25 XP   0   0   10

Asia Aviation Public Company Limited
Buy, Hold or Sell?

Let's analyse Asia Aviation Public Company Limited together

PenkeI guess you are interested in Asia Aviation Public Company Limited. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Asia Aviation Public Company Limited. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about Asia Aviation Public Company Limited

I send you an email if I find something interesting about Asia Aviation Public Company Limited.

Quick analysis of Asia Aviation Public Company Limited (30 sec.)










What can you expect buying and holding a share of Asia Aviation Public Company Limited? (30 sec.)

How much money do you get?

How much money do you get?
฿0.00
When do you have the money?
1 year
How often do you get paid?
27.5%

What is your share worth?

Current worth
฿0.65
Expected worth in 1 year
฿0.69
How sure are you?
47.5%

+ What do you gain per year?

Total Gains per Share
฿0.04
Return On Investment
1.4%

For what price can you sell your share?

Current Price per Share
฿2.46
Expected price per share
฿2.24 - ฿2.54
How sure are you?
50%

1. Valuation of Asia Aviation Public Company Limited (5 min.)




Live pricePrice per Share (EOD)

฿2.46

Intrinsic Value Per Share

฿2.08 - ฿3.79

Total Value Per Share

฿2.74 - ฿4.45

2. Growth of Asia Aviation Public Company Limited (5 min.)




Is Asia Aviation Public Company Limited growing?

Current yearPrevious yearGrowGrow %
How rich?$229.6m$238.3m-$36m-17.8%

How much money is Asia Aviation Public Company Limited making?

Current yearPrevious yearGrowGrow %
Making money$3.1m-$56m$59.2m1,863.4%
Net Profit Margin-0.3%-91.2%--

How much money comes from the company's main activities?

3. Financial Health of Asia Aviation Public Company Limited (5 min.)




4. Comparing to competitors in the Airlines industry (5 min.)




  Industry Rankings (Airlines)  


Richest
#45 / 72

Most Revenue
#58 / 72

Most Profit
#45 / 72

What can you expect buying and holding a share of Asia Aviation Public Company Limited? (5 min.)

Welcome investor! Asia Aviation Public Company Limited's management wants to use your money to grow the business. In return you get a share of Asia Aviation Public Company Limited.

What can you expect buying and holding a share of Asia Aviation Public Company Limited?

First you should know what it really means to hold a share of Asia Aviation Public Company Limited. And how you can make/lose money.

Speculation

The Price per Share of Asia Aviation Public Company Limited is ฿2.46. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Asia Aviation Public Company Limited.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Asia Aviation Public Company Limited, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is ฿0.65. Based on the TTM, the Book Value Change Per Share is ฿0.01 per quarter. Based on the YOY, the Book Value Change Per Share is ฿-0.17 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is ฿0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Asia Aviation Public Company Limited.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 ฿% of Price per Share฿% of Price per Share฿% of Price per Share฿% of Price per Share฿% of Price per Share
Usd Eps0.010.2%0.000.0%0.00-0.2%0.00-0.1%0.000.0%
Usd Book Value Change Per Share0.010.2%0.000.0%0.00-0.2%0.00-0.1%0.000.0%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.010.2%0.000.0%0.00-0.2%0.00-0.1%0.000.0%
Usd Price Per Share0.05-0.07-0.08-0.07-0.11-
Price to Earnings Ratio2.27-3.54--1.15--7.86-22.01-
Price-to-Total Gains Ratio9.11-14.15--3.69--25.52-8.69-
Price to Book Ratio3.04-4.50-4.87-3.04-2.66-
Price-to-Total Gains Ratio9.11-14.15--3.69--25.52-8.69-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.067158
Number of shares14890
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.000.00
Usd Total Gains Per Share0.000.00
Gains per Quarter (14890 shares)3.62-31.97
Gains per Year (14890 shares)14.49-127.87
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
101440-128-138
2029180-256-266
3043320-384-394
4058460-511-522
5072600-639-650
6087740-767-778
70101880-895-906
801161020-1023-1034
901301160-1151-1162
1001451300-1279-1290

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share2.02.00.050.0%3.09.00.025.0%4.016.00.020.0%19.021.00.047.5%31.021.00.059.6%
Book Value Change Per Share2.02.00.050.0%4.08.00.033.3%5.015.00.025.0%17.023.00.042.5%25.024.03.048.1%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.020.00.0%11.00.029.027.5%11.00.041.021.2%
Total Gains per Share2.02.00.050.0%4.08.00.033.3%5.015.00.025.0%19.021.00.047.5%27.022.03.051.9%

Fundamentals of Asia Aviation Public Company Limited

About Asia Aviation Public Company Limited

Asia Aviation Public Company Limited provides airline services in Thailand. The company operates through two segments, Scheduled Flight Operations and Charter Flight Operations. The Scheduled Flight Operations segment offers passenger air transportation services to routine destinations for scheduled flights. This segment sells tickets through its distribution channels, including website, sale counters, travel agents, etc. The Chartered Flight Operations segment provides passenger air transportation services to non-routine destinations that serves tourist agency companies. It also operates an academy institution of learning and competency development for aviation tourism and hospitality industries. Asia Aviation Public Company Limited was founded in 2004 and is headquartered in Bangkok, Thailand.

Fundamental data was last updated by Penke on 2024-03-28 09:57:03.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is not making a profit/loss.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is just able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is fair priced.
Based on the earnings, the company is cheap.
Based on how much money comes from the company's main activities, the company is cheap.

