A

Asia Aviation PCL
SET:AAV

Watchlist Manager
Asia Aviation PCL
SET:AAV
Watchlist
Price: 2.7 THB 3.05% Market Closed
Market Cap: 31.3B THB
Have any thoughts about
Asia Aviation PCL?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

48.7B
+3%
Revenue
Growth Rates:
1 Year
+31%
3 Years
+749%
5 Years
+22%
7 Years
+44%
10 Years
+103%
10.5B
+118%
Operating Income
Growth Rates:
1 Year
+959%
3 Years
-
5 Years
-
7 Years
+369%
10 Years
+5 147%
5.9B
+648%
Net Income
Growth Rates:
1 Year
+674%
3 Years
-
5 Years
-
7 Years
+469%
10 Years
-

Earnings Waterfall
Asia Aviation PCL

Revenue
48.7B THB
Cost of Revenue
-41.1B THB
Gross Profit
7.6B THB
Operating Expenses
2.9B THB
Operating Income
10.5B THB
Other Expenses
-4.6B THB
Net Income
5.9B THB

Income Statement
Asia Aviation PCL

Rotate your device to view
Income Statement
Currency: THB
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
Revenue
Revenue
23 981
N/A
25 356
+6%
26 630
+5%
28 054
+5%
29 749
+6%
29 507
-1%
30 725
+4%
31 596
+3%
32 487
+3%
32 401
0%
32 610
+1%
33 204
+2%
33 814
+2%
36 003
+6%
38 095
+6%
38 796
+2%
38 986
+0%
38 905
0%
38 806
0%
39 364
+1%
39 838
+1%
40 181
+1%
36 838
-8%
27 496
-25%
20 199
-27%
13 634
-33%
6 968
-49%
7 684
+10%
5 732
-25%
3 828
-33%
4 468
+17%
7 963
+78%
12 605
+58%
17 553
+39%
26 639
+52%
32 197
+21%
37 048
+15%
41 241
+11%
45 950
+11%
47 398
+3%
48 667
+3%
Gross Profit
Cost of Revenue
(22 712)
(23 708)
(23 998)
(24 455)
(25 188)
(25 315)
(25 626)
(26 141)
(26 731)
(26 688)
(27 790)
(28 713)
(29 520)
(31 029)
(32 205)
(33 726)
(35 113)
(36 424)
(37 284)
(38 271)
(38 484)
(38 359)
(36 790)
(30 323)
(25 343)
(20 484)
(15 250)
(14 519)
(11 967)
(11 223)
(12 743)
(19 276)
(24 076)
(23 533)
(31 435)
(31 150)
(34 167)
(36 812)
(40 152)
(41 099)
(41 094)
Gross Profit
1 270
N/A
1 648
+30%
2 632
+60%
3 599
+37%
4 561
+27%
4 192
-8%
5 099
+22%
5 455
+7%
5 756
+6%
5 713
-1%
4 820
-16%
4 491
-7%
4 294
-4%
4 974
+16%
5 890
+18%
5 070
-14%
3 873
-24%
2 481
-36%
1 522
-39%
1 093
-28%
1 354
+24%
1 822
+35%
48
-97%
(2 827)
N/A
(5 144)
-82%
(6 850)
-33%
(8 282)
-21%
(6 835)
+17%
(6 235)
+9%
(7 395)
-19%
(8 274)
-12%
(11 313)
-37%
(11 472)
-1%
(5 980)
+48%
(4 796)
+20%
1 047
N/A
2 881
+175%
4 430
+54%
5 797
+31%
6 299
+9%
7 573
+20%
Operating Income
Operating Expenses
(1 068)
(1 005)
(1 296)
(1 333)
(1 424)
(1 421)
(1 477)
(1 594)
(1 699)
(1 906)
(1 978)
(2 052)
(2 057)
(1 992)
(1 974)
(2 033)
(2 014)
(2 071)
(2 008)
(1 893)
(1 921)
(2 295)
(3 787)
(3 560)
(3 115)
(1 125)
(950)
(1 098)
(1 209)
(1 149)
(1 114)
(1 414)
(1 611)
(989)
(1 739)
(1 469)
(1 890)
(1 645)
(1 303)
(1 485)
2 920
Selling, General & Administrative
(1 938)
(1 925)
(2 114)
(2 129)
(2 224)
(2 377)
(2 464)
(2 577)
(2 644)
(2 636)
(2 720)
(2 791)
(2 832)
(2 880)
(3 001)
(3 104)
(3 105)
(3 042)
(3 206)
(3 235)
(3 248)
(3 295)
(3 041)
(2 555)
(2 149)
(1 851)
(1 565)
(1 603)
(1 584)
(1 438)
(1 482)
(1 901)
(2 013)
(1 726)
(2 643)
(2 586)
(3 171)
(3 353)
(3 079)
(3 091)
(2 840)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
(70)
0
0
0
(75)
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
868
920
818
798
802
956
989
983
945
730
742
739
775
957
1 029
1 072
1 091
1 045
1 197
1 343
1 327
999
(747)
(1 005)
(966)
726
615
505
374
289
368
488
402
737
904
1 117
1 281
1 709
1 776
1 606
5 760
Operating Income
200
N/A
643
+221%
1 336
+108%
2 267
+70%
3 139
+38%
2 771
-12%
3 623
+31%
3 862
+7%
4 058
+5%
3 806
-6%
2 843
-25%
2 440
-14%
2 237
-8%
2 982
+33%
3 917
+31%
3 037
-22%
1 859
-39%
410
-78%
(486)
N/A
(800)
-65%
(567)
+29%
