J

Jasmine International PCL
SET:JAS

Watchlist Manager
Jasmine International PCL
SET:JAS
Watchlist
Price: 1.34 THB Market Closed
Market Cap: 11.1B THB

Income Statement

Earnings Waterfall
Jasmine International PCL

Revenue
3.3B THB
Cost of Revenue
-3.2B THB
Gross Profit
54.5m THB
Operating Expenses
-671m THB
Operating Income
-616.5m THB
Other Expenses
2.7B THB
Net Income
2.1B THB

Income Statement
Jasmine International PCL

Rotate your device to view
Income Statement
Currency: THB
Sep-2001 Dec-2001 Mar-2002 Jun-2002 Sep-2002 Dec-2002 Mar-2003 Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 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 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
1 443
1 358
1 277
1 202
1 152
1 118
1 091
1 058
905
856
760
677
697
605
573
544
515
506
493
471
455
444
437
422
401
371
328
303
288
298
293
277
269
247
263
304
352
393
417
437
450
468
462
449
430
404
382
356
332
312
310
321
309
297
287
239
220
197
176
186
261
395
505
622
676
692
745
806
762
744
686
603
650
1 128
2 036
2 943
3 795
4 156
4 087
4 024
3 966
3 929
3 903
3 903
3 911
366
(1 495)
(2 382)
364
292
218
141
74
0
0
0
Revenue
4 000
N/A
4 177
+4%
4 311
+3%
4 392
+2%
4 411
+0%
4 672
+6%
4 773
+2%
5 257
+10%
5 605
+7%
5 796
+3%
5 953
+3%
5 979
+0%
6 098
+2%
6 371
+4%
6 719
+5%
6 907
+3%
6 964
+1%
6 655
-4%
6 544
-2%
6 061
-7%
5 951
-2%
5 275
-11%
4 788
-9%
4 491
-6%
4 129
-8%
4 331
+5%
4 463
+3%
4 792
+7%
4 954
+3%
5 350
+8%
5 545
+4%
5 995
+8%
6 752
+13%
8 371
+24%
8 859
+6%
9 377
+6%
10 057
+7%
9 626
-4%
9 997
+4%
10 125
+1%
9 802
-3%
9 498
-3%
9 560
+1%
9 555
0%
9 775
+2%
10 369
+6%
10 646
+3%
10 935
+3%
11 190
+2%
11 123
-1%
11 431
+3%
11 743
+3%
12 002
+2%
12 268
+2%
12 608
+3%
13 005
+3%
13 498
+4%
13 983
+4%
14 460
+3%
14 891
+3%
15 217
+2%
15 619
+3%
16 173
+4%
16 713
+3%
17 150
+3%
17 432
+2%
17 541
+1%
17 703
+1%
17 885
+1%
17 995
+1%
18 057
+0%
18 016
0%
18 085
+0%
18 175
+0%
18 292
+1%
18 459
+1%
18 570
+1%
18 795
+1%
18 886
+0%
18 941
+0%
19 165
+1%
19 301
+1%
19 592
+2%
19 801
+1%
19 818
+0%
1 673
-92%
19 113
+1 042%
18 788
-2%
2 221
-88%
3 087
+39%
(5 443)
N/A
(9 281)
-71%
3 239
N/A
3 170
-2%
3 048
-4%
3 262
+7%
Gross Profit
Cost of Revenue
(2 068)
(2 230)
(2 367)
(2 445)
(2 527)
(2 690)
(2 635)
(2 959)
(3 159)
(3 353)
(3 515)
(3 479)
(3 505)
(3 645)
(3 909)
(4 042)
(4 053)
(3 778)
(3 678)
(3 386)
(3 532)
(3 138)
(2 919)
(2 763)
(2 407)
(2 559)
(2 632)
(2 875)
(3 030)
(3 384)
(3 548)
(3 878)
(4 386)
(5 584)
(5 829)
(5 996)
(6 312)
(5 696)
(5 694)
(5 619)
(5 165)
(4 638)
(4 538)
(4 321)
(4 300)
(4 686)
