P

Prima Marine PCL
SET:PRM

Watchlist Manager
Prima Marine PCL
SET:PRM
Watchlist
Price: 7.2 THB 1.41% Market Closed
Market Cap: 18B THB

Income Statement

Earnings Waterfall
Prima Marine PCL

Revenue
8.7B THB
Cost of Revenue
-5.5B THB
Gross Profit
3.2B THB
Operating Expenses
-411.8m THB
Operating Income
2.8B THB
Other Expenses
-595.9m THB
Net Income
2.2B THB

Income Statement
Prima Marine PCL

Rotate your device to view
Income Statement
Currency: THB
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
185
204
214
225
217
206
187
173
168
160
176
191
211
231
239
227
214
200
209
230
249
261
257
267
303
330
351
347
320
318
319
322
325
333
0
0
Revenue
4 297
N/A
4 431
+3%
4 492
+1%
4 545
+1%
4 501
-1%
4 381
-3%
4 337
-1%
4 400
+1%
4 480
+2%
4 650
+4%
4 812
+3%
5 005
+4%
5 347
+7%
5 664
+6%
5 890
+4%
6 009
+2%
5 926
-1%
5 844
-1%
5 805
-1%
5 840
+1%
5 880
+1%
5 931
+1%
6 178
+4%
6 785
+10%
7 715
+14%
8 342
+8%
8 735
+5%
8 421
-4%
8 087
-4%
8 118
+0%
8 408
+4%
8 743
+4%
8 791
+1%
8 728
-1%
8 557
-2%
8 709
+2%
Gross Profit
Cost of Revenue
(2 653)
(2 811)
(3 018)
(3 216)
(3 370)
(3 366)
(3 317)
(3 342)
(3 369)
(3 435)
(3 514)
(3 591)
(3 651)
(3 811)
(3 728)
(3 601)
(3 467)
(3 341)
(3 581)
(3 792)
(4 067)
(4 220)
(4 437)
(4 815)
(5 154)
(5 412)
(5 460)
(5 312)
(5 251)
(5 317)
(5 486)
(5 582)
(5 588)
(5 467)
(5 406)
(5 493)
Gross Profit
1 644
N/A
1 620
-1%
1 474
-9%
1 328
-10%
1 131
-15%
1 016
-10%
1 019
+0%
1 058
+4%
1 111
+5%
1 215
+9%
1 298
+7%
1 415
+9%
1 695
+20%
1 852
+9%
2 162
+17%
2 408
+11%
2 458
+2%
2 503
+2%
2 224
-11%
2 047
-8%
1 813
-11%
1 710
-6%
1 741
+2%
1 970
+13%
2 562
+30%
2 930
+14%
3 275
+12%
3 109
-5%
2 836
-9%
2 801
-1%
2 922
+4%
3 162
+8%
3 202
+1%
3 261
+2%
3 151
-3%
3 216
+2%
Operating Income
Operating Expenses
(358)
(400)
(389)
(408)
(318)
(352)
(328)
(303)
(362)
(275)
(302)
(324)
(394)
(360)
(424)
(444)
(430)
(385)
(128)
117
94
22
(202)
52
(493)
41
7
(521)
(506)
(204)
(201)
(206)
(569)
(575)
(577)
(412)
Selling, General & Administrative
(398)
(419)
(402)
(418)
(345)
(378)
(366)
(390)
(390)
(370)
(393)
(374)
(435)
(433)
(488)
(514)
(486)
(486)
(441)
(436)
(498)
(531)
(549)
(573)
(563)
(580)
(628)
(623)
(586)
(595)
(574)
(583)
(609)
(616)
(619)
(631)
Other Operating Expenses
40
18
14
10
27
26
38
88
28
95
91
50
42
72
64
70
56
101
312
554
592
552
347
626
70
621
635
101
80
391
373
377
40
41
42
219
Operating Income
1 286
N/A
1 220
-5%
1 086
-11%
920
-15%
813
-12%
664
-18%
691
+4%
756
+9%
749
-1%