1.1. Profitability of Asia Aviation Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Asia Aviation Public Company Limited earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare Asia Aviation Public Company Limited to the Airlines industry mean.
  • A Net Profit Margin of 22.6% means that ฿0.23 for each ฿1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Asia Aviation Public Company Limited:

  • The MRQ is 22.6%. The company is making a huge profit. +2
  • The TTM is -0.3%. The company is not making a profit/loss.
Trends
Current periodCompared to+/- 
MRQ22.6%TTM-0.3%+22.9%
TTM-0.3%YOY-91.2%+91.0%
TTM-0.3%5Y-128.1%+127.9%
5Y-128.1%10Y-62.8%-65.4%
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
MRQ22.6%0.5%+22.1%
TTM-0.3%3.2%-3.5%
YOY-91.2%-5.0%-86.2%
5Y-128.1%-16.9%-111.2%
10Y-62.8%-5.3%-57.5%
1.1.2. Return on Assets

Shows how efficient Asia Aviation Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Asia Aviation Public Company Limited to the Airlines industry mean.
  • 4.0% Return on Assets means that Asia Aviation Public Company Limited generated ฿0.04 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Asia Aviation Public Company Limited:

  • The MRQ is 4.0%. Using its assets, the company is less efficient in making profit.
  • The TTM is 0.1%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ4.0%TTM0.1%+3.9%
TTM0.1%YOY-3.1%+3.2%
TTM0.1%5Y-1.5%+1.6%
5Y-1.5%10Y-0.5%-0.9%
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
MRQ4.0%0.1%+3.9%
TTM0.1%0.8%-0.7%
YOY-3.1%-1.4%-1.7%
5Y-1.5%-1.5%+0.0%
10Y-0.5%0.3%-0.8%
1.1.3. Return on Equity

Shows how efficient Asia Aviation Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Asia Aviation Public Company Limited to the Airlines industry mean.
  • 33.4% Return on Equity means Asia Aviation Public Company Limited generated ฿0.33 for each ฿1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Asia Aviation Public Company Limited:

  • The MRQ is 33.4%. Using its investors money, the company is very efficient in making profit. +2
  • The TTM is -1.6%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ33.4%TTM-1.6%+35.0%
TTM-1.6%YOY-29.9%+28.3%
TTM-1.6%5Y-10.9%+9.4%
5Y-10.9%10Y-4.9%-6.0%
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
MRQ33.4%2.5%+30.9%
TTM-1.6%4.3%-5.9%
YOY-29.9%-4.3%-25.6%
5Y-10.9%-7.3%-3.6%
10Y-4.9%-0.9%-4.0%

1.2. Operating Efficiency of Asia Aviation Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Asia Aviation Public Company Limited is operating .

  • Measures how much profit Asia Aviation Public Company Limited makes for each ฿1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Asia Aviation Public Company Limited to the Airlines industry mean.
  • An Operating Margin of 12.0% means the company generated ฿0.12  for each ฿1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Asia Aviation Public Company Limited:

  • The MRQ is 12.0%. The company is operating less efficient.
  • The TTM is 4.0%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ12.0%TTM4.0%+8.1%
TTM4.0%YOY-110.4%+114.4%
TTM4.0%5Y-174.9%+178.9%
5Y-174.9%10Y-84.5%-90.4%
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
MRQ12.0%3.2%+8.8%
TTM4.0%4.3%-0.3%
YOY-110.4%-3.7%-106.7%
5Y-174.9%-13.0%-161.9%
10Y-84.5%-3.5%-81.0%
1.2.2. Operating Ratio

Measures how efficient Asia Aviation Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Airlines industry mean).
  • An Operation Ratio of 0.88 means that the operating costs are ฿0.88 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Asia Aviation Public Company Limited:

  • The MRQ is 0.880. The company is less efficient in keeping operating costs low.
  • The TTM is 0.981. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.880TTM0.981-0.101
TTM0.981YOY1.770-0.789
TTM0.9815Y2.777-1.796
5Y2.77710Y1.862+0.916
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8801.266-0.386
TTM0.9811.192-0.211
YOY1.7701.286+0.484
5Y2.7771.681+1.096
10Y1.8621.360+0.502

1.3. Liquidity of Asia Aviation Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Asia Aviation Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Airlines industry mean).
  • A Current Ratio of 0.40 means the company has ฿0.40 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Asia Aviation Public Company Limited:

  • The MRQ is 0.400. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.344. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.400TTM0.344+0.056
TTM0.344YOY0.259+0.085
TTM0.3445Y0.316+0.027
5Y0.31610Y0.624-0.308
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4000.746-0.346
TTM0.3440.768-0.424
YOY0.2590.802-0.543
5Y0.3160.766-0.450
10Y0.6240.787-0.163
1.3.2. Quick Ratio

Measures if Asia Aviation Public Company Limited is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Asia Aviation Public Company Limited to the Airlines industry mean.
  • A Quick Ratio of 0.36 means the company can pay off ฿0.36 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Asia Aviation Public Company Limited:

  • The MRQ is 0.355. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.297. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.355TTM0.297+0.059
TTM0.297YOY0.248+0.048
TTM0.2975Y0.283+0.014
5Y0.28310Y0.670-0.387
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3550.465-0.110
TTM0.2970.496-0.199
YOY0.2480.583-0.335
5Y0.2830.535-0.252
10Y0.6700.527+0.143

1.4. Solvency of Asia Aviation Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Asia Aviation Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Asia Aviation Public Company Limited to Airlines industry mean.
  • A Debt to Asset Ratio of 0.88 means that Asia Aviation Public Company Limited assets are financed with 88.1% credit (debt) and the remaining percentage (100% - 88.1%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Asia Aviation Public Company Limited:

  • The MRQ is 0.881. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.890. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.881TTM0.890-0.009
TTM0.890YOY0.868+0.022
TTM0.8905Y0.768+0.122
5Y0.76810Y0.617+0.151
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8810.847+0.034
TTM0.8900.851+0.039
YOY0.8680.826+0.042
5Y0.7680.794-0.026
10Y0.6170.753-0.136
1.4.2. Debt to Equity Ratio

Measures if Asia Aviation Public Company Limited is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Asia Aviation Public Company Limited to the Airlines industry mean.
  • A Debt to Equity ratio of 741.2% means that company has ฿7.41 debt for each ฿1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Asia Aviation Public Company Limited:

  • The MRQ is 7.412. The company is unable to pay all its debts with equity. -1
  • The TTM is 8.371. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ7.412TTM8.371-0.959
TTM8.371YOY7.698+0.672
TTM8.3715Y5.132+3.239
5Y5.13210Y3.185+1.946
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
MRQ7.4123.687+3.725
TTM8.3713.850+4.521
YOY7.6983.787+3.911
5Y5.1324.311+0.821
10Y3.1853.388-0.203

2. Market Valuation of Asia Aviation Public Company Limited

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every ฿1 in earnings Asia Aviation Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Asia Aviation Public Company Limited to the Airlines industry mean.
  • A PE ratio of 2.27 means the investor is paying ฿2.27 for every ฿1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Asia Aviation Public Company Limited:

  • The EOD is 2.809. Based on the earnings, the company is cheap. +2
  • The MRQ is 2.272. Based on the earnings, the company is cheap. +2
  • The TTM is 3.537. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD2.809MRQ2.272+0.537
MRQ2.272TTM3.537-1.265
TTM3.537YOY-1.146+4.683
TTM3.5375Y-7.865+11.402
5Y-7.86510Y22.006-29.871
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
EOD2.8090.263+2.546
MRQ2.2720.306+1.966
TTM3.5370.770+2.767
YOY-1.146-0.826-0.320
5Y-7.8651.823-9.688
10Y22.0067.404+14.602
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Asia Aviation Public Company Limited:

  • The EOD is 5.316. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 4.300. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 9.080. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD5.316MRQ4.300+1.016
MRQ4.300TTM9.080-4.780
TTM9.080YOY-11.195+20.274
TTM9.0805Y0.301+8.779
5Y0.30110Y8.200-7.899
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
EOD5.3160.131+5.185
MRQ4.3000.103+4.197
TTM9.0801.236+7.844
YOY-11.1951.366-12.561
5Y0.3011.470-1.169
10Y8.2000.450+7.750
2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Asia Aviation Public Company Limited is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Airlines industry mean).
  • A PB ratio of 3.04 means the investor is paying ฿3.04 for each ฿1 in book value.

Let's take a look of the Price to Book Ratio trends of Asia Aviation Public Company Limited:

  • The EOD is 3.758. Based on the equity, the company is fair priced.
  • The MRQ is 3.040. Based on the equity, the company is fair priced.
  • The TTM is 4.498. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD3.758MRQ3.040+0.718
MRQ3.040TTM4.498-1.459
TTM4.498YOY4.868-0.370
TTM4.4985Y3.040+1.458
5Y3.04010Y2.663+0.377
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
EOD3.7581.553+2.205
MRQ3.0401.611+1.429
TTM4.4981.826+2.672
YOY4.8681.564+3.304
5Y3.0402.251+0.789
10Y2.6632.545+0.118
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Asia Aviation Public Company Limited compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.2180.009+2351%-0.173+179%-0.079+136%-0.036+116%
Book Value Per Share--0.6550.577+14%0.679-4%1.196-45%1.744-62%
Current Ratio--0.4000.344+16%0.259+54%0.316+26%0.624-36%
Debt To Asset Ratio--0.8810.890-1%0.868+1%0.768+15%0.617+43%
Debt To Equity Ratio--7.4128.371-11%7.698-4%5.132+44%3.185+133%
Dividend Per Share----0%-0%-0%0.018-100%
Eps--0.2190.009+2316%-0.156+171%-0.076+135%-0.029+113%
Free Cash Flow Per Share--0.1160.111+4%-0.003+103%0.000+100%0.018+528%
Free Cash Flow To Equity Per Share--0.0300.021+41%-0.091+406%-0.059+297%-0.031+205%
Gross Profit Margin--0.7930.862-8%1.002-21%1.433-45%0.721+10%
Intrinsic Value_10Y_max--3.791--------
Intrinsic Value_10Y_min--2.081--------
Intrinsic Value_1Y_max--0.118--------
Intrinsic Value_1Y_min--0.059--------
Intrinsic Value_3Y_max--0.554--------
Intrinsic Value_3Y_min--0.309--------
Intrinsic Value_5Y_max--1.231--------
Intrinsic Value_5Y_min--0.699--------
Market Cap31610999685.120+19%25571499745.28032285624768.640-21%36622499635.200-30%34026799679.104-25%50831387002.688-50%
Net Profit Margin--0.226-0.003+101%-0.912+504%-1.281+667%-0.628+378%
Operating Margin--0.1200.040+204%-1.104+1017%-1.749+1552%-0.845+802%
Operating Ratio--0.8800.981-10%1.770-50%2.777-68%1.862-53%
Pb Ratio3.758+19%3.0404.498-32%4.868-38%3.0400%2.663+14%
Pe Ratio2.809+19%2.2723.537-36%-1.146+150%-7.865+446%22.006-90%
Price Per Share2.460+19%1.9902.513-21%2.850-30%2.648-25%3.956-50%
Price To Free Cash Flow Ratio5.316+19%4.3009.080-53%-11.195+360%0.301+1329%8.200-48%
Price To Total Gains Ratio11.267+19%9.11414.155-36%-3.690+140%-25.516+380%8.693+5%
Quick Ratio--0.3550.297+20%0.248+43%0.283+26%0.670-47%
Return On Assets--0.0400.001+3170%-0.031+177%-0.015+137%-0.005+113%
Return On Equity--0.334-0.016+105%-0.299+189%-0.109+133%-0.049+115%
Total Gains Per Share--0.2180.009+2351%-0.173+179%-0.079+136%-0.017+108%
Usd Book Value--229656800.100202252213.800+14%238348037.751-4%419702208.288-45%611664413.423-62%
Usd Book Value Change Per Share--0.0060.000+2351%-0.005+179%-0.002+136%-0.001+116%
Usd Book Value Per Share--0.0180.016+14%0.019-4%0.033-45%0.048-62%
Usd Dividend Per Share----0%-0%-0%0.000-100%
Usd Eps--0.0060.000+2316%-0.004+171%-0.002+135%-0.001+113%
Usd Free Cash Flow--40587428.70038875288.725+4%-1063451.025+103%-63620.998+100%6459536.145+528%
Usd Free Cash Flow Per Share--0.0030.003+4%0.000+103%0.000+100%0.001+528%
Usd Free Cash Flow To Equity Per Share--0.0010.001+41%-0.002+406%-0.002+297%-0.001+205%
Usd Market Cap862980291.404+19%698101943.046881397556.184-21%999794240.041-30%928931631.240-25%1387696865.173-50%
Usd Price Per Share0.067+19%0.0540.069-21%0.078-30%0.072-25%0.108-50%
Usd Profit--76812153.6003179214.675+2316%-56063020.234+173%-26800573.476+135%-10207158.787+113%
Usd Revenue--340081614.600281472964.500+21%119801180.096+184%158937507.692+114%190101865.783+79%
Usd Total Gains Per Share--0.0060.000+2351%-0.005+179%-0.002+136%0.000+108%
 EOD+4 -4MRQTTM+29 -5YOY+24 -105Y+23 -1110Y+23 -13

