M

Major Development PCL
SET:MJD

Watchlist Manager
Major Development PCL
SET:MJD
Watchlist
Price: 0.33 THB -2.94% Market Closed
Market Cap: ฿283.9m

Income Statement

Earnings Waterfall
Major Development PCL

Income Statement
Major Development PCL

Rotate your device to view
Income Statement
Currency: THB
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 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
0
0
0
0
0
0
0
0
1
1
2
4
42
57
71
108
88
90
86
64
65
69
79
83
82
99
116
127
140
149
148
155
161
144
182
196
200
231
210
241
301
339
376
375
379
394
403
463
452
456
460
409
422
414
418
449
463
477
490
541
569
584
587
538
515
501
504
491
485
459
427
415
391
394
401
0
0
0
Revenue
1 017
N/A
1 304
+28%
1 601
+23%
1 375
-14%
1 408
+2%
1 648
+17%
2 199
+33%
2 439
+11%
2 664
+9%
2 751
+3%
2 636
-4%
2 648
+0%
2 521
-5%
2 443
-3%
2 977
+22%
4 570
+54%
5 392
+18%
5 147
-5%
2 910
-43%
3 260
+12%
2 390
-27%
2 692
+13%
2 708
+1%
1 953
-28%
1 744
-11%
1 988
+14%
2 532
+27%
2 855
+13%
3 108
+9%
3 326
+7%
3 335
+0%
3 578
+7%
3 863
+8%
3 820
-1%
5 474
+43%
6 124
+12%
5 865
-4%
5 443
-7%
3 297
-39%
2 666
-19%
4 224
+58%
4 970
+18%
5 256
+6%
4 857
-8%
3 339
-31%
2 477
-26%
3 188
+29%
3 313
+4%
4 407
+33%
5 362
+22%
5 220
-3%
6 015
+15%
5 510
-8%
5 965
+8%
5 928
-1%
6 432
+9%
6 980
+9%
6 447
-8%
7 011
+9%
6 301
-10%
5 699
-10%
5 324
-7%
4 298
-19%
3 633
-15%
3 184
-12%
2 873
-10%
2 760
-4%
2 832
+3%
2 750
-3%
2 485
-10%
2 164
-13%
2 140
-1%
2 098
-2%
2 294
+9%
2 362
+3%
2 193
-7%
1 983
-10%
1 727
-13%
Gross Profit
Cost of Revenue
(647)
(833)
(1 033)
(909)
(930)
(1 077)
(1 481)
(1 639)
(1 801)
(1 877)
(1 811)
(1 831)
(1 725)
(1 647)
(2 084)
(3 293)
(3 942)
(3 831)
(2 119)
(2 382)
(1 736)
(1 956)
(1 903)
(1 391)
(1 265)
(1 487)
(2 001)
(2 239)
(2 437)
(2 580)
(2 493)
(2 653)
(2 805)
(2 751)
(3 864)
(4 358)
(4 179)
(3 787)
(2 248)
(1 690)
(2 623)
(3 097)
(3 286)
(3 015)
(2 084)
(1 574)
(1 966)
(2 021)
(2 672)
(3 250)
(3 102)
(3 630)
(3 326)
(3 583)
(3 659)
(3 956)
(4 543)
(4 404)
(5 056)
(4 643)
(4 096)
(3 755)
(2 912)
(2 553)
(2 275)
(2 056)
(1 959)
(1 950)
(1 835)
(1 640)
(1 405)
(1 411)
(1 395)
(1 637)
(1 614)
(1 441)
(1 308)
(1 048)
Gross Profit
371
N/A
471
+27%
568
+21%
466
-18%
478
+2%
572
+20%
718
+26%
801
+12%
863
+8%
874
+1%
825
-6%
817
-1%
796
-3%
796
0%
893
+12%
1 277
+43%
1 450
+14%
1 316
-9%
790
-40%
878
+11%
654
-26%
737
+13%
805
