Jack Chia Industries Thailand PCL
SET:JCT
Income Statement
Earnings Waterfall
Jack Chia Industries Thailand PCL
Revenue
|
885.8m
THB
|
Cost of Revenue
|
-519.8m
THB
|
Gross Profit
|
365.9m
THB
|
Operating Expenses
|
-251.5m
THB
|
Operating Income
|
114.4m
THB
|
Other Expenses
|
-19.3m
THB
|
Net Income
|
95.1m
THB
|
Income Statement
Jack Chia Industries Thailand PCL
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 |
747
N/A
|
765
+2%
|
793
+4%
|
805
+2%
|
832
+3%
|
830
0%
|
838
+1%
|
827
-1%
|
830
+0%
|
843
+1%
|
813
-4%
|
844
+4%
|
824
-2%
|
822
0%
|
848
+3%
|
820
-3%
|
820
+0%
|
826
+1%
|
819
-1%
|
825
+1%
|
822
0%
|
822
+0%
|
841
+2%
|
843
+0%
|
885
+5%
|
903
+2%
|
845
-6%
|
833
-1%
|
791
-5%
|
741
-6%
|
721
-3%
|
716
-1%
|
699
-2%
|
701
+0%
|
727
+4%
|
713
-2%
|
749
+5%
|
734
-2%
|
764
+4%
|
788
+3%
|
886
+12%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(458)
|
(473)
|
(487)
|
(498)
|
(512)
|
(517)
|
(526)
|
(514)
|
(523)
|
(526)
|
(508)
|
(531)
|
(524)
|
(524)
|
(545)
|
(533)
|
(519)
|
(521)
|
(513)
|
(512)
|
(511)
|
(510)
|
(517)
|
(516)
|
(537)
|
(543)
|
(517)
|
(513)
|
(485)
|
(454)
|
(432)
|
(420)
|
(408)
|
(404)
|
(412)
|
(403)
|
(409)
|
(406)
|
(424)
|
(433)
|
(520)
|
|
Gross Profit |
289
N/A
|
292
+1%
|
306
+5%
|
307
+0%
|
320
+4%
|
313
-2%
|
313
0%
|
313
+0%
|
307
-2%
|
316
+3%
|
305
-4%
|
313
+2%
|
300
-4%
|
298
-1%
|
303
+2%
|
287
-5%
|
301
+5%
|
304
+1%
|
306
+1%
|
312
+2%
|
311
0%
|
312
+0%
|
324
+4%
|
327
+1%
|
348
+6%
|
360
+4%
|
328
-9%
|
320
-2%
|
306
-4%
|
287
-6%
|
289
+1%
|
296
+2%
|
290
-2%
|
297
+2%
|
315
+6%
|
310
-2%
|
340
+9%
|
329
-3%
|
340
+3%
|
354
+4%
|
366
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(189)
|
(182)
|
(181)
|
(186)
|
(190)
|
(203)
|
(208)
|
(212)
|
(209)
|
(208)
|
(218)
|
(220)
|
(225)
|
(235)
|
(227)
|
(222)
|
(207)
|
(201)
|
(200)
|
(201)
|
(206)
|
(204)
|
(206)
|
(209)
|
(236)
|
(243)
|
(241)
|
(245)
|
(232)
|
(226)
|
(223)
|
(218)
|
(216)
|
(213)
|
(214)
|
(213)
|
(231)
|
(216)
|
(217)
|
(225)
|
(251)
|
|
Selling, General & Administrative |
(189)
|
(182)
|
(181)
|
(186)
|
(190)
|
(203)
|
(208)
|
(212)
|
(209)
|
(208)
|
(218)
|
(220)
|
(225)
|
(235)
|
(227)
|
(223)
|
(215)
|
(210)
|
(211)
|
(214)
|
(214)
|
(212)
|
(213)
|
(216)
|
(243)
|
(257)
|
(255)
|
(260)
|
(243)
|
(237)
|
(234)
|
(229)
|
(230)
|
(228)
|
(229)
|
(229)
|
(242)
|
(230)
|
(232)
|
(240)
|
(268)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
9
|
11
|
13
|
8
|
8
|
8
|
8
|
8
|
14
|
15
|
15
|
11
|
11
|
11
|
11
|
14
|
15
|
15
|
16
|
12
|
14
|
15
|
15
|
17
|
|
Operating Income |
100
N/A
|
110
+10%
|
125
+14%
|
122
-3%
|
131
+7%
|
110
-16%
|
105
-5%
|
101
-4%
|
98
-2%
|
