D

Watchlist Manager

Watchlist

Price: 2.38 THB 0.85% Market Closed

Market Cap: 1.8B THB

Income Statement

Operating Income

Currency: THB

		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		14	15	17	17	15	13	11	12	14	16	18	21	24	26	27	24	23	23	20	21	19	21	27	33	41	54	76	93	108	109	95	87	78	73	70	69	70	67	65	62	57	62	74	87	102	110	97	93	87	82	90	87	82	77	75	71	73	76	76	75	69	62	58	55	54	54	53	53	55	60	62	64	64	60	61	65	69	71	0	0
Revenue		1 511 N/A	1 646 +9%	1 724 +5%	1 450 -16%	1 329 -8%	1 417 +7%	1 934 +37%	2 141 +11%	2 156 +1%	2 145 -1%	1 998 -7%	1 964 -2%	2 173 +11%	2 200 +1%	1 719 -22%	1 595 -7%	1 606 +1%	1 615 +1%	2 256 +40%	2 404 +7%	2 493 +4%	2 738 +10%	2 396 -12%	2 775 +16%	3 289 +19%	4 017 +22%	5 145 +28%	5 933 +15%	5 940 +0%	5 182 -13%	4 747 -8%	4 864 +2%	5 487 +13%	5 620 +2%	5 286 -6%	5 002 -5%	4 856 -3%	5 095 +5%	5 289 +4%	5 008 -5%	5 278 +5%	5 654 +7%	6 218 +10%	7 218 +16%	7 367 +2%	7 398 +0%	6 645 -10%	5 503 -17%	4 427 -20%	4 467 +1%	4 702 +5%	4 638 -1%	4 088 -12%	3 515 -14%	3 194 -9%	2 887 -10%	2 877 0%	2 716 -6%	2 352 -13%	2 329 -1%	2 404 +3%	2 519 +5%	2 707 +7%	2 785 +3%	2 560 -8%	2 296 -10%	2 035 -11%	1 770 -13%	2 100 +19%	2 136 +2%	2 595 +21%	2 600 +0%	2 156 -17%	2 646 +23%	2 519 -5%	2 808 +11%	2 976 +6%	3 042 +2%	2 851 -6%	2 563 -10%
Gross Profit
Cost of Revenue		(1 368)	(1 473)	(1 510)	(1 235)	(1 079)	(1 139)	(1 599)	(1 775)	(1 805)	(1 786)	(1 609)	(1 602)	(1 811)	(1 868)	(1 528)	(1 443)	(1 428)	(1 425)	(1 971)	(2 067)	(2 168)	(2 398)	(2 115)	(2 434)	(2 881)	(3 512)	(4 429)	(5 122)	(5 069)	(4 397)	(4 077)	(4 162)	(4 831)	(4 937)	(4 637)	(4 458)	(4 330)	(4 561)	(4 731)	(4 505)	(4 860)	(5 272)	(5 871)	(6 845)	(6 931)	(6 890)	(6 145)	(4 979)	(3 927)	(3 958)	(4 151)	(4 161)	(3 628)	(3 084)	(2 771)	(2 442)	(2 471)	(2 335)	(2 052)	(2 052)	(2 105)	(2 232)	(2 404)	(2 551)	(2 359)	(2 187)	(1 972)	(1 692)	(2 002)	(2 034)	(2 472)	(2 481)	(1 991)	(2 466)	(2 298)	(2 506)	(2 753)	(2 787)	(2 580)	(2 314)
Gross Profit		143 N/A	173 +21%	214 +24%	215 +0%	250 +16%	278 +11%	335 +20%	365 +9%	351 -4%	359 +2%	389 +8%	362 -7%	362 +0%	332 -8%	191 -43%	152 -20%	178 +17%	190 +7%	285 +50%	337 +18%	325 -4%	340 +5%	282 -17%	342 +21%	408 +19%	504 +24%	716 +42%	811 +13%	871 +7%	785 -10%	670 -15%	702 +5%	657 -6%	683 +4%	648 -5%	545 -16%	525 -4%	533 +2%	558 +5%	503 -10%	418 -17%	383 -8%	348 -9%	373 +7%	436 +17%	508 +17%	500 -2%	524 +5%	500 -5%	509 +2%	552 +8%	477 -13%	460 -4%	431 -6%	423 -2%	446 +5%	406 -9%	382 -6%	300 -21%	277 -8%	299 +8%	287 -4%	302 +5%	234 -23%	201 -14%	108 -46%	63 -42%	78 +24%	98 +25%	102 +5%	123 +21%	119 -3%	165 +38%	180 +9%	221 +23%	302 +37%	223 -26%	256 +15%	271 +6%	249 -8%
Operating Income
Operating Expenses		(79)	(79)	(97)	(105)	(101)	(115)	(129)	(141)	(125)	(130)	(122)	(125)	(125)	(140)	(126)	(136)	(107)	(114)	(126)	(150)	(193)	(198)	(201)	(186)	(192)	(200)	(216)	(246)	(258)	(318)	(341)	(346)	(348)	(301)	(285)	(261)	(242)	(237)	(254)	(554)	(1 186)	(1 530)	(1 557)	(1 263)	(816)	(461)	(429)	(434)	(487)	(388)	(395)	(407)	(451)	(401)	(449)	(549)	(496)	(487)	(433)	(322)	(292)	(286)	(296)	(314)	(314)	(310)	(304)	(283)	(289)	(285)	(342)	(335)	(266)	(898)	(835)	(843)	(299)	(161)	(174)	(164)
