S
Sermsuk PCL
SET:SSC
Sermsuk PCL
SET:SSC
Price:
50
THB
Market Closed
Market Cap:
฿13.3B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
S
|
Sermsuk PCL
SET:SSC
|
TH |
|
R
|
Ratchaphruek Hospital PCL
SET:RPH
|
TH |
|
I
|
Innuovo Technology Co Ltd
SZSE:000795
|
CN |
|
G
|
Guangdong Aofei Data Technology Co Ltd
SZSE:300738
|
CN |
|
Boliden AB
STO:BOL
|
SE |
|
V
|
Vijay Textiles Ltd
BSE:530151
|
IN |
|
FVCBankcorp Inc
NASDAQ:FVCB
|
US |
|
ASML Holding NV
AEX:ASML
|
NL |
|
S
|
Svenska Handelsbanken AB
STO:SHB B
|
SE |
|
Zhong Yang Technology Co Ltd
TWSE:6668
|
TW |
|
P
|
PacWest Bancorp
F:F8B
|
US |
Income Statement
Earnings Waterfall
Sermsuk PCL
Sermsuk PCL
Income Statement
Sermsuk PCL
Sermsuk PCL
Currency: THB
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
9 947
N/A
|
10 081
+1%
|
11 666
+16%
|
11 872
+2%
|
11 788
-1%
|
11 883
+1%
|
10 515
-12%
|
10 595
+1%
|
10 656
+1%
|
8 097
-24%
|
10 490
+30%
|
10 505
+0%
|
10 442
-1%
|
10 623
+2%
|
10 848
+2%
|
10 882
+0%
|
10 946
+1%
|
10 820
-1%
|
10 921
+1%
|
11 058
+1%
|
11 395
+3%
|
11 572
+2%
|
11 680
+1%
|
11 774
+1%
|
11 015
-6%
|
10 865
-1%
|
10 458
-4%
|
9 976
-5%
|
10 093
+1%
|
9 618
-5%
|
9 609
0%
|
9 651
+0%
|
10 029
+4%
|
10 905
+9%
|
11 398
+5%
|
11 800
+4%
|
12 275
+4%
|
12 371
+1%
|
12 502
+1%
|
12 841
+3%
|
13 073
+2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(7 303)
|
(7 425)
|
(8 137)
|
(8 108)
|
(8 180)
|
(8 364)
|
(8 595)
|
(8 320)
|
(8 204)
|
(6 017)
|
(7 728)
|
(7 722)
|
(7 716)
|
(7 817)
|
(7 890)
|
(7 822)
|
(7 807)
|
(7 914)
|
(7 958)
|
(8 091)
|
(8 333)
|
(8 404)
|
(8 304)
|
(8 249)
|
(7 708)
|
(7 600)
|
(7 283)
|
(6 971)
|
(6 986)
|
(6 644)
|
(6 651)
|
(6 736)
|
(7 095)
|
(7 824)
|
(8 272)
|
(8 580)
|
(8 897)
|
(8 869)
|
(8 865)
|
(9 055)
|
(9 209)
|
|
| Gross Profit |
2 643
N/A
|
2 656
+0%
|
3 529
+33%
|
3 764
+7%
|
3 608
-4%
|
3 518
-2%
|
1 920
-45%
|
2 275
+19%
|
2 452
+8%
|
2 080
-15%
|
2 762
+33%
|
2 783
+1%
|
2 727
-2%
|
2 806
+3%
|
2 958
+5%
|
3 060
+3%
|
3 139
+3%
|
2 906
-7%
|
2 963
+2%
|
2 966
+0%
|
3 062
+3%
|
3 168
+3%
|
3 377
+7%
|
3 525
+4%
|
3 307
-6%
|
3 266
-1%
|
3 175
-3%
|
3 004
-5%
|
3 107
+3%
|
2 975
-4%
|
2 958
-1%
|
2 915
-1%
|
2 934
+1%
|
3 081
+5%
|
3 126
+1%
|
3 219
+3%
|
3 379
+5%
|
3 502
+4%
|
3 637
+4%
|
3 785
+4%
|
3 863
+2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(3 565)