108
+10%
|
87
-20%
|
93
+7%
|
75
-19%
|
63
-15%
|
75
+19%
|
65
-14%
|
94
+44%
|
103
+10%
|
106
+3%
|
112
+5%
|
105
-6%
|
108
+3%
|
118
+9%
|
119
+0%
|
112
-5%
|
117
+5%
|
87
-26%
|
76
-13%
|
75
-1%
|
62
-17%
|
67
+8%
|
78
+17%
|
74
-5%
|
84
+13%
|
101
+21%
|
97
-4%
|
109
+12%
|
113
+4%
|
123
+9%
|
129
+5%
|
114
-11%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
17
|
17
|
17
|
17
|
(0)
|
(0)
|
4
|
5
|
2
|
2
|
(0)
|
(4)
|
(3)
|
(3)
|
(9)
|
(12)
|
(9)
|
0
|
0
|
10
|
7
|
2
|
7
|
4
|
5
|
3
|
2
|
2
|
1
|
1
|
2
|
2
|
2
|
|
Total Other Income |
19
|
18
|
18
|
22
|
19
|
19
|
20
|
17
|
0
|
1
|
(0)
|
(5)
|
14
|
14
|
12
|
16
|
4
|
0
|
(1)
|
(6)
|
3
|
3
|
3
|
3
|
5
|
(2)
|
(3)
|
(3)
|
0
|
1
|
1
|
1
|
0
|
0
|
(2)
|
(3)
|
0
|
(3)
|
0
|
0
|
0
|
|
Pre-Tax Income |
118
N/A
|
127
+8%
|
143
+12%
|
144
+0%
|
149
+4%
|
129
-14%
|
125
-3%
|
117
-6%
|
115
-2%
|
125
+9%
|
104
-17%
|
105
+1%
|
88
-16%
|
77
-13%
|
92
+19%
|
86
-6%
|
100
+17%
|
105
+5%
|
105
0%
|
102
-3%
|
105
+3%
|
109
+3%
|
112
+3%
|
110
-2%
|
108
-2%
|
116
+7%
|
85
-27%
|
83
-2%
|
81
-1%
|
64
-21%
|
74
+16%
|
83
+12%
|
80
-4%
|
87
+10%
|
101
+16%
|
96
-5%
|
110
+14%
|
111
+1%
|
124
+12%
|
131
+5%
|
116
-11%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(24)
|
(26)
|
(28)
|
(27)
|
(26)
|
(21)
|
(20)
|
(19)
|
(17)
|
(20)
|
(15)
|
(14)
|
(13)
|
(11)
|
(11)
|
(10)
|
(11)
|
(12)
|
(15)
|
(16)
|
(16)
|
(17)
|
(18)
|
(17)
|
(17)
|
(18)
|
(13)
|
(14)
|
(14)
|
(13)
|
(14)
|
(15)
|
(14)
|
(15)
|
(18)
|
(18)
|
(21)
|
(22)
|
(25)
|
(27)
|
(21)
|
|
Income from Continuing Operations |
95
|
102
|
115
|
117
|
123
|
108
|
105
|
99
|
97
|
106
|
89
|
91
|
75
|
65
|
81
|
75
|
89
|
93
|
90
|
86
|
90
|
92
|
95
|
93
|
91
|
98
|
71
|
69
|
67
|
51
|
61
|
68
|
66
|
72
|
83
|
78
|
88
|
89
|
99
|
104
|
95
|
|
Net Income (Common) |
95
N/A
|
102
+7%
|
115
+13%
|
117
+2%
|
123
+5%
|
108
-12%
|
105
-3%
|
99
-6%
|
97
-1%
|
106
+9%
|
89
-16%
|
91
+2%
|
75
-18%
|
65
-13%
|
81
+23%
|
75
-6%
|
89
+18%
|
93
+5%
|
90
-4%
|
86
-4%
|
90
+4%
|
92
+3%
|
95
+3%
|
93
-2%
|
91
-2%
|
98
+8%
|
71
-27%
|
69
-3%
|
67
-2%
|
51
-24%
|
61
+19%
|
68
+12%
|
66
-4%
|
72
+10%
|
83
+15%
|
78
-6%
|
88
+13%
|
89
+0%
|
99
+12%
|
104
+5%
|
95
-9%
|
|
EPS (Diluted) |
7.02
N/A
|
7.54
+7%
|
8.5
+13%
|
8.66
+2%
|
9.1
+5%
|
7.97
-12%
|
7.76
-3%
|
7.31
-6%
|
7.21
-1%
|
7.85
+9%
|
6.6
-16%
|
6.76
+2%
|
5.57
-18%
|
4.84
-13%
|
5.96
+23%
|
5.58
-6%
|
6.57
+18%
|
6.91
+5%
|
6.6
-4%
|
6.41
-3%
|
6.64
+4%
|
6.83
+3%
|
7
+2%
|
6.88
-2%
|
6.72
-2%
|
7.28
+8%
|
5.29
-27%
|
5.11
-3%
|
4.99
-2%
|
3.79
-24%
|
4.52
+19%
|
5.04
+12%
|
4.85
-4%
|
5.35
+10%
|
6.15
+15%
|
5.79
-6%
|
6.55
+13%
|
6.56
+0%
|
7.33
+12%
|
7.71
+5%
|
7.05
-9%
|