Selling, General & Administrative		(108)	(100)	(119)	(126)	(127)	(135)	(149)	(161)	(146)	(154)	(153)	(159)	(174)	(172)	(166)	(167)	(171)	(180)	(187)	(197)	(207)	(214)	(217)	(222)	(223)	(244)	(272)	(312)	(327)	(383)	(382)	(378)	(389)	(335)	(332)	(313)	(300)	(292)	(289)	(585)	(1 210)	(1 551)	(1 599)	(1 312)	(816)	(535)	(499)	(502)	(486)	(448)	(448)	(459)	(451)	(459)	(510)	(607)	(554)	(547)	(489)	(373)	(333)	(317)	(325)	(354)	(350)	(343)	(336)	(307)	(313)	(308)	(364)	(361)	(287)	(359)	(300)	(297)	(294)	(288)	(297)	(290)
Other Operating Expenses		29	21	22	21	26	21	21	20	21	25	31	34	49	33	40	32	64	66	61	47	14	16	17	36	32	44	57	66	69	66	42	32	41	34	47	52	58	55	34	31	24	21	42	49	(1)	73	70	68	(1)	60	53	52	(1)	58	61	58	58	60	56	50	41	31	29	40	37	33	32	23	24	23	22	25	21	(539)	(535)	(546)	(5)	127	123	125
Operating Income		63 N/A	94 +47%	117 +26%	110 -7%	148 +35%	164 +10%	206 +26%	225 +9%	226 +1%	229 +1%	267 +17%	237 -11%	237 +0%	192 -19%	65 -66%	16 -75%	71 +338%	76 +7%	159 +109%	187 +18%	132 -29%	143 +8%	81 -43%	156 +91%	217 +39%	305 +41%	500 +64%	566 +13%	614 +8%	468 -24%	330 -30%	355 +8%	309 -13%	382 +24%	363 -5%	284 -22%	283 0%	296 +4%	304 +3%	(51) N/A	(768) -1 417%	(1 147) -49%	(1 209) -5%	(890) +26%	(380) +57%	47 N/A	71 +51%	90 +26%	13 -86%	121 +853%	156 +29%	70 -55%	9 -87%	30 +227%	(27) N/A	(104) -289%	(89) +14%	(105) -18%	(132) -26%	(46) +66%	8 N/A	1 -85%	6 +442%	(80) N/A	(113) -41%	(202) -79%	(241) -20%	(205) +15%	(191) +7%	(183) +4%	(219) -19%	(216) +1%	(101) +53%	(718) -612%	(614) +14%	(540) +12%	(76) +86%	95 N/A	97 +2%	85 -12%
Pre-Tax Income
Interest Income Expense		(14)	(15)	(17)	(17)	(15)	(13)	(11)	(12)	(14)	(16)	(18)	(21)	(24)	(26)	(27)	(25)	(23)	(23)	(20)	(21)	(19)	(21)	(28)	(33)	(53)	(67)	(91)	(109)	(120)	(77)	(65)	1	201	103	138	134	115	114	134	136	101	104	72	35	73	71	70	76	76	65	69	131	107	112	113	117	139	131	122	52	119	138	153	249	239	217	230	142	81	113	193	180	77	82	(36)	(4)	51	52	85	51
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(571)	0	0	0	132	0	0	0
Total Other Income		0	0	0	0	0	0	0	0	0	15	15	15	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)	67	(0)	(0)	0	54	0	0	0	63	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(6)	(6)	(6)	(6)	(163)	(201)	(208)	(205)
Pre-Tax Income		50 N/A	79 +58%	101 +28%	93 -8%	133 +44%	151 +13%	195 +29%	213 +9%	212 0%	228 +7%	264 +16%	231 -13%	214 -7%	167 -22%	38 -77%	(9) N/A	48 N/A	53 +11%	138 +161%	166 +20%	113 -32%	121 +8%	54 -56%	123 +128%	164 +34%	238 +45%	410 +72%	457 +12%	493 +8%	391 -21%	265 -32%	356 +34%	510 +43%	485 -5%	501 +3%	418 -17%	399 -5%	410 +3%	438 +7%	85 -81%	(666) N/A	(1 044) -57%	(1 138) -9%	(855) +25%	(241) +72%	117 N/A	141 +20%	166 +18%	142 -14%	186 +30%	226 +21%	202 -11%	180 -11%	142 -21%	86 -39%	13 -85%	50 +284%	26 -48%	(11) N/A	6 N/A	127 +1 948%	139 +9%	159 +15%	169 +6%	127 -25%	15 -88%	(11) N/A	(63) -464%	(110) -74%	(70) +36%	(25) +64%	(36) -41%	(601) -1 575%	(642) -7%	(656) -2%	(551) +16%	(56) +90%	(55) +2%	(26) +53%	(69) -167%
Net Income