(4 667)
(4 696)
(4 719)
(4 475)
(4 600)
(4 716)
(4 704)
(4 713)
(5 156)
(6 012)
(7 063)
(8 407)
(9 151)
(9 387)
(9 563)
(9 711)
(10 289)
(10 928)
(11 466)
(11 031)
(10 840)
(10 733)
(10 642)
(11 267)
(11 326)
(11 426)
(11 634)
(12 067)
(12 233)
(12 587)
(12 908)
(13 462)
(13 152)
(13 528)
(13 567)
(13 483)
(13 711)
(13 331)
(13 623)
(3 098)
(15 526)
(15 290)
(3 418)
(4 077)
2 564
5 391
(2 631)
(2 608)
(2 541)
(3 208)
Gross Profit
1 931
N/A
1 947
+1%
1 944
0%
1 946
+0%
1 884
-3%
1 982
+5%
2 138
+8%
2 299
+8%
2 446
+6%
2 443
0%
2 439
0%
2 500
+2%
2 593
+4%
2 726
+5%
2 810
+3%
2 865
+2%
2 911
+2%
2 877
-1%
2 866
0%
2 675
-7%
2 419
-10%
2 137
-12%
1 869
-13%
1 728
-8%
1 723
0%
1 772
+3%
1 831
+3%
1 917
+5%
1 924
+0%
1 966
+2%
1 996
+2%
2 117
+6%
2 366
+12%
2 787
+18%
3 030
+9%
3 381
+12%
3 745
+11%
3 930
+5%
4 303
+9%
4 507
+5%
4 637
+3%
4 860
+5%
5 022
+3%
5 234
+4%
5 475
+5%
5 683
+4%
5 980
+5%
6 240
+4%
6 472
+4%
6 648
+3%
6 831
+3%
7 027
+3%
7 299
+4%
7 555
+4%
7 452
-1%
6 993
-6%
6 435
-8%
5 576
-13%
5 309
-5%
5 504
+4%
5 654
+3%
5 908
+4%
5 884
0%
5 785
-2%
5 683
-2%
6 401
+13%
6 701
+5%
6 970
+4%
7 243
+4%
6 729
-7%
6 730
+0%
6 590
-2%
6 451
-2%
6 107
-5%
6 059
-1%
5 872
-3%
5 662
-4%
5 334
-6%
5 734
+8%
5 413
-6%
5 598
+3%
5 818
+4%
5 881
+1%
6 470
+10%
6 195
-4%
(1 425)
N/A
3 587
N/A
3 498
-2%
(1 198)
N/A
(990)
+17%
(2 879)
-191%
(3 890)
-35%
609
N/A
562
-8%
507
-10%
55
-89%
Operating Income
Operating Expenses
89
(45)
106
(64)
(2 162)
(572)
(1 923)
(381)
(348)
(468)
(639)
(640)
(361)
(485)
(493)
(505)
(530)
(469)
(506)
(847)
(887)
(931)
(934)
(608)
(602)
(629)
(641)
(2 486)
(2 511)
(677)
(2 515)
(906)
(1 122)
(1 455)
(2 350)
(2 553)
(2 698)
(2 539)
(2 819)
(3 002)
(3 077)
(2 766)
(2 743)
(2 652)
(2 654)
(2 758)
(2 779)
(2 821)
(2 868)
(2 728)
(2 803)
(2 825)
(2 887)
(2 967)
13 928
14 225
14 828
15 600
(2 411)
(2 549)
(2 619)
(2 643)
(2 068)
(2 564)
(3 040)
(4 142)
(4 406)
(4 566)
(4 796)
(4 560)
(5 228)
(5 375)
(5 117)
(4 904)
7 806
7 923
7 871
(5 319)
(5 308)
(5 168)
(4 959)
(3 908)
(3 715)
(3 738)
(3 864)
(342)
(4 627)
496
(1 069)
23 609
25 969
(3 043)
(599)
(446)
(647)
(671)
Selling, General & Administrative
(634)
(680)
(624)
(775)
(854)
(665)
(673)
(477)
(406)
(590)
(582)
(587)
(558)
(540)
(552)
(557)
(576)
(586)
(629)
(712)
(764)
(779)
(781)
(744)
(727)
(726)
(729)
(749)
(799)
(802)
(836)
(984)
(1 252)
(1 581)
(1 869)
(2 078)
(2 176)
(2 357)
(2 517)
(2 623)
(2 675)
(2 676)
(2 693)
(2 678)
(2 675)
(2 752)
(2 773)
(2 816)
(2 867)
(2 770)
(2 845)
(2 875)
(2 965)
(3 052)
(3 150)
(3 318)
(3 437)
(3 570)
(3 746)
(3 856)
