J

Jasmine International PCL
SET:JAS

Watchlist Manager
Jasmine International PCL
SET:JAS
Watchlist
Price: 2.1 THB 0.96%
Market Cap: 18B THB
Have any thoughts about
Jasmine International PCL?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

-9.3B
-71%
Revenue
Growth Rates:
1 Year
-
3 Years
-
5 Years
-
7 Years
-
10 Years
-
17.9B
-22%
Operating Income
Growth Rates:
1 Year
+349%
3 Years
+2 704%
5 Years
+1 244%
7 Years
+578%
10 Years
+306%
17.6B
-19%
Net Income
Growth Rates:
1 Year
+1 216%
3 Years
-
5 Years
+442%
7 Years
+551%
10 Years
+460%

Earnings Waterfall
Jasmine International PCL

Revenue
-9.3B THB
Cost of Revenue
5.4B THB
Gross Profit
-3.9B THB
Operating Expenses
21.8B THB
Operating Income
17.9B THB
Other Expenses
-329.5m THB
Net Income
17.6B THB

Income Statement
Jasmine International PCL

Rotate your device to view
Income Statement
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 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Revenue
Revenue
11 743
N/A
12 002
+2%
12 268
+2%
12 608
+3%
13 005
+3%
13 498
+4%
13 983
+4%
14 460
+3%
14 891
+3%
15 217
+2%
15 619
+3%
16 173
+4%
16 713
+3%
17 150
+3%
17 432
+2%
17 541
+1%
17 703
+1%
17 885
+1%
17 995
+1%
18 057
+0%
18 016
0%
18 085
+0%
18 175
+0%
18 292
+1%
18 459
+1%
18 570
+1%
18 795
+1%
18 886
+0%
18 941
+0%
19 165
+1%
19 301
+1%
19 592
+2%
19 801
+1%
19 818
+0%
1 673
-92%
19 113
+1 042%
18 788
-2%
2 221
-88%
3 087
+39%
(5 443)
N/A
(9 281)
-71%
Gross Profit
Cost of Revenue
(4 716)
(4 704)
(4 713)
(5 156)
(6 012)
(7 063)
(8 407)
(9 151)
(9 387)
(9 563)
(9 711)
(10 289)
(10 928)
(11 466)
(11 031)
(10 840)
(10 733)
(10 642)
(11 267)
(11 326)
(11 426)
(11 634)
(12 067)
(12 233)
(12 587)
(12 908)
(13 462)
(13 152)
(13 528)
(13 567)
(13 483)
(13 711)
(13 331)
(13 623)
(3 098)
(15 526)
(15 290)
(3 418)
(4 077)
2 564
5 391
Gross Profit
7 027
N/A
7 299
+4%
7 555
+4%
7 452
-1%
6 993
-6%
6 435
-8%
5 576
-13%
5 309
-5%
5 504
+4%
5 654
+3%
5 908
+4%
5 884
0%
5 785
-2%
5 683
-2%
6 401
+13%
6 701
+5%
6 970
+4%
7 243
+4%
6 729
-7%
6 730
+0%
6 590
-2%
6 451
-2%
6 107
-5%
6 059
-1%
5 872
-3%
5 662
-4%
5 334
-6%
5 734
+8%
5 413
-6%
5 598
+3%
5 818
+4%
5 881
+1%
6 470
+10%
6 195
-4%
(1 425)
N/A
3 587
N/A
3 498
-2%
(1 198)
N/A
(990)
+17%
(2 879)
-191%
(3 890)
-35%
Operating Income
Operating Expenses
(2 825)
(2 887)
(2 967)
13 928
14 225
14 828
15 600
(2 411)
(2 549)
(2 619)
(2 643)
(2 068)
(2 564)
(3 040)
(4 142)
(4 406)
(4 566)
(4 796)
(4 560)
(5 228)
(5 375)
(5 117)
(4 904)
7 806
7 923
7 871
(5 319)
(5 308)
(5 168)
(4 959)
(3 908)
(3 715)
(3 738)
(3 864)
(342)
(4 627)
496
(1 069)
23 609
25 969
21 817
Selling, General & Administrative
(2 875)
(2 965)
(3 052)
(3 150)
(3 318)
(3 437)
(3 570)
(3 746)
(3 856)
(4 092)
(4 264)
(4 309)
(4 415)
(4 361)
(4 424)
(4 678)
(4 852)
(5 090)
(4 983)
(5 058)
(5 202)
(5 114)
(5 299)
(5 787)
(5 732)
(5 827)
(5 754)
(5 712)
(5 554)
(5 336)
(4 978)
(4 786)
(4 816)
(4 955)
(412)
(5 193)
(5 510)
(1 165)
(1 352)
1 083
2 427
Other Operating Expenses
49
79
85
17 078
17 543
18 265
19 170
1 335
1 308
1 473
1 621
2 241
1 852
1 321
282
272
286
294
424
(170)
(174)
(3)
394
13 593
13 655
13 698
435
404
386
378
1 070
1 072
1 078
1 091
70
566
6 006
96
24 962
24 885
19 390
Operating Income
4 202
N/A
4 412
+5%
4 588
+4%
21 380
+366%
21 217
-1%
21 262
+0%
21 176
0%
2 898
-86%
2 955
+2%
3 035
+3%
3 265
+8%
3 816
+17%
3 221
-16%
2 643
-18%
2 259
-15%
2 295
+2%
2 404
+5%
2 447
+2%
2 169