Tax Provision		(5)	(11)	(18)	(18)	(34)	(42)	(63)	(71)	(67)	(61)	(51)	(47)	(40)	(33)	(15)	(1)	(10)	(17)	(37)	(42)	(39)	(35)	(16)	(37)	(48)	(69)	(97)	(91)	(78)	(55)	(34)	(48)	(54)	(65)	(63)	(45)	(37)	(44)	(39)	35	165	244	251	175	82	15	10	14	(78)	(98)	(112)	(102)	(34)	(22)	(10)	7	(16)	(19)	(20)	(39)	(72)	(65)	(88)	(78)	(26)	(23)	1	(19)	(18)	(16)	9	25	51	57	31	31	(7)	(4)	(2)	(3)
Income from Continuing Operations		45	68	83	75	100	109	132	142	145	167	214	184	173	134	23	(9)	38	36	102	124	74	87	38	86	116	170	312	366	416	336	230	307	456	420	438	373	361	367	400	120	(502)	(800)	(887)	(680)	(159)	132	150	180	64	87	114	99	146	120	76	20	34	6	(31)	(33)	55	74	71	91	101	(8)	(10)	(82)	(128)	(86)	(17)	(11)	(550)	(585)	(625)	(520)	(63)	(59)	(28)	(72)
Income to Minority Interest		(1)	(1)	(1)	1	1	1	0	0	0	2	3	7	4	8	12	11	12	15	15	15	16	14	11	9	3	(0)	(5)	(9)	(20)	(13)	(8)	(6)	3	2	0	0	1	1	1	0	(0)	(1)	(2)	(2)	(2)	(4)	(3)	(4)	2	3	5	7	3	3	1	(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
Net Income (Common)		44 N/A	67 +51%	83 +23%	75 -9%	100 +33%	110 +10%	133 +21%	142 +7%	145 +2%	170 +17%	217 +28%	191 -12%	177 -7%	142 -20%	34 -76%	2 -95%	50 +2 841%	51 +3%	117 +128%	139 +19%	89 -36%	100 +12%	48 -52%	95 +97%	119 +26%	170 +43%	307 +81%	357 +16%	396 +11%	322 -19%	222 -31%	302 +36%	459 +52%	422 -8%	438 +4%	373 -15%	362 -3%	368 +2%	400 +9%	121 -70%	(502) N/A	(801) -59%	(889) -11%	(682) +23%	(161) +76%	128 N/A	147 +14%	177 +20%	66 -63%	90 +38%	119 +31%	106 -11%	149 +40%	122 -18%	78 -36%	20 -74%	35 +76%	6 -81%	(31) N/A	(33) -8%	55 N/A	74 +33%	71 -4%	91 +29%	101 +11%	(8) N/A	(10) -36%	(82) -683%	(128) -56%	(86) +32%	(17) +81%	(11) +35%	(550) -4 974%	(585) -6%	(625) -7%	(520) +17%	(63) +88%	(59) +7%	(28) +52%	(72) -157%
EPS (Diluted)		0.14 N/A	0.22 +57%	0.27 +23%	0.24 -11%	0.32 +33%	0.35 +9%	0.47 +34%	0.4 -15%	0.55 +38%	0.64 +16%	0.93 +45%	0.6 -35%	0.61 +2%	0.44 -28%	0.11 -75%	0 N/A	0.15 N/A	0.14 -7%	0.32 +129%	0.31 -3%	0.19 -39%	0.2 +5%	0.11 -45%	0.2 +82%	0.24 +20%	0.35 +46%	0.62 +77%	0.65 +5%	0.73 +12%	0.55 -25%	0.36 -35%	0.49 +36%	0.71 +45%	0.6 -15%	0.65 +8%	0.53 -18%	0.52 -2%	0.52 N/A	0.57 +10%	0.18 -68%	-0.69 N/A	-1.09 -58%	-1.21 -11%	-0.93 +23%	-0.22 +76%	0.18 N/A	0.2 +11%	0.24 +20%	0.09 -63%	0.12 +33%	0.16 +33%	0.15 -6%	0.2 +33%	0.17 -15%	0.11 -35%	0.03 -73%	0.05 +67%	0.01 -80%	-0.04 N/A	-0.05 -25%	0.08 N/A	0.1 +25%	0.1 N/A	0.13 +30%	0.14 +8%	-0.01 N/A	-0.01 N/A	-0.11 -1 000%	-0.18 -64%	-0.12 +33%	-0.02 +83%	-0.01 +50%	-0.75 -7 400%	-0.8 -7%	-0.86 -7%	-0.71 +17%	-0.09 +87%	-0.08 +11%	-0.04 +50%	-0.1 -150%

Income Statement Balance Sheet Cash Flow Statement

Income Statement Balance Sheet Cash Flow Statement

See Also

Relative Valuation

Wall Street Estimates

Profitability Analysis

Solvency Analysis

Join more than 310,700+ value investors using Alpha Spread

Create Free Account

or see our plans & pricing

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

What is Intrinsic Value? Help Center Contact Us

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

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

© 2026 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.