|
(3 635)
|
(3 744)
|
(3 919)
|
(3 699)
|
(3 559)
|
(2 894)
|
(3 108)
|
(3 169)
|
(2 541)
|
(3 177)
|
(3 199)
|
(3 263)
|
(3 530)
|
(3 415)
|
(3 553)
|
(3 594)
|
(3 654)
|
(3 384)
|
(3 297)
|
(3 379)
|
(3 695)
|
(3 551)
|
(3 624)
|
(3 347)
|
(3 302)
|
(3 215)
|
(3 033)
|
(3 115)
|
(2 952)
|
(2 945)
|
(2 943)
|
(2 949)
|
(3 069)
|
(3 119)
|
(3 193)
|
(3 288)
|
(3 350)
|
(3 450)
|
(3 519)
|
(3 517)
|
|
| Selling, General & Administrative |
(3 778)
|
(3 844)
|
(3 568)
|
(4 091)
|
(3 846)
|
(3 744)
|
(2 815)
|
(3 309)
|
(3 434)
|
(2 181)
|
(3 466)
|
(3 556)
|
(3 575)
|
(3 258)
|
(3 663)
|
(3 751)
|
(3 799)
|
(3 391)
|
(3 694)
|
(3 594)
|
(3 668)
|
(3 695)
|
(3 693)
|
(3 770)
|
(3 487)
|
(3 424)
|
(3 337)
|
(3 151)
|
(3 233)
|
(3 087)
|
(3 087)
|
(3 096)
|
(3 099)
|
(3 218)
|
(3 291)
|
(3 361)
|
(3 480)
|
(3 567)
|
(3 673)
|
(3 728)
|
(3 731)
|
|
| Depreciation & Amortization |
0
|
0
|
(245)
|
0
|
0
|
0
|
(309)
|
0
|
0
|
(360)
|
0
|
0
|
0
|
(273)
|
0
|
0
|
0
|
(263)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
214
|
209
|
68
|
172
|
147
|
184
|
230
|
201
|
266
|
0
|
289
|
358
|
312
|
0
|
249
|
197
|
204
|
0
|
310
|
297
|
288
|
0
|
143
|
146
|
141
|
121
|
122
|
118
|
118
|
135
|
141
|
153
|
151
|
149
|
172
|
167
|
192
|
216
|
224
|
209
|
213
|
|
| Operating Income |
(921)
N/A
|
(979)
-6%
|
(215)
+78%
|
(155)
+28%
|
(91)
+41%
|
(41)
+55%
|
(975)
-2 289%
|
(833)
+15%
|
(717)
+14%
|
(461)
+36%
|
(415)
+10%
|
(416)
0%
|
(536)
-29%
|
(725)
-35%
|
(457)
+37%
|
(493)
-8%
|
(456)
+8%
|
(748)
-64%
|
(421)
+44%
|
(331)
+21%
|
(317)
+4%
|
(527)
-66%
|
(174)
+67%
|
(99)
+43%
|
(40)
+60%
|
(37)
+9%
|
(40)
-11%
|
(29)
+29%
|
(8)
+72%
|
23
N/A
|
13
-43%
|
(29)
N/A
|
(15)
+48%
|
12
N/A
|
7
-45%
|
26
+290%
|
91
+246%
|
151
+66%
|
188
+24%
|
266
+42%
|
346
+30%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
188
|
102
|
167
|
82
|
87
|
94
|
108
|
104
|
116
|
136
|
137
|
143
|
143
|
165
|
148
|
137
|
127
|
138
|
125
|
134
|
158
|
181
|
188
|
201
|
198
|
195
|
178
|
158
|
169
|
149
|
137
|
149
|
143
|
160
|
167
|
184
|
171
|
166
|
153
|
160
|
167
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
20
|
0
|
0
|
0
|
459
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
180
|
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)
|
(1)
|
0
|
446
|
446
|
