T

Thaicom PCL
SET:THCOM

Watchlist Manager
Thaicom PCL
SET:THCOM
Watchlist
Price: 8.65 THB 2.37% Market Closed
Market Cap: 9.5B THB

Income Statement

Earnings Waterfall
Thaicom PCL

Revenue
2.1B THB
Cost of Revenue
-1.5B THB
Gross Profit
601.6m THB
Operating Expenses
-541.8m THB
Operating Income
59.8m THB
Other Expenses
40m THB
Net Income
99.8m THB

Income Statement
Thaicom PCL

Rotate your device to view
Income Statement
Currency: THB
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 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
359
332
305
267
235
198
162
139
138
133
133
136
131
139
150
151
193
373
552
777
954
975
990
910
809
715
599
541
626
612
608
601
1 087
1 079
1 093
1 101
496
491
481
479
452
471
460
455
420
374
329
283
265
285
314
345
384
381
368
355
306
294
284
306
338
369
395
386
382
278
265
251
338
341
337
334
300
270
234
200
188
176
169
167
155
143
131
116
122
128
130
134
127
122
115
101
91
80
0
0
Revenue
4 817
N/A
4 854
+1%
4 835
0%
4 899
+1%
4 997
+2%
5 213
+4%
5 455
+5%
5 605
+3%
5 805
+4%
5 878
+1%
5 532
-6%
5 184
-6%
5 120
-1%
4 867
-5%
6 457
+33%
6 754
+5%
6 672
-1%
7 197
+8%
5 954
-17%
6 190
+4%
6 846
+11%
6 709
-2%
7 039
+5%
6 801
-3%
6 435
-5%
6 675
+4%
6 533
-2%
6 918
+6%
7 013
+1%
6 914
-1%
7 015
+1%
7 071
+1%
7 188
+2%
7 214
+0%
7 107
-1%
6 887
-3%
6 700
-3%
6 486
-3%
6 702
+3%
7 052
+5%
7 254
+3%
7 466
+3%
7 412
-1%
7 259
-2%
7 266
+0%
7 368
+1%
7 491
+2%
7 801
+4%
7 896
+1%
10 671
+35%
11 712
+10%
12 617
+8%
10 176
-19%
12 126
+19%
12 093
0%
12 209
+1%
12 454
+2%
12 590
+1%
12 553
0%
12 197
-3%
8 642
-29%
7 450
-14%
6 151
-17%
4 965
-19%
6 689
+35%
6 175
-8%
6 066
-2%
5 965
-2%
6 026
+1%
5 825
-3%
5 547
-5%
5 231
-6%
4 663
-11%
4 325
-7%
4 946
+14%
4 676
-5%
3 557
-24%
4 345
+22%
3 303
-24%
3 310
+0%
3 303
0%
3 205
-3%
3 146
-2%
2 983
-5%
2 927
-2%
2 972
+2%
2 872
-3%
2 733
-5%
2 627
-4%
2 497
-5%
2 499
+0%
2 491
0%
2 413
-3%
2 304
-5%
2 200
-4%
2 086
-5%
Gross Profit
Cost of Revenue
(2 560)
(2 630)
(2 666)
(2 797)
(2 885)
(3 012)
(3 152)
(3 295)
(3 512)
(3 655)
(3 542)
(3 338)
(3 218)
(3 115)
(3 474)
(3 715)
(3 900)
(4 649)
(4 944)
(5 370)
(5 921)
(5 734)
(5 825)
(5 737)
(5 592)
(5 768)
(5 553)
(5 746)
(5 780)
(5 734)
(5 921)
(6 013)
(6 128)
(6 132)
(6 150)
(5 996)
(5 851)
(5 632)
(5 600)
(5 605)
(5 473)
(5 346)
(5 042)
(4 716)
(4 484)
(4 487)
(4 543)
(4 728)
(4 695)
(7 074)
(7 598)
(8 099)
(6 024)
(7 157)
(7 224)
(7 259)
(7 354)
(7 289)
(7 266)
(7 199)
(5 569)
(5 202)