940
+25%
996
+6%
1 091
+9%
1 302
+19%
1 492
+15%
1 738
+16%
1 965
+13%
2 028
+3%
2 118
+4%
2 096
-1%
2 165
+3%
1 907
-12%
1 732
-9%
1 539
-11%
2 022
+31%
2 068
+2%
2 971
+44%
3 282
+10%
2 588
-21%
2 330
-10%
2 597
+11%
2 722
+5%
2 956
+9%
2 633
-11%
2 686
+2%
2 574
-4%
2 805
+9%
Pre-Tax Income
Interest Income Expense
36
37
(1)
18
(52)
(51)
(26)
(32)
11
(29)
32
4
(57)
(154)
(192)
(207)
(135)
(81)
(135)
(212)
(252)
(244)
(286)
(150)
(116)
(141)
(143)
(235)
(249)
(247)
(176)
(232)
(160)
(203)
(309)
(257)
Non-Reccuring Items
0
0
0
0
0
0
0
0
44
0
0
0
2
0
0
0
0
0
0
0
5
0
0
0
521
0
0
0
312
0
0
0
0
164
164
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
Pre-Tax Income
1 323
N/A
1 256
-5%
1 085
-14%
938
-14%
761
-19%
614
-19%
665
+8%
723
+9%
805
+11%
911
+13%
1 028
+13%
1 095
+7%
1 247
+14%
1 337
+7%
1 546
+16%
1 757
+14%
1 893
+8%
2 038
+8%
1 961
-4%
1 953
0%
1 660
-15%
1 488
-10%
1 253
-16%
1 873
+49%
2 473
+32%
2 829
+14%
3 139
+11%
2 353
-25%
2 393
+2%
2 350
-2%
2 545
+8%
2 724
+7%
2 473
-9%
2 646
+7%
2 429
-8%
2 547
+5%
Net Income
Tax Provision
(120)
(111)
(74)
(86)
(2)
(6)
(44)
(37)
(58)
(71)
(89)
(96)
(124)
(160)
(181)
(225)
(191)
(198)
(182)
(144)
(134)
(94)
(75)
(96)
(146)
(191)
(216)
(182)
(179)
(161)
(175)
(193)
(224)
(216)
(195)
(212)
Income from Continuing Operations
1 202
1 146
1 011
852
759
607
622
687
746
840
939
998
1 122
1 177
1 365
1 533
1 702
1 840
1 778
1 809
1 527
1 395
1 178
1 777
2 327
2 638
2 923
2 171
2 214
2 190
2 371
2 531
2 249
2 430
2 234
2 335
Income to Minority Interest
(415)
(215)
(72)
(41)
(41)
(35)
(37)
(25)
(35)
(49)
(62)
(87)
(99)
(109)
(138)
(147)
(169)
(173)
(146)
(162)
(124)
(118)
(110)
(78)
(112)
(120)
(132)
(108)
(89)
(80)
(91)
(131)
(129)
(140)
(139)
(126)
Net Income (Common)
788
N/A
930
+18%
939
+1%
812
-14%
718
-12%
572
-20%
584
+2%
661
+13%
712
+8%
791
+11%
877
+11%
911
+4%
1 023
+12%
1 069
+4%
1 227
+15%
1 386
+13%
1 533
+11%
1 667
+9%
1 632
-2%
1 647
+1%
1 403
-15%
1 276
-9%
1 068
-16%
1 698
+59%
2 215
+30%
2 518
+14%
2 791
+11%
2 063
-26%
2 125
+3%
2 109
-1%
2 279
+8%
2 401
+5%
2 120
-12%
2 290
+8%
2 095
-8%
2 209
+5%
EPS (Diluted)
0.64
N/A
0.46
-28%
0.48
+4%
0.4
-17%
0.33
-18%
0.22
-33%
0.25
+14%
0.27
+8%
0.28
+4%
0.32
+14%
0.35
+9%
0.36
+3%
0.41
+14%
0.43
+5%
0.5
+16%
0.56
+12%
0.61
+9%
0.66
+8%
0.57
-14%
0.65
+14%
0.56
-14%
0.51
-9%
0.43
-16%
0.68
+58%
0.89
+31%
1.01
+13%
1.12
+11%
0.83
-26%
0.85
+2%
0.85
N/A
0.95
+12%
0.98
+3%
0.9
-8%
1
+11%
0.93
-7%
0.97
+4%