -25%	0.14 +17%	0.16 +14%	0.16 N/A	0.24 +50%	0.22 -8%	0.19 -14%	0.2 +5%	0.19 -5%	0.16 -16%	0.1 -38%	0.05 -50%	0.06 +20%	0 N/A	-0.13 N/A	-0.11 +15%	-0.2 -82%	-0.23 -15%	-0.09 +61%	-0.06 +33%	-0.29 -383%	-0.2 +31%	-0.21 -5%	-0.21 N/A	0.04 N/A	0.02 -50%	0.03 +50%	0 N/A	-0.03 N/A	-0.03 N/A	-0.04 -33%	-0.03 +25%	-0.13 -333%

Income Statement Balance Sheet Cash Flow Statement

Income Statement Balance Sheet Cash Flow Statement

See Also

Relative Valuation

Wall Street Estimates

Profitability Analysis

Solvency Analysis

Join more than 325,700+ value investors using Alpha Spread

Create Free Account

or see our plans & pricing

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

What is Intrinsic Value? Help Center Contact Us

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

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.

Get AI-powered insights for any company or topic.

Open AI Assistant

Stock Screener

Discover stocks

Stock Comparison

Smarter decisions through side-by-side analysis

Intrinsic Value Calculator

Discover the true worth of your stocks

DCF Value Calculator

Harness the power of DCF

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.