(4 793)
(4 294)
(5 291)
(4 864)
(4 585)
(4 355)
(4 237)
(4 198)
(4 077)
(3 975)
(3 671)
(3 380)
(3 788)
(3 600)
(2 578)
(3 228)
(2 544)
(2 464)
(2 350)
(2 050)
(1 777)
(1 487)
(1 500)
(1 541)
(1 552)
(1 531)
(1 524)
(1 490)
(1 478)
(1 537)
(1 543)
(1 560)
(1 545)
(1 484)
Gross Profit
2 258
N/A
2 224
-1%
2 169
-2%
2 102
-3%
2 112
+0%
2 201
+4%
2 303
+5%
2 310
+0%
2 293
-1%
2 223
-3%
1 989
-11%
1 846
-7%
1 902
+3%
1 752
-8%
2 983
+70%
3 039
+2%
2 771
-9%
2 548
-8%
1 010
-60%
820
-19%
925
+13%
975
+5%
1 214
+25%
1 065
-12%
843
-21%
907
+8%
980
+8%
1 172
+20%
1 233
+5%
1 181
-4%
1 094
-7%
1 059
-3%
1 060
+0%
1 082
+2%
957
-11%
891
-7%
849
-5%
854
+1%
1 102
+29%
1 447
+31%
1 781
+23%
2 120
+19%
2 370
+12%
2 543
+7%
2 782
+9%
2 880
+4%
2 947
+2%
3 073
+4%
3 201
+4%
3 597
+12%
4 114
+14%
4 518
+10%
4 152
-8%
4 969
+20%
4 870
-2%
4 950
+2%
5 099
+3%
5 301
+4%
5 287
0%
4 999
-5%
3 073
-39%
2 248
-27%
1 358
-40%
671
-51%
1 398
+108%
1 310
-6%
1 481
+13%
1 611
+9%
1 789
+11%
1 627
-9%
1 469
-10%
1 256
-15%
992
-21%
945
-5%
1 158
+23%
1 076
-7%
978
-9%
1 117
+14%
759
-32%
846
+12%
953
+13%
1 156
+21%
1 369
+18%
1 495
+9%
1 427
-5%
1 430
+0%
1 319
-8%
1 202
-9%
1 103
-8%
1 007
-9%
1 021
+1%
953
-7%
870
-9%
743
-15%
655
-12%
602
-8%
Operating Income
Operating Expenses
(551)
(560)
(637)
(487)
(637)
(639)
(704)
(986)
(835)
(943)
(692)
(683)
(669)
(522)
(748)
(715)
(920)
(1 463)
(970)
(1 007)
(1 123)
(2 136)
(2 341)
(1 399)
(1 385)
3 817
3 921
(1 235)
(1 506)
(1 299)
(1 323)
(1 232)
(1 165)
(1 148)
(1 134)
(1 347)
(1 389)
(1 393)
(1 481)
(1 420)
(1 455)
(1 343)
(1 251)
(1 249)
(1 431)
(1 532)
(1 593)
(1 339)
(1 387)
(1 516)
(1 710)
(2 469)
(1 787)
(2 692)
(2 405)
(1 711)
(1 711)
(1 660)
(1 833)
(1 930)
(1 472)
(1 107)
(717)
(483)
(1 459)
(4 751)
(4 912)
(4 890)
(1 503)
(3 340)
(3 399)
(3 402)
(846)
(870)
(378)
(327)
(269)
(405)
(869)
(907)
(815)
(857)
(820)
(818)
(900)
(1 163)
(896)
(603)
(538)
(547)
(849)
(853)
(884)
(618)
(580)
(542)
Selling, General & Administrative
(570)
(584)
(667)
(707)
(861)
(864)
(923)
(1 018)
(1 127)
(1 233)
(1 122)
(1 124)
(1 004)
(886)
(970)
(932)
(1 010)
(1 116)
(1 144)
(1 173)
(1 255)
(1 313)
(1 399)
(1 445)
(1 403)
(1 408)
(1 317)
(1 329)
(1 521)
(1 349)
(1 361)
(1 262)
(1 177)
(1 203)
(1 222)
(1 446)
(1 460)
(1 482)
(1 559)
(1 503)
(1 528)
(1 507)
(1 414)
(1 432)
(1 447)
(1 498)
(1 550)
(1 520)
(1 539)
(1 729)
(1 934)
(2 700)
(1 857)
(2 320)
(2 292)
(1 655)
(2 118)
(2 153)
(2 082)
(2 100)
(1 511)
