J

JMT Network Services PCL
SET:JMT

Watchlist Manager
JMT Network Services PCL
SET:JMT
Watchlist
Price: 18.6 THB 1.09%
Market Cap: 27.2B THB
Have any thoughts about
JMT Network Services PCL?
Write Note

Income Statement

Earnings Waterfall
JMT Network Services PCL

Revenue
5.3B THB
Cost of Revenue
-1.8B THB
Gross Profit
3.6B THB
Operating Expenses
-1.4B THB
Operating Income
2.1B THB
Other Expenses
-367.5m THB
Net Income
1.8B THB

Income Statement
JMT Network Services 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
417
N/A
488
+17%
567
+16%
616
+9%
670
+9%
719
+7%
779
+8%
862
+11%
984
+14%
1 064
+8%
1 109
+4%
1 242
+12%
1 289
+4%
1 356
+5%
1 484
+9%
1 554
+5%
1 686
+8%
1 885
+12%
2 037
+8%
2 180
+7%
2 382
+9%
2 525
+6%
2 748
+9%
2 919
+6%
3 017
+3%
3 191
+6%
3 235
+1%
3 289
+2%
3 455
+5%
3 625
+5%
3 895
+7%
4 166
+7%
4 318
+4%
4 410
+2%
4 481
+2%
4 643
+4%
4 850
+4%
5 087
+5%
5 293
+4%
5 350
+1%
5 327
0%
Gross Profit
Cost of Revenue
(212)
(228)
(251)
(278)
(298)
(316)
(334)
(336)
(355)
(378)
(409)
(469)
(523)
(574)
(606)
(640)
(686)
(782)
(861)
(971)
(1 083)
(1 112)
(1 158)
(1 130)
(1 057)
(1 033)
(987)
(952)
(990)
(1 034)
(1 150)
(1 300)
(1 362)
(1 459)
(1 482)
(1 478)
(1 533)
(1 567)
(1 611)
(1 694)
(1 776)
Gross Profit
205
N/A
259
+27%
316
+22%
338
+7%
372
+10%
404
+8%
444
+10%
525
+18%
629
+20%
686
+9%
701
+2%
773
+10%
767
-1%
782
+2%
878
+12%
914
+4%
1 000
+9%
1 103
+10%
1 177
+7%
1 209
+3%
1 299
+7%
1 413
+9%
1 590
+13%
1 788
+12%
1 961
+10%
2 158
+10%
2 248
+4%
2 337
+4%
2 465
+5%
2 591
+5%
2 744
+6%
2 866
+4%
2 956
+3%
2 951
0%
2 998
+2%
3 165
+6%
3 316
+5%
3 520
+6%
3 682
+5%
3 655
-1%
3 551
-3%
Operating Income
Operating Expenses
(90)
(92)
(106)
(133)
(169)
(230)
(317)
(367)
(428)
(408)
(188)
(146)
(85)
(206)
(223)
(248)
(260)
(298)
(330)
(337)
(362)
(382)
(450)
(522)
(570)
(628)
(632)
(648)
(708)
(632)
(743)
(759)
(817)
(854)
(908)
(951)
(1 042)
(1 184)
(1 271)
(1 461)
(1 428)
Selling, General & Administrative
(91)
(92)
(107)
(135)
(170)
(214)
(319)
(368)
(429)
(398)
(342)
(301)
(239)
(186)
(227)
(253)
(273)
(263)
(335)
(344)
(371)
(344)
(455)
(524)
(564)
(598)
(652)
(669)
(732)
(610)
(783)
(799)
(859)
(848)
(947)
(1 004)
(1 107)
(1 197)
(1 349)
(1 541)
(1 512)
Depreciation & Amortization
0
0
0
0
0
(17)
0
0
0
(19)
0
0
0
(25)
0
0
0
(40)
0
0
0
(50)
0
0
0
(46)
0
0
0
(47)
0
0
0
(51)
0
0
0
(57)
0
0
0
Other Operating Expenses
1
1
1
1
1
1
2
1
2
9
154
155
155
5
4
5
13
5
5
7
9
12
4
2
(6)
16
20
22
24
25
40
40
42
45
39
53
65
71
78
80
83
Operating Income
115
N/A
168
+46%
210
+25%
204
-3%
203