3.2. Fundamental Score

Let's check the fundamental score of Asia Aviation Public Company Limited based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-152.809
Price to Book Ratio (EOD)Between0-13.758
Net Profit Margin (MRQ)Greater than00.226
Operating Margin (MRQ)Greater than00.120
Quick Ratio (MRQ)Greater than10.355
Current Ratio (MRQ)Greater than10.400
Debt to Asset Ratio (MRQ)Less than10.881
Debt to Equity Ratio (MRQ)Less than17.412
Return on Equity (MRQ)Greater than0.150.334
Return on Assets (MRQ)Greater than0.050.040
Total5/10 (50.0%)

3.3. Technical Score

Let's check the technical score of Asia Aviation Public Company Limited based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5061.046
Ma 20Greater thanMa 502.425
Ma 50Greater thanMa 1002.348
Ma 100Greater thanMa 2002.190
OpenGreater thanClose2.460
Total3/5 (60.0%)



Latest Balance Sheet

Balance Sheet of 2023-12-31. Currency in THB. All numbers in thousands.

Summary
Total Assets70,765,373
Total Liabilities62,353,036
Total Stockholder Equity8,412,337
 As reported
Total Liabilities 62,353,036
Total Stockholder Equity+ 8,412,337
Total Assets = 70,765,373

Assets

Total Assets70,765,373
Total Current Assets10,004,954
Long-term Assets60,760,419
Total Current Assets
Cash And Cash Equivalents 1,284,533
Short-term Investments 70,686
Net Receivables 7,536,957
Inventory 508,490
Other Current Assets 674,974
Total Current Assets  (as reported)10,004,954
Total Current Assets  (calculated)10,075,640
+/- 70,686
Long-term Assets
Property Plant Equipment 27,989,735
Goodwill 8,824,826
Intangible Assets 14,857,786
Long-term Assets Other 3,587,431
Long-term Assets  (as reported)60,760,419
Long-term Assets  (calculated)55,259,778
+/- 5,500,641

Liabilities & Shareholders' Equity

Total Current Liabilities25,023,088
Long-term Liabilities37,329,948
Total Stockholder Equity8,412,337
Total Current Liabilities
Short-term Debt 9,524,403
Short Long Term Debt 3,735,461
Accounts payable 1,893,437
Other Current Liabilities 8,633,202
Total Current Liabilities  (as reported)25,023,088
Total Current Liabilities  (calculated)23,786,503
+/- 1,236,585
Long-term Liabilities
Long term Debt 4,925,825
Capital Lease Obligations 34,400,637
Long-term Liabilities  (as reported)37,329,948
Long-term Liabilities  (calculated)39,326,462
+/- 1,996,514
Total Stockholder Equity
Common Stock1,285,000
Retained Earnings -8,720,971
Accumulated Other Comprehensive Income 48,500
Other Stockholders Equity 15,799,808
Total Stockholder Equity (as reported)8,412,337
Total Stockholder Equity (calculated)8,412,337
+/-0
Other
Capital Stock1,285,000
Cash and Short Term Investments 1,284,533
Common Stock Shares Outstanding 12,185,023
Current Deferred Revenue4,972,046
Liabilities and Stockholders Equity 70,765,373
Net Debt 41,777,390
Net Invested Capital 17,073,623
Net Working Capital -15,018,134
Property Plant and Equipment Gross 32,304,876
Short Long Term Debt Total 43,061,923