(4 092)
(4 264)
(4 309)
(4 415)
(4 361)
(4 424)
(4 678)
(4 852)
(5 090)
(4 983)
(5 058)
(5 202)
(5 114)
(5 299)
(5 787)
(5 732)
(5 827)
(5 754)
(5 712)
(5 554)
(5 336)
(4 978)
(4 786)
(4 816)
(4 955)
(412)
(5 193)
(5 510)
(1 165)
(1 352)
1 083
2 427
(609)
(629)
(677)
(678)
Other Operating Expenses
723
636
730
711
(1 307)
93
(1 250)
97
58
123
(58)
(53)
197
54
58
52
47
117
124
(135)
(123)
(152)
(153)
136
125
98
88
(1 736)
(1 711)
125
(1 678)
78
130
127
(481)
(475)
(522)
(181)
(302)
(380)
(403)
(90)
(51)
26
22
(6)
(6)
(6)
(1)
42
42
49
79
85
17 078
17 543
18 265
19 170
1 335
1 308
1 473
1 621
2 241
1 852
1 321
282
272
286
294
424
(170)
(174)
(3)
394
13 593
13 655
13 698
435
404
386
378
1 070
1 072
1 078
1 091
70
566
6 006
96
24 962
24 885
(5 470)
10
182
30
7
Operating Income
2 021
N/A
1 902
-6%
2 051
+8%
1 882
-8%
(277)
N/A
1 410
N/A
216
-85%
1 918
+790%
2 099
+9%
1 975
-6%
1 799
-9%
1 859
+3%
2 232
+20%
2 241
+0%
2 317
+3%
2 360
+2%
2 382
+1%
2 408
+1%
2 361
-2%
1 828
-23%
1 532
-16%
1 206
-21%
935
-22%
1 120
+20%
1 120
+0%
1 143
+2%
1 190
+4%
(569)
N/A
(587)
-3%
1 289
N/A
(518)
N/A
1 211
N/A
1 244
+3%
1 332
+7%
680
-49%
828
+22%
1 048
+26%
1 391
+33%
1 484
+7%
1 504
+1%
1 559
+4%
2 094
+34%
2 279
+9%
2 583
+13%
2 821
+9%
2 925
+4%
3 201
+9%
3 418
+7%
3 604
+5%
3 920
+9%
4 028
+3%
4 202
+4%
4 412
+5%
4 588
+4%
21 380
+366%
21 217
-1%
21 262
+0%
21 176
0%
2 898
-86%
2 955
+2%
3 035
+3%
3 265
+8%
3 816
+17%
3 221
-16%
2 643
-18%
2 259
-15%
2 295
+2%
2 404
+5%
2 447
+2%
2 169
-11%
1 503
-31%
1 215
-19%
1 334
+10%
1 203
-10%
13 865
+1 052%
13 795
-1%
13 533
-2%
15
-100%
426
+2 822%
244
-43%
639
+162%
1 910
+199%
2 166
+13%
2 732
+26%
2 331
-15%
(1 766)
N/A
(1 040)
+41%
3 993
N/A
(2 266)
N/A
22 619
N/A
23 089
+2%
(6 933)
N/A
9
N/A
115
+1 126%
(140)
N/A
(616)
-341%
Pre-Tax Income
Interest Income Expense
(2 312)
(1 079)
(682)
(520)
(779)
(1 534)
(1 695)
(1 691)
(460)
302
204
(275)
(1 079)
(669)
(735)
(770)
(647)
(1 006)
(797)
(343)
(377)
(375)
(668)
(802)
(765)
(804)
(623)
(689)
(568)
(2 138)
(448)
(213)
(169)
(673)
(163)
(271)
(276)
(359)
(393)
(414)
(503)
(538)
(478)
(497)
(374)
(300)
(270)
(203)
(255)
(223)
(265)
(243)
(229)
(272)
(90)
228
416
746
875
888
947
589
720
663
671
977
989
4 007
4 044
3 880
3 727
2 518
2 300
1 939
598
(1 980)
(2 833)
(3 107)
(2 785)
(2 983)
(3 007)
(3 030)
(2 859)
(2 872)
(2 853)
(314)
(2 617)
(2 651)
(296)
(264)
1 042
2 277
622
678
639
2 841
Non-Reccuring Items
0
0
0
(1 417)
0
(1 350)
0
65
253
(438)
0
0
(442)
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(92)
(30)
0
0
(95)
0
0
0
(41)
0
0
0