(1 292)
(1 088)
(878)
(1 684)
(1 829)
(1 808)
(1 768)
(1 517)
(1 239)
(1 305)
(1 311)
(922)
(1 027)
(1 137)
(1 047)
(927)
(1 133)
(946)
(980)
(884)
(880)
(846)
(848)
(940)
(952)
(981)
(949)
(854)
(865)
(904)
(901)
(891)
(864)
(788)
(766)
Other Operating Expenses
19
24
30
220
224
225
219
32
292
290
430
441
334
363
222
217
89
(348)
174
166
132
(823)
(943)
46
18
5 225
5 237
94
16
50
38
31
13
55
88
99
71
89
78
82
73
164
162
183
17
(34)
(43)
181
152
213
223
231
70
(372)
(113)
(57)
407
493
249
170
39
184
371
395
225
(2 921)
(3 105)
(3 122)
14
(2 101)
(2 094)
(2 091)
77
156
759
720
659
728
77
74
69
23
26
30
40
(210)
86
346
316
318
56
47
7
246
207
224
Operating Income
1 707
N/A
1 665
-2%
1 532
-8%
1 615
+5%
1 475
-9%
1 561
+6%
1 600
+2%
1 324
-17%
1 458
+10%
1 280
-12%
1 297
+1%
1 163
-10%
1 233
+6%
1 230
0%
2 235
+82%
2 324
+4%
1 851
-20%
1 085
-41%
39
-96%
(188)
N/A
(198)
-5%
(1 161)
-486%
(1 127)
+3%
(335)
+70%
(542)
-62%
4 724
N/A
4 900
+4%
(63)
N/A
(273)
-336%
(118)
+57%
(229)
-93%
(174)
+24%
(104)
+40%
(67)
+36%
(177)
-165%
(456)
-157%
(541)
-19%
(539)
+0%
(379)
+30%
27
N/A
326
+1 130%
777
+138%
1 119
+44%
1 295
+16%
1 351
+4%
1 349
0%
1 355
+0%
1 734
+28%
1 814
+5%
2 081
+15%
2 404
+15%
2 049
-15%
2 365
+15%
2 277
-4%
2 465
+8%
3 239
+31%
3 389
+5%
3 641
+7%
3 454
-5%
3 069
-11%
1 601
-48%
1 141
-29%
641
-44%
189
-71%
(61)
N/A
(3 440)
-5 569%
(3 431)
+0%
(3 279)
+4%
286
N/A
(1 713)
N/A
(1 930)
-13%
(2 146)
-11%
147
N/A
75
-49%
780
+943%
749
-4%
709
-5%
712
+0%
(111)
N/A
(61)
+45%
138
N/A
299
+117%
549
+84%
677
+23%
527
-22%
268
-49%
424
+58%
599
+41%
565
-6%
461
-18%
173
-62%
100
-42%
(14)
N/A
125
N/A
75
-40%
60
-20%
Pre-Tax Income
Interest Income Expense
(137)
24
207
(49)
(35)
(89)
(184)
31
(18)
3
(39)
(63)
(47)
(66)
(23)
(69)
(40)
(59)
(116)
(164)
1 041
1 287
1 344
6 709
5 532
474
(65)
(448)
(701)
(1 515)
(698)
(434)
(479)
(398)
(791)
(945)
(377)
(390)
(364)
(352)
(376)
(387)
(419)
(323)
(153)
(67)
(139)
(194)
(299)
(463)
(340)
(278)
(314)
(112)
(251)
(797)
(629)
(661)
(460)
124
152
(54)
(60)
(98)
124
1 825
1 876
1 791
1 919
(197)
(330)
(285)
(341)
(57)
53
183
(95)
23
69
113
81
(146)
(80)
54
(138)
(75)
(47)
(238)
(94)
230
128
(499)
84
(229)
(471)
99
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(400)
(400)
(400)
0
0
(981)
(964)
0
0
17
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(210)
(175)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(3 309)
0
0
0
(2 253)
0
0
(29)
(1 646)
(1 750)