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-31
> Total Assets 
2,725,811
0
0
0
2,223,516
2,576,309
29,399,127
30,814,753
33,024,034
37,131,637
38,738,154
40,843,121
44,935,279
45,680,131
44,703,602
48,288,505
49,501,801
52,187,286
51,797,565
51,723,400
52,826,525
54,475,658
54,465,057
54,625,531
56,599,426
58,567,848
59,488,260
59,985,064
62,773,565
63,441,473
62,374,730
62,375,562
61,746,719
62,178,836
60,996,470
61,066,251
62,902,564
76,321,357
73,491,796
71,841,578
67,977,672
66,885,431
64,601,332
64,589,503
71,208,330
67,589,493
65,827,305
66,670,806
64,685,524
66,000,979
66,074,030
67,740,401
70,765,373
70,765,37367,740,40166,074,03066,000,97964,685,52466,670,80665,827,30567,589,49371,208,33064,589,50364,601,33266,885,43167,977,67271,841,57873,491,79676,321,35762,902,56461,066,25160,996,47062,178,83661,746,71962,375,56262,374,73063,441,47362,773,56559,985,06459,488,26058,567,84856,599,42654,625,53154,465,05754,475,65852,826,52551,723,40051,797,56552,187,28649,501,80148,288,50544,703,60245,680,13144,935,27940,843,12138,738,15437,131,63733,024,03430,814,75329,399,1272,576,3092,223,5160002,725,811
   > Total Current Assets 
0
0
0
0
1,451,046
1,798,018
6,101,703
6,192,604
7,127,791
8,435,380
8,810,630
9,618,966
7,816,848
7,345,992
6,726,529
6,371,955
7,492,548
8,607,249
8,390,886
8,166,659
8,829,203
10,036,016
0
9,852,615
8,759,616
9,388,837
8,497,320
9,122,444
9,048,969
9,841,120
8,749,556
6,855,460
6,365,483
7,094,423
5,797,232
6,202,299
7,426,880
6,758,365
4,387,596
3,925,891
2,760,167
2,823,103
1,714,909
1,592,840
7,672,942
5,642,599
4,475,963
5,184,696
5,236,339
6,708,432
7,446,214
9,511,365
10,004,954
10,004,9549,511,3657,446,2146,708,4325,236,3395,184,6964,475,9635,642,5997,672,9421,592,8401,714,9092,823,1032,760,1673,925,8914,387,5966,758,3657,426,8806,202,2995,797,2327,094,4236,365,4836,855,4608,749,5569,841,1209,048,9699,122,4448,497,3209,388,8378,759,6169,852,615010,036,0168,829,2038,166,6598,390,8868,607,2497,492,5486,371,9556,726,5297,345,9927,816,8489,618,9668,810,6308,435,3807,127,7916,192,6046,101,7031,798,0181,451,0460000
       Cash And Cash Equivalents 
0
0
0
0
694,426
1,233,088
2,814,143
1,433,211
3,852,839
3,332,639
2,643,344
2,618,908
1,958,637
1,654,906
2,198,152
2,331,308
4,789,065
4,650,830
4,420,365
4,809,922
6,122,815
7,518,060
0
6,285,177
4,661,352
5,133,797
5,208,704
5,540,083
5,337,960
6,037,672
5,032,360
4,217,582
4,122,623
4,226,049
2,930,462
2,566,055
3,982,232
4,850,418
2,833,391
2,351,746
1,110,370
1,219,784
233,531
23,082
5,359,583
2,807,407
1,325,604
1,456,344
797,800
1,706,738
1,272,349
996,990
1,284,533
1,284,533996,9901,272,3491,706,738797,8001,456,3441,325,6042,807,4075,359,58323,082233,5311,219,7841,110,3702,351,7462,833,3914,850,4183,982,2322,566,0552,930,4624,226,0494,122,6234,217,5825,032,3606,037,6725,337,9605,540,0835,208,7045,133,7974,661,3526,285,17707,518,0606,122,8154,809,9224,420,3654,650,8304,789,0652,331,3082,198,1521,654,9061,958,6372,618,9082,643,3443,332,6393,852,8391,433,2112,814,1431,233,088694,4260000
       Short-term Investments 
0
0
0
0
4,651
17,911
2,186,549
3,501,274
1,168,966
3,858,548
4,876,063
5,390,270
4,481,179
3,813,618
2,793,036
2,088,086
1,503,199
2,305,697
2,329,944
1,961,510
0
850,706
0
1,535,729
2,069,764
2,028,571
1,514,435
1,509,864
1,489,009
1,444,850
1,500,178
500,000
0
0
0
0
0
0
0
0
0
0
0
118,707
316,500
514,322
545,221
280,492
184,600
59,593
68,181
79,398
70,686
70,68679,39868,18159,593184,600280,492545,221514,322316,500118,70700000000000500,0001,500,1781,444,8501,489,0091,509,8641,514,4352,028,5712,069,7641,535,7290850,70601,961,5102,329,9442,305,6971,503,1992,088,0862,793,0363,813,6184,481,1795,390,2704,876,0633,858,5481,168,9663,501,2742,186,54917,9114,6510000
       Net Receivables 
1,609,347
0
0
0
590,049
297,139
598,663
552,636
1,815,774
749,476
839,411
1,027,910
889,432
1,308,678
1,245,504
1,401,905
786,000
955,738
988,626
930,098
1,874,630
792,707
1,196,456
1,037,518
1,250,792
1,691,190
1,107,471
1,415,332
1,400,699
1,646,586
1,328,048
1,315,793
1,365,090
2,039,525
1,978,443
2,907,821
2,541,787
1,310,852
1,047,586
1,111,897
1,120,841
1,216,916
1,149,346
1,140,671
1,670,316
1,925,365
2,017,456
2,777,672
3,399,404
3,949,041
5,009,758
6,810,313
7,536,957
7,536,9576,810,3135,009,7583,949,0413,399,4042,777,6722,017,4561,925,3651,670,3161,140,6711,149,3461,216,9161,120,8411,111,8971,047,5861,310,8522,541,7872,907,8211,978,4432,039,5251,365,0901,315,7931,328,0481,646,5861,400,6991,415,3321,107,4711,691,1901,250,7921,037,5181,196,456792,7071,874,630930,098988,626955,738786,0001,401,9051,245,5041,308,678889,4321,027,910839,411749,4761,815,774552,636598,663297,139590,0490001,609,347
       Inventory 
3,195
0
0
0
26,129
24,388
50,075
55,743
58,345
75,412
79,291
81,089
90,211
92,109
92,332
84,674
96,846
105,944
120,261
133,157
94,033
111,191
134,727
128,650
118,176
101,202
104,463
120,202
148,801
151,297
137,741
142,453
188,318
210,217
286,590
280,350
294,641
300,464
238,514
185,109
240,242
218,825
214,469
222,667
230,274
217,202
265,320
281,024
401,262
273,803
270,343
340,663
508,490