-11%
1 503
-31%
1 215
-19%
1 334
+10%
1 203
-10%
13 865
+1 052%
13 795
-1%
13 533
-2%
15
-100%
426
+2 822%
244
-43%
639
+162%
1 910
+199%
2 166
+13%
2 732
+26%
2 331
-15%
(1 766)
N/A
(1 040)
+41%
3 993
N/A
(2 266)
N/A
22 619
N/A
23 089
+2%
17 927
-22%
Pre-Tax Income
Interest Income Expense
(243)
(229)
(272)
(90)
228
416
746
875
888
947
589
720
663
671
977
989
4 007
4 044
3 880
3 727
2 518
2 300
1 939
598
(1 980)
(2 833)
(3 107)
(2 785)
(2 983)
(3 007)
(3 030)
(2 859)
(2 872)
(2 853)
(314)
(2 617)
(2 651)
(296)
(264)
1 042
2 167
Non-Reccuring Items
0
(289)
(314)
0
0
(41)
0
0
0
0
0
0
0
0
0
0
0
(170)
(613)
0
0
0
13 144
0
0
0
(10)
0
0
0
0
0
0
0
0
0
0
24 793
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
181
181
121
136
136
136
195
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
3 959
N/A
3 894
-2%
4 002
+3%
21 291
+432%
21 445
+1%
21 637
+1%
21 923
+1%
3 773
-83%
3 843
+2%
3 981
+4%
3 854
-3%
4 536
+18%
3 885
-14%
3 314
-15%
3 237
-2%
3 285
+1%
6 411
+95%
6 322
-1%
5 436
-14%
5 230
-4%
3 733
-29%
3 634
-3%
16 286
+348%
14 644
-10%
11 996
-18%
10 821
-10%
(2 967)
N/A
(2 223)
+25%
(2 603)
-17%
(2 172)
+17%
(1 121)
+48%
(693)
+38%
(140)
+80%
(522)
-274%
(2 080)
-298%
(3 657)
-76%
1 343
N/A
22 230
+1 556%
22 356
+1%
24 132
+8%
20 094
-17%
Net Income
Tax Provision
(668)
(725)
(760)
(5 952)
(5 975)
(5 924)
(6 023)
(752)
(807)
(864)
(863)
(885)
(723)
(585)
(514)
(514)
(539)
(596)
(506)
(501)
(434)
(384)
(9 013)
(8 920)
(8 905)
(8 860)
(155)
(158)
(250)
(203)
(263)
(258)
(129)
(153)
(39)
(58)
(125)
(1 564)
(1 610)
(1 588)
(1 521)
Income from Continuing Operations
3 291
3 169
3 243
15 339
15 469
15 714
15 900
3 021
3 035
3 118
2 992
3 651
3 162
2 729
2 722
2 770
5 873
5 725
4 930
4 728
3 299
3 250
7 273
5 724
3 091
1 960
(3 122)
(2 381)
(2 853)
(2 375)
(1 384)
(951)
(269)
(675)
(2 120)
(3 715)
1 217
20 666
20 746
22 543
18 573
Income to Minority Interest
(43)
(27)
28
(148)
(158)
(167)
(189)
3
5
7
10
(40)
(22)
(25)
(29)
(13)
(23)
(20)
(18)
(14)
(7)
(4)
(8)
(9)
(11)
(17)
(12)
(12)
(32)
(81)
(117)
(168)
(174)
(127)
35
113
120
7
(47)
(98)
(139)
Net Income (Common)
3 249
N/A
3 142
-3%
3 271
+4%
15 190
+364%
15 312
+1%
15 546
+2%
15 710
+1%
3 024
-81%
3 040
+1%
3 125
+3%
3 002
-4%
3 610
+20%
3 139
-13%
2 703
-14%
2 693
0%
2 758
+2%
5 849
+112%
5 706
-2%
4 913
-14%
4 714
-4%
3 292
-30%
3 246
-1%
7 265
+124%
5 715
-21%
3 080
-46%
1 943
-37%
(3 134)
N/A
(2 394)
+24%
(2 884)
-21%
(2 456)
+15%
(1 501)
+39%
(1 119)
+25%
(442)
+60%
(802)
-81%
(2 029)
-153%
(3 601)
-78%
1 337
N/A
19 837
+1 384%
19 863
+0%
21 609
+9%
17 598
-19%
EPS (Diluted)
0.46
N/A
0.44
-4%
0.46
+5%
2.17
+372%
2.19
+1%
2.03
-7%
2.15
+6%
0.41
-81%
0.41
N/A
0.42
+2%
0.41
-2%
0.44
+7%
0.38
-14%
0.35
-8%
0.33
-6%
0.34
+3%
0.7
+106%
0.68
-3%
0.58
-15%
0.56
-3%
0.38
-32%
0.37
-3%
0.83
+124%
0.69
-17%
0.35
-49%
0.21
-40%
-0.37
N/A
-0.28
+24%
-0.34
-21%
-0.29
+15%
-0.17
+41%
-0.13
+24%
-0.05
+62%
-0.09
-80%
-0.24
-167%
-0.42
-75%
0.16
N/A
2.3
+1 338%
2.31
+0%
2.51
+9%
2.04
-19%

See Also

Summary
JAS intrinsic value, competitors valuation, and company profile.
DCF Valuation
JAS stock valuation using Discount Cash Flow valuation method.
Relative Valuation
JAS stock valuation using valuation multiples.
Wall Street Estimates
JAS 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
JAS 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 210,400+ 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.