+9%
562
-30%
478
-15%
501
+5%
531
+6%
616
+16%
671
+9%
745
+11%
842
+13%
925
+10%
1 058
+14%
1 069
+1%
1 609
+51%
1 767
+10%
1 686
-5%
1 657
-2%
1 049
-37%
977
-7%
1 601
+64%
1 874
+17%
1 970
+5%
1 843
-6%
1 255
-32%
904
-28%
1 222
+35%
1 292
+6%
1 735
+34%
2 112
+22%
2 118
+0%
2 384
+13%
2 185
-8%
2 382
+9%
2 269
-5%
2 476
+9%
2 437
-2%
2 043
-16%
1 955
-4%
1 657
-15%
1 603
-3%
1 569
-2%
1 386
-12%
1 079
-22%
909
-16%
817
-10%
801
-2%
882
+10%
916
+4%
845
-8%
758
-10%
729
-4%
703
-4%
657
-7%
748
+14%
753
+1%
675
-10%
679
+1%
Operating Income
Operating Expenses
(90)
(129)
(181)
(188)
(212)
(248)
(290)
(288)
(282)
(269)
(239)
(243)
(232)
(224)
(262)
(259)
(329)
(409)
(429)
(531)
(530)
(537)
(526)
(478)
(450)
(415)
(462)
(500)
(565)
(672)
(820)
(819)
(821)
(804)
(824)
(875)
(901)
(870)
(667)
(643)
(708)
(827)
(1 020)
(993)
(967)
(929)
(1 248)
(1 056)
(1 167)
(1 229)
(1 315)
(1 501)
(1 558)
(1 630)
(1 731)
(1 731)
(1 679)
(1 560)
(1 412)
(1 183)
(1 181)
(1 167)
(1 184)
(1 047)
(949)
(930)
(971)
(870)
(853)
(823)
(870)
(812)
(800)
(819)
(713)
(668)
(633)
(587)
Selling, General & Administrative
(95)
(137)
(199)
(204)
(235)
(270)
(307)
(307)
(298)
(287)
(259)
(263)
(250)
(244)
(282)
(283)
(355)
(443)
(461)
(562)
(560)
(554)
(539)
(490)
(461)
(446)
(498)
(538)
(606)
(674)
(752)
(764)
(881)
(908)
(985)
(1 061)
(990)
(958)
(787)
(796)
(856)
(970)
(991)
(1 089)
(1 080)
(1 033)
(1 207)
(1 182)
(1 262)
(1 319)
(1 250)
(1 579)
(1 638)
(1 796)
(1 831)
(1 841)
(1 867)
(1 812)
(1 691)
(1 576)
(1 497)
(1 331)
(1 245)
(1 188)
(1 105)
(1 103)
(1 015)
(1 080)
(1 058)
(1 015)
(886)
(884)
(852)
(864)
(781)
(780)
(736)
(637)
Depreciation & Amortization
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
(17)
0
0
0
(30)
0
0
0
(29)
0
0
0
(42)
0
0
0
(64)
0
0
0
0
0
0
0
(45)
0
0
0
(45)
0
0
0
(43)
0
0
0
(38)
0
0
0
(29)
0
0
0
Other Operating Expenses
5
8
18
16
23
23
17
19
17
19
21
19
18
20
20
23
25
34
32
31
29
17
14
12
11
31
36
38
41
2
(68)
(55)
59
104
178
186
89
88
150
153
149
143
0
96
113
104
0
127
96
90
0
78
80
166
100
111
188
252
324
393
316
165
106
142
156
173
87
210
205
193
53
72
52
45
97
112
103
51
Operating Income
281
N/A
342
+22%
387
+13%
278
-28%
266
-4%
324
+22%
428
+32%
513
+20%
581
+13%
606
+4%
587
-3%
574
-2%
564
-2%
572
+1%
631
+10%
1 018
+61%
1 120
+10%
906
-19%
361
-60%
347
-4%
124
-64%
199
+61%
279
+40%
84
-70%
29
-66%
86
+201%
69
-20%