508,490340,663270,343273,803401,262281,024265,320217,202230,274222,667214,469218,825240,242185,109238,514300,464294,641280,350286,590210,217188,318142,453137,741151,297148,801120,202104,463101,202118,176128,650134,727111,19194,033133,157120,261105,94496,84684,67492,33292,10990,21181,08979,29175,41258,34555,74350,07524,38826,1290003,195
   > Long-term Assets 
0
0
0
0
772,470
778,291
23,297,424
24,622,149
25,896,243
28,696,258
29,927,524
31,224,155
37,118,431
38,334,140
37,977,074
41,916,550
42,009,253
43,580,037
43,406,679
43,556,742
43,997,322
44,439,643
0
44,772,916
47,839,809
49,179,011
50,990,940
50,862,619
53,724,596
53,600,353
53,625,175
55,520,102
55,381,236
55,084,413
55,199,238
54,863,953
55,475,685
69,562,992
69,104,200
67,915,687
65,217,506
64,062,328
62,886,423
62,996,663
63,535,388
61,946,895
61,351,342
61,486,110
59,449,185
59,292,547
58,627,816
58,229,036
60,760,419
60,760,41958,229,03658,627,81659,292,54759,449,18561,486,11061,351,34261,946,89563,535,38862,996,66362,886,42364,062,32865,217,50667,915,68769,104,20069,562,99255,475,68554,863,95355,199,23855,084,41355,381,23655,520,10253,625,17553,600,35353,724,59650,862,61950,990,94049,179,01147,839,80944,772,916044,439,64343,997,32243,556,74243,406,67943,580,03742,009,25341,916,55037,977,07438,334,14037,118,43131,224,15529,927,52428,696,25825,896,24324,622,14923,297,424778,291772,4700000
       Property Plant Equipment 
137,328
0
0
0
154,498
176,657
372,831
1,656,478
2,923,551
4,318,477
5,506,981
6,792,875
10,956,024
12,209,828
12,027,447
15,948,758
16,033,305
18,586,252
18,368,659
18,421,838
18,216,069
17,933,694
17,727,745
17,492,634
20,425,357
21,765,083
23,068,453
22,737,526
25,472,748
25,196,180
24,862,244
26,545,179
26,185,182
25,875,229
25,506,108
25,160,337
24,877,261
38,947,327
38,382,857
37,214,425
34,757,769
33,721,377
32,523,466
32,505,463
33,561,969
32,164,394
31,316,428
30,327,205
29,210,936
29,271,766
28,395,005
27,540,836
27,989,735
27,989,73527,540,83628,395,00529,271,76629,210,93630,327,20531,316,42832,164,39433,561,96932,505,46332,523,46633,721,37734,757,76937,214,42538,382,85738,947,32724,877,26125,160,33725,506,10825,875,22926,185,18226,545,17924,862,24425,196,18025,472,74822,737,52623,068,45321,765,08320,425,35717,492,63417,727,74517,933,69418,216,06918,421,83818,368,65918,586,25216,033,30515,948,75812,027,44712,209,82810,956,0246,792,8755,506,9814,318,4772,923,5511,656,478372,831176,657154,498000137,328
       Goodwill 
286,184
0
0
0
286,184
286,184
7,415,116
7,415,116
7,415,116
8,824,826
8,824,826
8,824,826
8,824,826
8,824,826
8,824,826
8,824,826
8,824,826
8,824,826
8,824,826
8,824,826
8,824,826
8,824,826
8,824,826
8,824,826
8,824,826
8,824,826
8,824,826
8,824,826
8,824,826
8,824,826
8,824,826
8,824,826
8,824,826
8,824,826
8,824,826
8,824,826
8,824,826
8,824,826
8,824,826
8,824,826
8,824,826
8,824,826
8,824,826
8,824,826
8,824,826
8,824,826
8,824,826
8,824,826
8,824,826
8,824,826
8,824,826
8,824,826
8,824,826
8,824,8268,824,8268,824,8268,824,8268,824,8268,824,8268,824,8268,824,8268,824,8268,824,8268,824,8268,824,8268,824,8268,824,8268,824,8268,824,8268,824,8268,824,8268,824,8268,824,8268,824,8268,824,8268,824,8268,824,8268,824,8268,824,8268,824,8268,824,8268,824,8268,824,8268,824,8268,824,8268,824,8268,824,8268,824,8268,824,8268,824,8268,824,8268,824,8268,824,8268,824,8268,824,8268,824,8268,824,8267,415,1167,415,1167,415,116286,184286,184000286,184
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
11,849
11,849
11,849
11,884
11,884
11,884
11,884
12,594
12,594
12,594
12,594
13,191
13,191
1,093,941
1,030,901
1,068,386
0
848,452
886,448
782,094
0
867,086
915,264
1,015,083
0
910,585
957,886
1,753,436
0
01,753,436957,886910,58501,015,083915,264867,0860782,094886,448848,45201,068,3861,030,9011,093,94113,19113,19112,59412,59412,59412,59411,88411,88411,88411,88411,84911,84911,849000000000000000000000000
       Intangible Assets 
296,748
0
0
0
293,458
293,063
22,282,610
22,283,580
14,867,810
14,868,857
14,868,309
14,869,194
14,868,737
14,871,070
14,870,575
14,869,026
14,867,983
14,868,075
14,869,598
14,868,754
14,868,493
14,870,811
23,694,527
14,869,931
14,871,537
14,892,597
14,890,830
14,889,518
14,889,078
14,886,675
14,886,863
14,886,310
14,882,990
14,880,517
14,878,655
14,877,526
14,878,770
14,876,631
14,875,460
14,873,491
14,871,200
14,869,039
14,866,898
14,864,774
14,862,686
14,861,621
14,860,846
14,860,126
14,859,467
14,858,857
14,858,293
14,858,190
14,857,786
14,857,78614,858,19014,858,29314,858,85714,859,46714,860,12614,860,84614,861,62114,862,68614,864,77414,866,89814,869,03914,871,20014,873,49114,875,46014,876,63114,878,77014,877,52614,878,65514,880,51714,882,99014,886,31014,886,86314,886,67514,889,07814,889,51814,890,83014,892,59714,871,53714,869,93123,694,52714,870,81114,868,49314,868,75414,869,59814,868,07514,867,98314,869,02614,870,57514,871,07014,868,73714,869,19414,868,30914,868,85714,867,81022,283,58022,282,610293,063293,458000296,748
       Long-term Assets Other 
0
0
0
0
320,979
305,037
635,053
673,321
7,714
673,870
717,180
726,848
339,189
1,143,133
968,643
979,637
171,193
1,286,346
1,329,150
1,426,020
1,072,822
2,797,020
0
3,573,676
2,665,544
3,684,656
4,194,983
4,398,865
3,652,264
4,680,788
5,039,358
5,251,193
4,532,741
5,491,247
5,977,055
5,988,072
5,963,213
5,792,362
5,984,499
5,920,304
6,763,711
5,791,915