(17)
0
0
0
(37)
0
0
0
(15)
0
0
(289)
(314)
0
0
(41)
0
0
0
0
0
0
0
0
0
0
0
(170)
(613)
0
0
0
13 144
0
0
0
(10)
0
0
0
0
0
0
0
0
0
0
(1 638)
0
0
24 750
27
0
0
70
Total Other Income
(0)
0
(0)
(0)
(0)
0
(0)
(0)
0
1
0
0
0
(1)
0
(0)
(0)
0
(0)
(0)
(0)
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
(0)
(0)
(0)
0
1
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
181
181
121
136
136
136
195
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
(292)
N/A
823
N/A
1 369
+66%
(54)
N/A
(1 057)
-1 842%
(1 474)
-40%
(1 480)
0%
291
N/A
1 892
+550%
1 840
-3%
2 003
+9%
1 585
-21%
711
-55%
1 570
+121%
1 581
+1%
1 590
+1%
1 735
+9%
1 402
-19%
1 564
+12%
1 485
-5%
1 155
-22%
832
-28%
267
-68%
318
+19%
355
+12%
339
-5%
567
+67%
(1 257)
N/A
(1 155)
+8%
(941)
+19%
(996)
-6%
998
N/A
1 075
+8%
564
-48%
518
-8%
557
+8%
771
+38%
992
+29%
1 091
+10%
1 090
0%
1 056
-3%
1 539
+46%
1 802
+17%
2 086
+16%
2 448
+17%
2 588
+6%
2 931
+13%
3 216
+10%
3 348
+4%
3 682
+10%
3 762
+2%
3 959
+5%
3 894
-2%
4 002
+3%
21 291
+432%
21 445
+1%
21 637
+1%
21 923
+1%
3 773
-83%
3 843
+2%
3 981
+4%
3 854
-3%
4 536
+18%
3 885
-14%
3 314
-15%
3 237
-2%
3 285
+1%
6 411
+95%
6 322
-1%
5 436
-14%
5 230
-4%
3 733
-29%
3 634
-3%
16 286
+348%
14 644
-10%
11 996
-18%
10 821
-10%
(2 967)
N/A
(2 223)
+25%
(2 603)
-17%
(2 172)
+17%
(1 121)
+48%
(693)
+38%
(140)
+80%
(522)
-274%
(2 080)
-298%
(3 657)
-76%
1 343
N/A
(4 200)
N/A
22 356
N/A
24 132
+8%
20 094
-17%
658
-97%
793
+21%
499
-37%
2 295
+360%
Net Income
Tax Provision
(170)
(146)
(175)
(331)
(288)
(173)
(197)
(181)
(110)
(251)
(288)
(225)
(365)
(392)
(407)
(408)
(432)
(475)
(562)
(508)
(461)
(394)
(294)
(326)
(310)
(317)
(322)
(325)
(244)
(246)
(240)
(261)
(351)
(338)
(320)
(320)
(376)
(403)
(463)
(488)
(480)
(494)
(532)
(535)
(601)
(530)
(619)
(639)
(618)
(605)
(630)
(668)
(725)
(760)
(5 952)
(5 975)
(5 924)
(6 023)
(752)
(807)
(864)
(863)
(885)
(723)
(585)
(514)
(514)
(539)
(596)
(506)
(501)
(434)
(384)
(9 013)
(8 920)
(8 905)
(8 860)
(155)
(158)
(250)
(203)
(263)
(258)
(129)
(153)
(39)
(58)
(125)
(365)
(1 610)
(1 588)
(1 521)
11
27
43
(139)
Income from Continuing Operations
(462)
677
1 194
(385)
(1 345)
(1 648)
(1 677)
110
1 782
1 589
1 715
1 360
346
1 178
1 174
1 182
1 303
927
1 001
977
694
437
(27)
(8)
45
22
244
(1 582)
(1 399)
(1 188)
(1 236)
736
724
226
197
237
396
589
628
602
577
1 046
1 269
1 550
1 847
2 058
2 313
2 577
2 731
3 077
3 132
3 291
3 169
3 243
15 339
15 469
15 714
15 900
3 021
3 035
3 118
2 992
3 651
3 162
2 729
2 722
2 770
5 873
5 725
4 930
4 728
3 299
3 250
7 273
5 724
3 091
1 960
(3 122)
