M

Muramoto Electron Thailand PCL
SET:METCO

Watchlist Manager
Muramoto Electron Thailand PCL
SET:METCO
Watchlist
Price: 173.5 THB 0.29% Market Closed
Market Cap: 3.6B THB
Have any thoughts about
Muramoto Electron Thailand PCL?
Write Note

Income Statement

Earnings Waterfall
Muramoto Electron Thailand PCL

Revenue
15.8B THB
Cost of Revenue
-14.6B THB
Gross Profit
1.2B THB
Operating Expenses
-698.1m THB
Operating Income
520.9m THB
Other Expenses
-225.2m THB
Net Income
295.7m THB

Income Statement
Muramoto Electron Thailand 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
16 467
N/A
17 238
+5%
17 444
+1%
16 974
-3%
16 616
-2%
16 058
-3%
15 684
-2%
15 952
+2%
16 046
+1%
15 842
-1%
15 666
-1%
14 749
-6%
14 069
-5%
13 577
-3%
13 111
-3%
13 174
+0%
13 464
+2%
13 013
-3%
12 691
-2%
12 051
-5%
10 980
-9%
10 797
-2%
10 825
+0%
10 894
+1%
11 614
+7%
13 590
+17%
15 349
+13%
17 055
+11%
17 013
0%
17 047
+0%
16 788
-2%
16 547
-1%
18 557
+12%
19 344
+4%
19 306
0%
18 878
-2%
17 908
-5%
16 968
-5%
20 524
+21%
20 615
+0%
15 833
-23%
Gross Profit
Cost of Revenue
(15 636)
(16 337)
(16 489)
(16 057)
(15 746)
(15 082)
(14 681)
(14 908)
(15 061)
(14 933)
(14 834)
(14 017)
(13 453)
(13 004)
(12 618)
(12 659)
(12 799)
(12 426)
(12 152)
(11 591)
(10 681)
(10 416)
(10 320)
(10 363)
(10 984)
(12 680)
(14 235)
(15 625)
(15 601)
(15 646)
(15 401)
(15 274)
(16 963)
(17 639)
(17 643)
(17 332)
(16 575)
(15 727)
(19 007)
(18 930)
(14 614)
Gross Profit
831
N/A
901
+8%
956
+6%
917
-4%
870
-5%
975
+12%
1 002
+3%
1 044
+4%
985
-6%
908
-8%
832
-8%
732
-12%
616
-16%
574
-7%
493
-14%
515
+5%
664
+29%
587
-12%
539
-8%
460
-15%
300
-35%
381
+27%
505
+33%
531
+5%
630
+19%
910
+45%
1 114
+22%
1 430
+28%
1 412
-1%
1 400
-1%
1 387
-1%
1 272
-8%
1 594
+25%
1 705
+7%
1 664
-2%
1 546
-7%
1 333
-14%
1 241
-7%
1 517
+22%
1 686
+11%
1 219
-28%
Operating Income
Operating Expenses
(343)
(401)
(392)
(373)
(200)
(299)
(354)
(373)
(383)
(353)
(304)
(268)
(379)
(332)
(334)
(402)
(550)
(509)
(517)
(565)
(529)
(504)
(527)
(470)
(499)
(559)
(631)
(722)
(786)
(782)
(798)
(799)
(809)
(988)
(1 107)
(1 059)
(1 055)
(863)
(1 047)
(881)
(698)
Selling, General & Administrative
(544)
(578)
(580)
(554)
(321)
(472)
(471)
(480)
(487)
(530)
(542)
(534)
(483)
(504)
(492)
(532)
(621)
(660)
(658)
(696)
(602)
(680)
(673)
(590)
(485)
(559)
(631)
(722)
(786)
(782)
(798)
(799)
(809)
(988)
(1 107)
(1 059)
(1 055)
(863)
(1 047)
(881)
(698)
Depreciation & Amortization
0
0
0
0
(39)
0
0
0
(34)
0
0
0
(23)
0
0
0
(11)
0
0
0
(13)
0
0
0
(14)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