116
+68%
106
-9%
73
-31%
22
-70%
106
+389%
237
+124%
265
+12%
785
+196%
891
+14%
786
-12%
787
+0%
382
-51%
334
-13%
894
+168%
1 046
+17%
949
-9%
850
-10%
288
-66%
(26)
N/A
(26)
-3%
237
N/A
569
+140%
883
+55%
803
-9%
884
+10%
627
-29%
751
+20%
538
-28%
745
+39%
758
+2%
483
-36%
543
+12%
474
-13%
422
-11%
402
-5%
202
-50%
33
-84%
(41)
N/A
(113)
-177%
(170)
-51%
12
N/A
63
+430%
23
-64%
(112)
N/A
(83)
+26%
(97)
-17%
(162)
-66%
35
N/A
85
+141%
42
-50%
93
+121%
Pre-Tax Income
Interest Income Expense
0
0
(0)
0
0
(0)
(0)
(1)
(1)
(1)
(2)
(4)
(42)
(57)
(71)
(108)
(88)
(90)
(86)
(64)
(65)
(69)
(79)
(83)
(82)
(99)
(117)
(127)
(140)
(149)
(148)
(146)
(158)
(143)
(136)
(176)
(189)
(231)
(214)
(253)
(312)
(356)
(413)
(380)
(366)
(364)
(292)
(212)
(0)
90
126
173
(2)
(91)
(166)
(302)
(371)
(330)
(227)
(410)
(419)
(476)
(504)
(387)
(340)
(329)
(179)
(377)
(356)
(295)
(257)
(282)
(296)
(300)
(304)
(414)
(442)
(621)
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(14)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
(28)
5
(68)
(73)
Gain/Loss on Disposition of Assets
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
184
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
264
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
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
224
224
224
40
0
0
0
(0)
101
0
0
0
113
0
0
0
86
264
264
264
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
281
N/A
342
+22%
387
+13%
278
-28%
266
-4%
324
+22%
428
+32%
512
+20%
580
+13%
604
+4%
584
-3%
569
-3%
523
-8%
515
-2%
561
+9%
910
+62%
1 032
+13%
817
-21%
275
-66%
284
+3%
58
-79%
131
+124%
200
+53%
1
-100%
(54)
N/A
(12)
+77%
(48)
-285%
(11)
+76%
(34)
-199%
(76)
-123%
(126)
-67%
(41)
+68%
79
N/A
306
+286%
873
+186%
939
+8%
821
-13%
596
-27%
168
-72%
81
-52%
582
+623%
690
+19%
637
-8%
470
-26%
(78)
N/A
(389)
-401%
(206)
+47%
24
N/A
568
+2 229%
973
+71%
1 280
+32%
1 321
+3%
889
-33%
924
+4%
357
-61%
443
+24%
387
-13%
154
-60%
316
+106%
65
-79%
3
-95%
(73)
N/A
(302)
-312%
(355)
-17%
(381)
-7%
(441)
-16%
(349)
+21%
(365)
-5%
(293)
+20%
(272)
+7%
(369)
-36%
(365)
+1%
(394)
-8%
(462)
-17%
(297)
+36%
(324)
-9%
(468)
-44%
(602)
-29%
Net Income
Tax Provision
(99)
(117)
(127)
(90)
(85)
(110)
(148)
(168)
(170)
(164)
(151)
(142)
(137)
(135)
(154)
(145)
(136)
(119)
(86)
(59)
(39)
(22)
(28)
(26)
(21)
(37)
(37)
(19)
(12)
(16)
8
(8)
(43)
(66)
(192)
(225)
(193)