(2 381)
(2 853)
(2 375)
(1 384)
(951)
(269)
(675)
(2 120)
(3 715)
1 217
(4 566)
20 746
22 543
18 573
669
821
542
2 156
Income to Minority Interest
(1)
0
(5)
0
9
29
29
16
201
234
229
235
45
(33)
(43)
(62)
(75)
(63)
(87)
(125)
(171)
(201)
(169)
(132)
(82)
(63)
(73)
(69)
(62)
(57)
(43)
(22)
(28)
(23)
(10)
(22)
(8)
74
87
116
105
27
14
(16)
(19)
78
66
59
55
(74)
(53)
(43)
(27)
28
(148)
(158)
(167)
(189)
3
5
7
10
(40)
(22)
(25)
(29)
(13)
(23)
(20)
(18)
(14)
(7)
(4)
(8)
(9)
(11)
(17)
(12)
(12)
(32)
(81)
(117)
(168)
(174)
(127)
35
113
120
7
(47)
(98)
(139)
(176)
(176)
(127)
(82)
Net Income (Common)
(463)
N/A
677
N/A
1 188
+76%
(385)
N/A
(1 336)
-247%
(1 618)
-21%
(1 649)
-2%
126
N/A
4 360
+3 372%
4 244
-3%
4 365
+3%
4 017
-8%
435
-89%
1 144
+163%
1 131
-1%
1 120
-1%
1 228
+10%
865
-30%
915
+6%
852
-7%
522
-39%
236
-55%
(196)
N/A
(140)
+29%
(38)
+73%
(41)
-9%
171
N/A
(1 651)
N/A
(1 461)
+12%
(1 245)
+15%
(1 280)
-3%
714
N/A
696
-2%
204
-71%
188
-8%
215
+14%
388
+81%
663
+71%
714
+8%
718
+1%
681
-5%
1 072
+57%
1 283
+20%
1 535
+20%
1 828
+19%
2 137
+17%
2 379
+11%
2 636
+11%
2 785
+6%
3 003
+8%
3 079
+3%
3 249
+6%
3 142
-3%
3 271
+4%
15 190
+364%
15 312
+1%
15 546
+2%
15 710
+1%
3 024
-81%
3 040
+1%
3 125
+3%
3 002
-4%
3 610
+20%
3 139
-13%
2 703
-14%
2 693
0%
2 758
+2%
5 849
+112%
5 706
-2%
4 913
-14%
4 714
-4%
3 292
-30%
3 246
-1%
7 265
+124%
5 715
-21%
3 080
-46%
1 943
-37%
(3 134)
N/A
(2 394)
+24%
(2 884)
-21%
(2 456)
+15%
(1 501)
+39%
(1 119)
+25%
(442)
+60%
(802)
-81%
(2 029)
-153%
(3 601)
-78%
1 337
N/A
19 837
+1 384%
19 863
+0%
21 609
+9%
17 598
-19%
494
-97%
645
+31%
415
-36%
2 074
+400%
EPS (Diluted)
-0.13
N/A
0.16
N/A
0.29
+81%
-0.09
N/A
-0.33
-267%
-0.39
-18%
-0.4
-3%
0.03
N/A
0.73
+2 333%
0.72
-1%
0.4
-44%
0.36
-10%
0.04
-89%
0.11
+175%
0.11
N/A
0.11
N/A
0.13
+18%
0.1
-23%
0.11
+10%
0.1
-9%
0.06
-40%
0.03
-50%
-0.03
N/A
-0.02
+33%
-0.01
+50%
-0.01
N/A
0.02
N/A
-0.27
N/A
-0.18
+33%
-0.19
-6%
-0.2
-5%
0.11
N/A
0.12
+9%
0.03
-75%
0.04
+33%
0.04
N/A
0.06
+50%
0.1
+67%
0.1
N/A
0.1
N/A
0.09
-10%
0.15
+67%
0.18
+20%
0.21
+17%
0.25
+19%
0.3
+20%
0.33
+10%
0.37
+12%
0.4
+8%
0.42
+5%
0.44
+5%
0.46
+5%
0.44
-4%
0.46
+5%
2.17
+372%
2.19
+1%
2.03
-7%
2.15
+6%
0.41
-81%
0.41
N/A
0.42
+2%
0.41
-2%
0.44
+7%
0.38
-14%
0.35
-8%
0.33
-6%
0.34
+3%
0.7
+106%
0.68
-3%
0.58
-15%
0.56
-3%
0.38
-32%
0.37
-3%
0.83
+124%
0.69
-17%
0.35
-49%
0.21
-40%
-0.37
N/A
-0.28
+24%
-0.34
-21%
-0.29
+15%
-0.17
+41%
-0.13
+24%
-0.05
+62%
-0.09
-80%
-0.24
-167%
-0.42
-75%
0.16
N/A
2.3
+1 338%
2.31
+0%
2.51
+9%
2.04
-19%
0.06
-97%
0.08
+33%
0.05
-38%
0.25
+400%