201
177
188
181
160
173
117
107
137
177
238
266
126
172
159
130
83
151
141
131
87
176
146
120
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Operating Income
488
N/A
500
+2%
564
+13%
543
-4%
670
+23%
677
+1%
649
-4%
671
+3%
602
-10%
555
-8%
528
-5%
464
-12%
237
-49%
241
+2%
159
-34%
113
-29%
114
+1%
78
-32%
22
-71%
(105)
N/A
(229)
-119%
(123)
+46%
(22)
+82%
61
N/A
131
+114%
351
+169%
482
+37%
708
+47%
626
-12%
619
-1%
590
-5%
473
-20%
785
+66%
717
-9%
557
-22%
487
-13%
277
-43%
379
+36%
470
+24%
805
+71%
521
-35%
Pre-Tax Income
Interest Income Expense
43
16
5
23
126
116
113
99
15
32
16
(2)
(9)
(52)
(42)
23
31
46
56
(20)
17
(12)
68
40
58
41
(37)
(0)
(7)
(7)
(6)
(7)
(12)
3
4
(2)
5
(20)
(14)
9
(277)
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
Total Other Income
0
(0)
(0)
(0)
0
0
0
0
27
0
0
0
53
0
0
0
42
0
0
0
34
16
35
77
92
98
103
104
141
173
186
185
148
116
110
98
112
128
164
164
125
Pre-Tax Income
531
N/A
516
-3%
568
+10%
566
0%
796
+41%
794
0%
762
-4%
770
+1%
644
-16%
588
-9%
544
-7%
462
-15%
281
-39%
190
-32%
117
-39%
136
+16%
187
+38%
124
-34%
78
-37%
(125)
N/A
(178)
-43%
(118)
+33%
80
N/A
178
+121%
280
+58%
490
+75%
549
+12%
812
+48%
760
-6%
785
+3%
769
-2%
651
-15%
920
+41%
836
-9%
671
-20%
582
-13%
395
-32%
487
+23%
620
+27%
978
+58%
369
-62%
Net Income
Tax Provision
(3)
20
13
32
(56)
(111)
(120)
(142)
(150)
(140)
(137)
(114)
(23)
(6)
10
1
(35)
(29)
(38)
(23)
(20)
(21)
(21)
(21)
(30)
(34)
(75)
(129)
(119)
(164)
(155)
(148)
(216)
(231)
(230)
(194)
(152)
(137)
(170)
(197)
(74)
Income from Continuing Operations
528
535
581
598
741
682
642
629
494
448
408
348
258
184
126
137
153
95
40
(148)
(198)
(140)
59
156
250
456
473
683
642
621
615
503
705
605
441
389
243
349
450
781
296
Net Income (Common)
528
N/A
535
+1%
581
+9%
598
+3%
741
+24%
682
-8%
642
-6%
629
-2%
494
-21%
448
-9%
408
-9%
348
-15%
258
-26%
184
-29%
126
-31%
137
+9%
153
+11%
95
-38%
40
-58%
(148)
N/A
(198)
-34%
(140)
+29%
59
N/A
156
+165%
250
+60%
456
+82%
473
+4%
683
+44%
642
-6%
621
-3%
615
-1%
503
-18%
705
+40%
605
-14%
441
-27%
389
-12%
243
-38%
349
+44%
450
+29%
781
+74%
296
-62%
EPS (Diluted)
25.25
N/A
25.61
+1%
27.81
+9%
28.61
+3%
35.44
+24%
32.65
-8%
30.43
-7%
30.07
-1%
23.65
-21%
21.41
-9%
19.51
-9%
16.66
-15%
12.33
-26%
8.78
-29%
5.98
-32%
6.57
+10%
7.3
+11%
4.54
-38%
1.93
-57%
-7.07
N/A
-9.48
-34%
-6.69
+29%
2.82
N/A
7.48
+165%
11.97
+60%
21.8
+82%
22.63
+4%
32.69
+44%
30.71
-6%
29.7
-3%
29.41
-1%
24.08
-18%
33.72
+40%
28.96
-14%
21.11
-27%
18.6
-12%
11.61
-38%
16.72
+44%
21.53
+29%
37.37
+74%
14.15
-62%