(1 750)
(1 721)
5
0
0
0
1
0
0
(259)
(253)
0
0
0
4
0
0
0
1
0
0
0
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
5
0
0
0
1
0
0
0
0
0
0
0
5
0
0
0
30
0
0
0
5
0
0
0
3
0
0
0
0
0
0
0
3
0
0
0
10
0
0
0
4
0
0
0
(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
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
1
0
0
0
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
(66)
26
25
33
9
9
(2)
(27)
13
75
103
114
64
28
8
5
17
(8)
(2)
10
44
42
39
42
Pre-Tax Income
1 570
N/A
1 688
+8%
1 740
+3%
1 566
-10%
1 440
-8%
1 472
+2%
1 416
-4%
1 355
-4%
1 440
+6%
1 284
-11%
1 259
-2%
1 100
-13%
1 186
+8%
1 164
-2%
1 812
+56%
1 856
+2%
1 411
-24%
1 026
-27%
(77)
N/A
(1 333)
-1 631%
(121)
+91%
127
N/A
217
+71%
6 391
+2 849%
4 995
-22%
5 198
+4%
4 835
-7%
(510)
N/A
(973)
-91%
(1 634)
-68%
(927)
+43%
(607)
+34%
(583)
+4%
(465)
+20%
(968)
-108%
(1 401)
-45%
(912)
+35%
(929)
-2%
(743)
+20%
(325)
+56%
(20)
+94%
390
N/A
700
+79%
762
+9%
1 029
+35%
1 281
+25%
1 216
-5%
1 541
+27%
1 518
-1%
1 618
+7%
2 064
+28%
1 772
-14%
2 051
+16%
2 165
+6%
2 214
+2%
2 442
+10%
2 763
+13%
2 980
+8%
2 994
+0%
3 192
+7%
1 762
-45%
1 086
-38%
581
-46%
91
-84%
(3 241)
N/A
(1 615)
+50%
(1 555)
+4%
(1 488)
+4%
(52)
+96%
(1 910)
-3 561%
(2 260)
-18%
(2 460)
-9%
(1 906)
+23%
(1 706)
+11%
(892)
+48%
(756)
+15%
628
N/A
744
+18%
(43)
N/A
25
N/A
232
+810%
228
-2%
572
+151%
586
+2%
199
-66%
220
+11%
385
+75%
366
-5%
492
+34%
683
+39%
299
-56%
(389)
N/A
115
N/A
(62)
N/A
(357)
-473%
201
N/A
Net Income
Tax Provision
(12)
(20)
(20)
(21)
(31)
(97)
(177)
(249)
(313)
(290)
(293)
(260)
(298)
(307)
(498)
(482)
(200)
68
431
785
80
24
(115)
(2 399)
(1 952)
(2 010)
(1 845)
240
261
420
192
41
112
57
208
270
130
123
69
(13)
(483)
(565)
(602)
(662)
(347)
(379)
(374)
(400)
(339)
(354)
(434)
(451)
(450)
(531)
(517)
(440)
(458)
(514)
(510)
(545)
(270)
(120)
(65)
(21)
455
456
461
467
269
243
206
189
(344)
(313)
(297)
(243)
(114)
(119)
(69)
(68)
(88)
(145)
(139)
(177)
(156)
(139)
(156)
(145)
(138)
(131)
(141)
(128)
(138)
(129)
(104)
(101)
Income from Continuing Operations
1 558
1 669
1 720
1 545
1 409
1 375
1 238
1 106
1 127
994
966
840
888
857
1 314
1 373
1 211
1 094
354
(547)
(41)
151
102
3 992
3 043
3 188
2 990
(270)
(712)
(1 214)
(734)
(566)
(471)
(408)
(761)
(1 130)
(783)
(806)
(674)
(338)
(502)
(175)
97
100
682
903
842
1 141
1 179
1 265
1 630
1 320
1 601
1 635
1 697
2 002
2 305
2 466
2 485
2 647
1 492
966
516
70
(2 787)
(1 159)
(1 094)
(1 021)
217
(1 667)
(2 054)
(2 271)