5,623,660
5,510,329
6,285,907
4,842,546
4,206,195
3,653,005
3,937,286
3,482,295
3,358,618
2,589,553
3,587,431
3,587,4312,589,5533,358,6183,482,2953,937,2863,653,0054,206,1954,842,5466,285,9075,510,3295,623,6605,791,9156,763,7115,920,3045,984,4995,792,3625,963,2135,988,0725,977,0555,491,2474,532,7415,251,1935,039,3584,680,7883,652,2644,398,8654,194,9833,684,6562,665,5443,573,67602,797,0201,072,8221,426,0201,329,1501,286,346171,193979,637968,6431,143,133339,189726,848717,180673,8707,714673,321635,053305,037320,9790000
> Total Liabilities 
3,685,214
0
0
0
2,215,866
2,252,167
4,205,358
5,401,802
6,857,412
11,666,015
12,771,449
14,586,589
18,260,001
18,757,909
18,102,754
22,070,077
22,485,901
24,251,300
23,489,495
24,161,484
24,743,365
24,559,551
23,782,745
23,220,127
26,479,181
27,412,820
28,023,596
28,047,028
31,320,463
30,158,686
31,427,020
33,272,832
33,123,925
32,786,061
32,481,787
33,310,493
35,214,091
53,737,537
52,118,563
52,991,565
50,617,357
52,722,800
53,509,575
57,274,426
54,379,532
54,100,917
57,062,285
61,956,019
56,731,118
57,687,169
58,772,746
62,133,808
62,353,036
62,353,03662,133,80858,772,74657,687,16956,731,11861,956,01957,062,28554,100,91754,379,53257,274,42653,509,57552,722,80050,617,35752,991,56552,118,56353,737,53735,214,09133,310,49332,481,78732,786,06133,123,92533,272,83231,427,02030,158,68631,320,46328,047,02828,023,59627,412,82026,479,18123,220,12723,782,74524,559,55124,743,36524,161,48423,489,49524,251,30022,485,90122,070,07718,102,75418,757,90918,260,00114,586,58912,771,44911,666,0156,857,4125,401,8024,205,3582,252,1672,215,8660003,685,214
   > Total Current Liabilities 
3,684,525
0
0
0
2,162,229
2,202,597
4,096,957
4,292,542
4,962,453
5,763,547
5,908,966
6,790,802
7,271,569
6,888,374
6,490,231
7,503,803
7,864,752
7,742,050
7,045,704
7,354,474
8,296,486
8,479,655
8,123,454
8,196,570
9,270,101
9,411,877
8,620,928
9,212,771
10,910,136
10,270,732
9,200,659
10,744,069
11,022,162
10,502,888
11,714,656
12,856,357
13,959,030
16,815,450
18,115,701
19,338,807
17,823,281
19,904,363
21,680,054
22,770,061
17,560,271
16,599,199
19,478,941
22,898,946
21,893,147
23,085,856
23,588,564
25,830,324
25,023,088
25,023,08825,830,32423,588,56423,085,85621,893,14722,898,94619,478,94116,599,19917,560,27122,770,06121,680,05419,904,36317,823,28119,338,80718,115,70116,815,45013,959,03012,856,35711,714,65610,502,88811,022,16210,744,0699,200,65910,270,73210,910,1369,212,7718,620,9289,411,8779,270,1018,196,5708,123,4548,479,6558,296,4867,354,4747,045,7047,742,0507,864,7527,503,8036,490,2316,888,3747,271,5696,790,8025,908,9665,763,5474,962,4534,292,5424,096,9572,202,5972,162,2290003,684,525
       Short-term Debt 
0
0
0
0
250,292
2,094
4,162
68,410
137,143
199,396
277,054
339,152
615,066
672,442
695,327
904,530
959,006
1,120,064
1,133,420
1,267,472
1,261,443
1,258,022
0
1,490,215
1,791,507
1,765,687
1,578,344
1,582,842
2,647,416
2,499,767
1,561,025
2,171,993
2,163,848
2,023,743
3,321,219
4,287,467
4,438,210
7,915,554
9,051,185
9,944,577
9,312,259
10,023,565
11,472,529
11,585,820
9,502,482
8,911,693
10,174,853
11,124,870
9,651,711
9,133,015
9,474,772
9,417,567
9,524,403
9,524,4039,417,5679,474,7729,133,0159,651,71111,124,87010,174,8538,911,6939,502,48211,585,82011,472,52910,023,5659,312,2599,944,5779,051,1857,915,5544,438,2104,287,4673,321,2192,023,7432,163,8482,171,9931,561,0252,499,7672,647,4161,582,8421,578,3441,765,6871,791,5071,490,21501,258,0221,261,4431,267,4721,133,4201,120,064959,006904,530695,327672,442615,066339,152277,054199,396137,14368,4104,1622,094250,2920000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
15,455,218
16,175,482
17,428,923
266,877
1,348,080
1,235,392
252,616
863,572
213,772
713,818
2,013,724
2,963,988
3,103,474
2,474,409
2,932,959
3,572,684
3,286,285
2,796,052
2,259,666
3,944,236
3,570,871
3,632,770
2,763,588
3,482,577
3,320,643
3,187,959
3,597,844
3,602,157
3,735,461
3,735,4613,602,1573,597,8443,187,9593,320,6433,482,5772,763,5883,632,7703,570,8713,944,2362,259,6662,796,0523,286,2853,572,6842,932,9592,474,4093,103,4742,963,9882,013,724713,818213,772863,572252,6161,235,3921,348,080266,87717,428,92316,175,48215,455,218000000000000000000000000
       Accounts payable 
87,507
0
0
0
87,873
50,507
170,653
89,905
70,989
77,602
80,105
131,349
152,951
263,779
166,906
122,839
175,171
328,772
202,450
214,545
335,807
338,642
1,063,966
405,794
488,960
315,631
285,460
252,169
310,666
277,653
332,152
308,803
159,683
293,717
554,650
886,951
915,105
693,608
768,749
616,004
756,515
838,064
813,482
960,907
989,232
805,835
956,313
1,113,126
1,463,521
981,625
1,382,046
1,454,635
1,893,437
1,893,4371,454,6351,382,046981,6251,463,5211,113,126956,313805,835989,232960,907813,482838,064756,515616,004768,749693,608915,105886,951554,650293,717159,683308,803332,152277,653310,666252,169285,460315,631488,960405,7941,063,966338,642335,807214,545202,450328,772175,171122,839166,906263,779152,951131,34980,10577,60270,98989,905170,65350,50787,87300087,507
       Other Current Liabilities 
1,415,330
0
0
0
438,719
534,347
932,499
935,625
1,172,161
1,473,858
1,617,228
1,948,422
2,204,388
1,947,586
1,806,453
1,684,843
2,101,347
2,156,534
1,910,606
2,105,392
2,669,007
2,862,082
5,789,260
2,188,233
2,751,487