(473)
+17%
(3 740)
-691%
(6 387)
-71%
(8 259)
-29%
(7 975)
+3%
(9 232)
-16%
(7 933)
+14%
(7 444)
+6%
(8 544)
-15%
(9 388)
-10%
(12 726)
-36%
(13 082)
-3%
(6 969)
+47%
(6 535)
+6%
(422)
+94%
991
N/A
2 785
+181%
4 494
+61%
4 814
+7%
10 493
+118%
Pre-Tax Income
Interest Income Expense
(67)
(313)
(209)
(412)
(729)
(662)
(697)
(551)
(352)
(600)
(488)
(521)
(437)
(331)
(409)
(493)
(501)
(493)
(587)
(532)
(726)
(393)
(1 307)
128
(844)
(1 268)
(370)
(2 717)
(3 869)
(5 112)
(3 901)
(6 135)
(7 221)
(3 650)
(3 584)
(2 197)
(112)
(2 258)
(5 004)
(3 917)
(3 218)
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
(84)
(1 416)
(1 416)
(1 416)
(43)
(84)
(125)
(123)
(47)
(47)
(6)
0
0
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
1 332
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
1
0
0
(1)
(1)
0
0
0
(1)
0
(2)
(2)
(2)
0
(2)
(2)
0
0
0
0
0
0
0
1 332
1 332
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
134
N/A
330
+146%
1 127
+242%
1 854
+65%
2 409
+30%
2 109
-12%
2 926
+39%
3 311
+13%
3 705
+12%
3 206
-13%
2 353
-27%
1 917
-19%
1 798
-6%
2 651
+47%
3 506
+32%
2 542
-27%
1 358
-47%
(84)
N/A
(1 073)
-1 184%
(1 332)
-24%
(1 293)
+3%
(866)
+33%
(3 715)
-329%
(4 927)
-33%
(7 771)
-58%
(9 327)
-20%
(11 017)
-18%
(12 066)
-10%
(12 729)
-5%
(13 699)
-8%
(13 373)
+2%
(18 986)
-42%
(20 427)
-8%
(10 666)
+48%
(10 166)
+5%
(2 626)
+74%
879
N/A
527
-40%
(510)
N/A
897
N/A
7 275
+711%
Net Income
Tax Provision
(184)
1
(122)
(156)
(160)
(151)
(54)
(45)
115
191
246
225
94
34
(28)
66
124
211
275
217
72
(1)
723
738
1 000
660
182
228
414
1 741
2 251
3 663
4 872
2 452
2 311
1 037
(112)
(61)
207
(103)
(1 340)
Income from Continuing Operations
(50)
331
1 005
1 698
2 248
1 958
2 871
3 265
3 820
3 398
2 599
2 143
1 893
2 685
3 480
2 609
1 483
127
(798)
(1 115)
(1 221)
(866)
(2 992)
(4 189)
(6 771)
(8 667)
(10 835)
(11 838)
(12 315)
(11 958)
(11 122)
(15 323)
(15 555)
(8 214)
(7 855)
(1 589)
767
466
(303)
794
5 935
Income to Minority Interest
26
(148)
(455)
(766)
(1 016)
(880)
(1 290)
(1 468)
(1 717)
(1 528)
(1 168)
(963)
(849)
(1 207)
(1 568)
(1 174)
(667)
(57)
361
502
549
392
1 349
1 887
3 049
3 903
4 878
5 330
5 546
5 310
3 969
2 767
1 047
184
184
0
0
0
0
0
0
Net Income (Common)
(24)
N/A
183
N/A
551
+201%
933
+69%
1 234
+32%
1 078
-13%
1 582
+47%
1 799
+14%
2 104
+17%
1 869
-11%
1 431
-23%
1 179
-18%
1 043
-12%
1 477
+42%
1 912
+29%
1 435
-25%
816
-43%
70
-91%
(437)
N/A
(613)
-40%
(672)
-10%
(474)
+29%
(1 643)
-247%
(2 302)
-40%
(3 722)
-62%
(4 764)
-28%
(5 957)
-25%
(6 508)
-9%
(6 769)
-4%
(6 647)
+2%
(7 154)
-8%
(12 556)
-76%
(14 508)
-16%
(8 030)
+45%
(7 671)
+4%
(1 589)
+79%
767
N/A
466
-39%
(303)
N/A
794
N/A
5 935
+648%
EPS (Diluted)
0
N/A
0.04
N/A
0.11
+175%
0.19
+73%
0.25
+32%
0.22
-12%
0.33
+50%
0.38
+15%
0.44
+16%
0.37
-16%
0.3
-19%
0.25
-17%
0.22
-12%
0.29
+32%
0.4
+38%
0.3
-25%
0.18
-40%
0.01
-94%
-0.09
N/A
-0.13
-44%
-0.14
-8%
-0.09
+36%
-0.34
-278%
-0.47
-38%
-0.75
-60%
-0.93
-24%
-1.18
-27%
-1.28
-8%
-1.33
-4%
-1.3
+2%
-0.62
+52%
-1.07
-73%
-1.23
-15%
-0.69
+44%
-0.59
+14%
-0.14
+76%
0.07
N/A
0.04
-43%
-0.03
N/A
0.06
N/A
0.46
+667%

See Also

Summary
AAV intrinsic value, competitors valuation, and company profile.
DCF Valuation
AAV stock valuation using Discount Cash Flow valuation method.
Relative Valuation
AAV stock valuation using valuation multiples.
Wall Street Estimates
AAV price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
AAV stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 210,500+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.