(2 250)
(2 019)
(1 189)
(999)
514
625
(112)
(42)
144
83
433
409
42
81
229
221
354
552
158
(518)
(23)
(191)
(461)
100
Income to Minority Interest
5
5
5
5
2
(1)
(18)
(36)
(47)
(75)
(59)
(42)
(32)
(3)
(4)
(5)
(4)
(4)
(2)
(3)
(4)
(3)
(4)
(4)
(4)
(2)
(3)
(2)
(2)
0
1
(2)
0
(4)
(5)
(4)
(6)
(6)
(7)
(9)
12
13
16
0
0
0
0
0
0
(68)
(127)
142
0
108
120
(199)
(183)
(184)
(183)
(177)
(171)
(172)
(166)
(170)
(189)
(157)
(116)
(69)
(17)
(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
Net Income (Common)
1 563
N/A
1 674
+7%
1 725
+3%
1 550
-10%
1 411
-9%
1 374
-3%
1 220
-11%
1 070
-12%
1 080
+1%
918
-15%
907
-1%
798
-12%
856
+7%
854
0%
1 310
+53%
1 369
+4%
1 208
-12%
1 090
-10%
351
-68%
(550)
N/A
(46)
+92%
148
N/A
98
-33%
3 989
+3 953%
3 040
-24%
3 186
+5%
2 987
-6%
(272)
N/A
(713)
-163%
(1 214)
-70%
(734)
+40%
(568)
+23%
(471)
+17%
(412)
+12%
(766)
-86%
(1 135)
-48%
(789)
+30%
(812)
-3%
(681)
+16%
(348)
+49%
(490)
-41%
(281)
+43%
(141)
+50%
(264)
-88%
174
N/A
462
+165%
537
+16%
965
+80%
1 128
+17%
1 196
+6%
1 504
+26%
1 463
-3%
1 601
+9%
1 742
+9%
1 816
+4%
1 803
-1%
2 122
+18%
2 282
+8%
2 302
+1%
2 470
+7%
1 612
-35%
1 170
-27%
795
-32%
427
-46%
(2 650)
N/A
(1 045)
+61%
(1 010)
+3%
(971)
+4%
230
N/A
(1 667)
N/A
(2 054)
-23%
(2 271)
-11%
(2 250)
+1%
(2 019)
+10%
(1 189)
+41%
(999)
+16%
514
N/A
625
+22%
(112)
N/A
(42)
+62%
144
N/A
83
-42%
433
+423%
409
-6%
42
-90%
81
+92%
229
+181%
221
-3%
354
+60%
552
+56%
158
-71%
(518)
N/A
(23)
+96%
(191)
-737%
(461)
-141%
100
N/A
EPS (Diluted)
1.79
N/A
1.92
+7%
1.97
+3%
1.77
-10%
1.61
-9%
1.54
-4%
1.4
-9%
1.22
-13%
1.23
+1%
1.05
-15%
1.03
-2%
0.91
-12%
0.97
+7%
0.96
-1%
1.39
+45%
1.24
-11%
1.2
-3%
0.99
-18%
0.32
-68%
-0.5
N/A
-0.04
+92%
0.14
N/A
0.09
-36%
3.64
+3 944%
2.78
-24%
2.91
+5%
2.73
-6%
-0.24
N/A
-0.65
-171%
-1.1
-69%
-0.66
+40%
-0.51
+23%
-0.43
+16%
-0.38
+12%
-0.7
-84%
-1.04
-49%
-0.72
+31%
-0.74
-3%
-0.62
+16%
-0.32
+48%
-0.45
-41%
-0.25
+44%
-0.12
+52%
-0.24
-100%
0.15
N/A
0.42
+180%
0.49
+17%
0.88
+80%
1.02
+16%
1.08
+6%
1.36
+26%
1.32
-3%
1.46
+11%
1.58
+8%
1.65
+4%
1.64
-1%
1.94
+18%
2.08
+7%
2.1
+1%
2.26
+8%
1.47
-35%
1.06
-28%
0.72
-32%
0.38
-47%
-2.41
N/A
-0.95
+61%
-0.91
+4%
-0.88
+3%
0.2
N/A
-1.53
N/A
-1.88
-23%
-2.07
-10%
-2.05
+1%
-1.84
+10%
-1.08
+41%
-0.91
+16%
0.47
N/A
0.57
+21%
-0.1
N/A
-0.04
+60%
0.13
N/A
0.08
-38%
0.4
+400%
0.37
-8%
0.04
-89%
0.07
+75%
0.21
+200%
0.2
-5%
0.32
+60%
0.5
+56%
0.14
-72%
-0.47
N/A
-0.02
+96%
-0.17
-750%
-0.42
-147%
0.11
N/A