0%
173
-15%
127
-27%
159
+25%
201
+27%
278
+38%
513
+85%
627
+22%
682
+9%
576
-16%
656
+14%
666
+2%
740
+11%
804
+9%
847
+5%
872
+3%
937
+7%
1 031
+10%
1 140
+11%
1 266
+11%
1 391
+10%
1 529
+10%
1 617
+6%
1 689
+4%
1 757
+4%
1 959
+11%
2 001
+2%
2 108
+5%
2 139
+1%
2 097
-2%
2 090
0%
2 214
+6%
2 274
+3%
2 336
+3%
2 410
+3%
2 194
-9%
2 123
-3%
Pre-Tax Income
Interest Income Expense
(9)
(16)
(28)
(40)
(47)
(54)
(59)
(66)
(80)
59
(83)
(80)
(75)
(77)
(88)
(100)
(111)
(139)
(148)
(160)
(177)
(192)
(245)
(273)
(304)
(320)
(307)
(318)
(325)
(339)
(328)
(315)
(246)
(206)
(65)
30
48
101
17
14
12
Total Other Income
(1)
0
(1)
(1)
(1)
0
(2)
(1)
(2)
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
Pre-Tax Income
106
N/A
151
+43%
182
+20%
164
-10%
157
-4%
120
-24%
68
-43%
93
+37%
122
+30%
337
+177%
430
+28%
547
+27%
607
+11%
499
-18%
567
+14%
566
0%
629
+11%
665
+6%
699
+5%
712
+2%
761
+7%
839
+10%
895
+7%
993
+11%
1 087
+9%
1 210
+11%
1 310
+8%
1 372
+5%
1 432
+4%
1 620
+13%
1 673
+3%
1 793
+7%
1 893
+6%
1 890
0%
2 025
+7%
2 243
+11%
2 322
+4%
2 437
+5%
2 427
0%
2 208
-9%
2 135
-3%
Net Income
Tax Provision
(18)
(31)
(41)
(31)
(35)
(25)
(26)
(34)
(33)
(47)
(51)
(78)
(91)
(103)
(128)
(132)
(157)
(186)
(194)
(190)
(191)
(189)
(191)
(196)
(188)
(174)
(186)
(196)
(201)
(241)
(239)
(237)
(227)
(209)
(227)
(274)
(325)
(363)
(387)
(374)
(343)
Income from Continuing Operations
89
121
141
133
121
95
43
59
89
290
379
469
516
396
439
435
472
480
505
522
570
649
705
798
899
1 036
1 123
1 176
1 231
1 379
1 435
1 556
1 666
1 682
1 798
1 969
1 997
2 074
2 040
1 835
1 792
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
0
(1)
1
26
29
41
44
32
39
24
17
11
(0)
9
22
21
50
73
67
64
33
(20)
(37)
(63)
(64)
(43)
(37)
Net Income (Common)
89
N/A
121
+36%
141
+17%
133
-6%
121
-9%
95
-22%
43
-55%
59
+38%
89
+51%
290
+228%
379
+31%
469
+24%
516
+10%
396
-23%
439
+11%
434
-1%
474
+9%
506
+7%
534
+6%
563
+5%
614
+9%
681
+11%
744
+9%
822
+11%
916
+11%
1 047
+14%
1 123
+7%
1 185
+6%
1 253
+6%
1 400
+12%
1 485
+6%
1 629
+10%
1 733
+6%
1 746
+1%
1 832
+5%
1 949
+6%
1 960
+1%
2 011
+3%
1 976
-2%
1 792
-9%
1 755
-2%
EPS (Diluted)
0.14
N/A
0.2
+43%
0.22
+10%
0.21
-5%
0.16
-24%
0.14
-13%
0.06
-57%
0.08
+33%
0.12
+50%
0.38
+217%
0.51
+34%
0.63
+24%
0.69
+10%
0.49
-29%
0.54
+10%
0.25
-54%
0.53
+112%
0.57
+8%
0.6
+5%
0.62
+3%
0.68
+10%
0.75
+10%
0.84
+12%
0.92
+10%
0.92
N/A
1.07
+16%
1.03
-4%
1.04
+1%
1.09
+5%
1.26
+16%
1.05
-17%
1.12
+7%
1.17
+4%
1.21
+3%
1.25
+3%
1.33
+6%
1.34
+1%
1.38
+3%
1.35
-2%
1.23
-9%
1.2
-2%

See Also

Discover More