0
|
446
|
(0)
|
181
|
(0)
|
(0)
|
(0)
|
231
|
0
|
0
|
0
|
149
|
0
|
0
|
0
|
148
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(734)
N/A
|
(877)
-20%
|
(29)
+97%
|
(74)
-153%
|
441
N/A
|
499
+13%
|
(408)
N/A
|
(283)
+31%
|
(601)
-112%
|
(144)
+76%
|
(278)
-93%
|
(273)
+2%
|
(393)
-44%
|
(325)
+17%
|
(309)
+5%
|
(356)
-15%
|
(329)
+8%
|
(282)
+14%
|
(297)
-5%
|
(197)
+33%
|
(159)
+19%
|
(198)
-24%
|
14
N/A
|
102
+614%
|
157
+54%
|
159
+1%
|
138
-13%
|
129
-6%
|
161
+25%
|
172
+7%
|
150
-13%
|
120
-20%
|
128
+7%
|
172
+34%
|
174
+1%
|
210
+21%
|
262
+25%
|
317
+21%
|
341
+8%
|
426
+25%
|
513
+21%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
205
|
217
|
317
|
322
|
197
|
187
|
103
|
73
|
155
|
55
|
89
|
79
|
101
|
94
|
91
|
109
|
102
|
4
|
6
|
(16)
|
(18)
|
(255)
|
(293)
|
(307)
|
(318)
|
10
|
14
|
13
|
9
|
(89)
|
(89)
|
(84)
|
(88)
|
(160)
|
(155)
|
(160)
|
(183)
|
(69)
|
(73)
|
(90)
|
(97)
|
|
| Income from Continuing Operations |
(529)
|
(660)
|
288
|
249
|
638
|
687
|
(305)
|
(210)
|
(446)
|
(89)
|
(190)
|
(194)
|
(293)
|
(231)
|
(218)
|
(247)
|
(227)
|
(278)
|
(291)
|
(213)
|
(177)
|
(453)
|
(279)
|
(204)
|
(161)
|
169
|
151
|
142
|
170
|
83
|
61
|
37
|
41
|
13
|
19
|
50
|
79
|
248
|
268
|
336
|
417
|
|
| Net Income (Common) |
(529)
N/A
|
(660)
-25%
|
288
N/A
|
249
-14%
|
638
+157%
|
687
+8%
|
(305)
N/A
|
(210)
+31%
|
(446)
-113%
|
(89)
+80%
|
(190)
-114%
|
(194)
-2%
|
(293)
-51%
|
(231)
+21%
|
(218)
+6%
|
(247)
-14%
|
(227)
+8%
|
(278)
-23%
|
(291)
-5%
|
(213)
+27%
|
(177)
+17%
|
(453)
-155%
|
(279)
+38%
|
(204)
+27%
|
(161)
+21%
|
169
N/A
|
151
-11%
|
142
-6%
|
170
+20%
|
83
-51%
|
61
-27%
|
37
-40%
|
41
+11%
|
13
-69%
|
19
+48%
|
50
+168%
|
79
+57%
|
248
+215%
|
268
+8%
|
336
+26%
|
417
+24%
|
|
| EPS (Diluted) |
-1.99
N/A
|
-2.48
-25%
|
1.08
N/A
|
0.93
-14%
|
2.39
+157%
|
2.57
+8%
|
-1.15
N/A
|
-0.8
+30%
|
-1.69
-111%
|
-0.33
+80%
|
-0.72
-118%
|
-0.74
-3%
|
-1.11
-50%
|
-0.87
+22%
|
-0.83
+5%
|
-0.94
-13%
|
-0.86
+9%
|
-1.04
-21%
|
-1.1
-6%
|
-0.84
+24%
|
-0.64
+24%
|
-1.7
-166%
|
-1.05
+38%
|
-0.78
+26%
|
-0.66
+15%
|
0.64
N/A
|
0.58
-9%
|
0.54
-7%
|
0.65
+20%
|
0.31
-52%
|
0.23
-26%
|
0.14
-39%
|
0.15
+7%
|
0.05
-67%
|
0.07
+40%
|
0.19
+171%
|
0.3
+58%
|
0.93
+210%
|
1.01
+9%
|
1.26
+25%
|
1.56
+24%
|
|
Switch to:
Switch to:
See Also
Discover More