(134)
(44)
23
(163)
(204)
(225)
(232)
(28)
20
22
18
(44)
(88)
(182)
(193)
(171)
(181)
(37)
(75)
(84)
(60)
(116)
(92)
(79)
(76)
(51)
(21)
3
8
(22)
(33)
(49)
(46)
39
46
34
60
(3)
(12)
(13)
(93)
Income from Continuing Operations
182
225
261
188
181
213
279
344
410
441
433
427
386
380
407
765
896
698
190
225
20
109
172
(25)
(75)
(49)
(84)
(30)
(46)
(92)
(118)
(49)
36
239
681
714
627
463
124
104
418
486
412
238
(105)
(369)
(184)
43
524
885
1 098
1 127
718
744
321
368
302
94
199
(27)
(76)
(150)
(353)
(375)
(378)
(433)
(370)
(398)
(342)
(318)
(330)
(319)
(359)
(402)
(300)
(337)
(481)
(695)
Income to Minority Interest
0
0
0
0
0
0
0
4
7
10
12
8
5
2
0
0
0
0
0
3
6
9
12
11
10
(2)
(7)
(7)
(21)
(34)
(45)
(38)
(26)
(5)
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
1
0
0
0
1
1
1
1
1
1
1
1
1
Net Income (Common)
182
N/A
225
+24%
261
+16%
188
-28%
181
-4%
213
+18%
280
+31%
348
+24%
417
+20%
451
+8%
445
-1%
436
-2%
391
-10%
382
-2%
407
+6%
765
+88%
896
+17%
698
-22%
190
-73%
228
+20%
25
-89%
118
+365%
184
+56%
(15)
N/A
(65)
-342%
(51)
+22%
(91)
-78%
(37)
+60%
(68)
-84%
(126)
-86%
(163)
-29%
(87)
+47%
11
N/A
235
+2 113%
681
+190%
714
+5%
627
-12%
463
-26%
124
-73%
104
-16%
418
+303%
486
+16%
412
-15%
238
-42%
(105)
N/A
(369)
-251%
(184)
+50%
43
N/A
524
+1 127%
885
+69%
1 098
+24%
1 127
+3%
718
-36%
744
+4%
321
-57%
368
+15%
302
-18%
94
-69%
199
+112%
(27)
N/A
(76)
-181%
(150)
-97%
(353)
-136%
(375)
-6%
(377)
-1%
(433)
-15%
(370)
+14%
(398)
-8%
(342)
+14%
(317)
+7%
(329)
-4%
(318)
+3%
(358)
-13%
(401)
-12%
(299)
+26%
(336)
-12%
(479)
-43%
(694)
-45%
EPS (Diluted)
0.26
N/A
0.32
+23%
0.37
+16%
0.27
-27%
0.25
-7%
0.3
+20%
0.4
+33%
0.5
+25%
0.6
+20%
0.65
+8%
0.64
-2%
0.63
-2%
0.57
-10%
0.55
-4%
0.58
+5%
1.09
+88%
1.09
N/A
0.99
-9%
0.23
-77%
0.29
+26%
0.02
-93%
0.15
+650%
0.25
+67%
-0.02
N/A
-0.09
-350%
-0.07
+22%
-0.13
-86%
-0.06
+54%
-0.1
-67%
-0.17
-70%
-0.21
-24%
-0.11
+48%
0.01
N/A
0.27
+2 600%
0.79
+193%
0.83
+5%
0.73
-12%
0.54
-26%
0.14
-74%
0.11
-21%
0.48
+336%
0.56
+17%
0.48
-14%
0.28
-42%
-0.12
N/A
-0.43
-258%
-0.21
+51%
0.03
N/A
0.58
+1 833%
1
+72%
1.28
+28%
1.34
+5%
1.01
-25%
0.85
-16%
0.37
-56%
0.42
+14%
0.35
-17%
0.11
-69%
0.23
+109%
-0.03
N/A
-0.09
-200%
-0.18
-100%
-0.41
-128%
-0.44
-7%
-0.44
N/A
-0.5
-14%
-0.43
+14%
-0.46
-7%
-0.4
+13%
-0.37
+8%
-0.38
-3%
-0.37
+3%
-0.42
-14%
-0.47
-12%
-0.35
+26%
-0.39
-11%
-0.56
-44%
-0.81
-45%