2,984,458
2,454,143
2,672,866
3,131,066
2,988,139
2,950,522
3,846,801
3,711,697
3,581,720
3,674,874
3,309,149
3,957,373
5,540,399
5,354,522
5,927,093
5,381,911
6,076,211
6,962,977
7,945,510
4,643,072
4,508,197
5,442,484
5,992,220
6,026,978
7,081,911
7,470,375
8,805,877
8,633,202
8,633,2028,805,8777,470,3757,081,9116,026,9785,992,2205,442,4844,508,1974,643,0727,945,5106,962,9776,076,2115,381,9115,927,0935,354,5225,540,3993,957,3733,309,1493,674,8743,581,7203,711,6973,846,8012,950,5222,988,1393,131,0662,672,8662,454,1432,984,4582,751,4872,188,2335,789,2602,862,0822,669,0072,105,3921,910,6062,156,5342,101,3471,684,8431,806,4531,947,5862,204,3881,948,4221,617,2281,473,8581,172,161935,625932,499534,347438,7190001,415,330
   > Long-term Liabilities 
0
0
0
0
53,637
49,569
108,402
1,109,260
1,894,959
5,902,468
6,862,482
7,795,787
10,988,432
11,869,535
11,612,523
14,566,274
14,621,150
16,509,250
16,443,792
16,807,010
16,446,878
16,079,897
0
15,023,558
17,209,080
18,000,942
19,402,668
18,834,256
20,410,327
19,887,954
22,226,361
22,528,763
22,101,762
22,283,173
20,767,131
20,454,136
21,255,060
36,922,088
34,002,862
33,652,759
32,794,076
32,818,437
31,829,521
34,504,365
36,819,261
37,501,718
37,583,344
39,057,073
34,837,971
34,601,313
35,184,182
36,303,484
37,329,948
37,329,94836,303,48435,184,18234,601,31334,837,97139,057,07337,583,34437,501,71836,819,26134,504,36531,829,52132,818,43732,794,07633,652,75934,002,86236,922,08821,255,06020,454,13620,767,13122,283,17322,101,76222,528,76322,226,36119,887,95420,410,32718,834,25619,402,66818,000,94217,209,08015,023,558016,079,89716,446,87816,807,01016,443,79216,509,25014,621,15014,566,27411,612,52311,869,53510,988,4327,795,7876,862,4825,902,4681,894,9591,109,260108,40249,56953,6370000
       Other Liabilities 
0
0
0
0
42,204
45,061
100,707
106,917
111,846
127,700
135,225
142,750
132,998
142,056
151,115
160,174
157,548
168,093
178,637
189,182
168,946
178,478
189,611
200,744
254,951
264,742
280,958
297,174
346,675
368,046
3,588,032
3,542,867
3,463,233
3,503,497
3,560,349
3,668,893
3,713,444
3,033,389
3,283,617
3,273,448
3,447,831
3,062,294
2,856,912
2,323,014
1,182,245
844,456
856,237
884,294
734,444
0
789,548
0
0
00789,5480734,444884,294856,237844,4561,182,2452,323,0142,856,9123,062,2943,447,8313,273,4483,283,6173,033,3893,713,4443,668,8933,560,3493,503,4973,463,2333,542,8673,588,032368,046346,675297,174280,958264,742254,951200,744189,611178,478168,946189,182178,637168,093157,548160,174151,115142,056132,998142,750135,225127,700111,846106,917100,70745,06142,2040000
> Total Stockholder Equity
0
0
0
0
7,650
324,142
17,760,284
17,889,891
18,310,505
18,678,156
18,958,026
19,116,382
19,345,888
19,484,858
19,308,526
19,099,475
19,534,211
20,040,624
20,246,552
19,855,015
20,142,385
21,151,465
21,573,969
21,970,602
21,270,519
21,840,842
22,011,493
22,272,417
22,005,885
23,009,996
21,733,904
20,721,034
20,455,364
20,879,122
20,396,645
19,980,012
19,943,878
17,136,953
16,471,258
15,084,141
14,266,109
12,507,613
10,819,596
8,744,102
20,201,098
13,488,576
8,765,020
4,714,787
7,954,406
8,313,810
7,301,284
5,606,593
8,412,337
8,412,3375,606,5937,301,2848,313,8107,954,4064,714,7878,765,02013,488,57620,201,0988,744,10210,819,59612,507,61314,266,10915,084,14116,471,25817,136,95319,943,87819,980,01220,396,64520,879,12220,455,36420,721,03421,733,90423,009,99622,005,88522,272,41722,011,49321,840,84221,270,51921,970,60221,573,96921,151,46520,142,38519,855,01520,246,55220,040,62419,534,21119,099,47519,308,52619,484,85819,345,88819,116,38218,958,02618,678,15618,310,50517,889,89117,760,284324,1427,6500000
   Retained Earnings 
0
0
0
0
0
0
14,746,156
14,853,850
15,259,409
15,608,593
15,873,218
16,031,574
16,261,079
16,400,050
16,223,717
16,014,667
16,449,403
16,955,816
17,161,744
16,745,957
17,031,067
18,040,040
18,489,160
18,859,175
18,137,211
18,707,533
18,878,184
19,139,109
18,872,576
19,876,687
18,600,595
17,587,726
17,322,056
17,745,814
17,263,337
16,846,703
16,810,569
15,454,928
14,313,605
12,476,770
11,337,158
9,472,574
7,780,697
5,682,417
6,126,334
3,755,735
-967,821
-5,018,054
-9,178,902
-8,819,498
-9,832,024
-11,526,715
-8,720,971
-8,720,971-11,526,715-9,832,024-8,819,498-9,178,902-5,018,054-967,8213,755,7356,126,3345,682,4177,780,6979,472,57411,337,15812,476,77014,313,60515,454,92816,810,56916,846,70317,263,33717,745,81417,322,05617,587,72618,600,59519,876,68718,872,57619,139,10918,878,18418,707,53318,137,21118,859,17518,489,16018,040,04017,031,06716,745,95717,161,74416,955,81616,449,40316,014,66716,223,71716,400,05016,261,07916,031,57415,873,21815,608,59315,259,40914,853,85014,746,156000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
-33,713
-15,245
0
0
0
0
0
0
0
0
0
24,250
26,510
26,617
0
26,620
48,500
48,500
48,500
48,500
48,500
48,500
48,500
48,500
48,500
48,500
48,500
48,500
48,500
48,500
48,500
48,500
48,500
48,500
48,500
48,500
48,500
48,500
48,500
48,500
48,500
48,500
48,500
48,500
48,500
48,50048,50048,50048,50048,50048,50048,50048,50048,50048,50048,50048,50048,50048,50048,50048,50048,50048,50048,50048,50048,50048,50048,50048,50048,50048,50048,50048,50048,50026,620026,61726,51024,250000000000-15,245-33,71300000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.