0 XP   0   0   0

Advanced Connection Corporation Public Company Limited










Financial Health of Advanced Connection Corporation Public Company Limited




Comparing to competitors in the Conglomerates industry




  Industry Rankings  


Richest
#226 / 260

Total Sales
#217 / 260

Making Money
#169 / 260

Working Efficiently
#4 / 260

Advanced Connection Corporation Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Advanced Connection Corporation Public Company Limited?

I guess you are interested in Advanced Connection Corporation 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.

Let's analyse Advanced Connection Corporation Public Company Limited

Let's start. I'm going to help you getting a better view of Advanced Connection Corporation 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.

  1. Company's Financial Health
    A deep dive into the books. How are the numbers doing? Is Advanced Connection Corporation Public Company Limited even making a profit? Is the company skyrocketing? Or is it sinking like the Titanic. The trend is your friend.
  2. Market Valuation
    Finally, you now have an insight of how Advanced Connection Corporation Public Company Limited is doing in the market. If the company is worth buying. The latest step is to find out how other investors value Advanced Connection Corporation Public Company Limited. The closing price on 2022-12-01 was ฿1.27 per share. Is the company over- or underpriced?
  3. Key Performance Indicators
    A total overlook on how the company is doing. Based on the (trends in) the key performance indicators.
Advanced Connection Corporation Public Company Limited Daily Candlestick Chart

Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is just able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

1.1. Profitability of Advanced Connection Corporation Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Advanced Connection Corporation Public Company Limited earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare Advanced Connection Corporation Public Company Limited to the Conglomerates industry mean.
  • A Net Profit Margin of 1,337.4% means that ฿13.37 for each ฿1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Advanced Connection Corporation Public Company Limited:

  • The MRQ is 1,337.4%. The company is making a huge profit. +2
  • The TTM is 397.5%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ1,337.4%TTM397.5%+939.9%
TTM397.5%YOY-36.3%+433.8%
TTM397.5%5Y55.0%+342.5%
5Y55.0%10Y62.5%-7.5%
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ1,337.4%3.6%+1,333.8%
TTM397.5%3.6%+393.9%
YOY-36.3%3.1%-39.4%
5Y55.0%2.5%+52.5%
10Y62.5%3.8%+58.7%
1.1.2. Return on Assets

Shows how efficient Advanced Connection Corporation Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Advanced Connection Corporation Public Company Limited to the Conglomerates industry mean.
  • 8.6% Return on Assets means that Advanced Connection Corporation Public Company Limited generated ฿0.09 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Advanced Connection Corporation Public Company Limited:

  • The MRQ is 8.6%. Using its assets, the company is efficient in making profit. +1
  • The TTM is 4.9%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ8.6%TTM4.9%+3.7%
TTM4.9%YOY-1.2%+6.1%
TTM4.9%5Y-0.1%+5.0%
5Y-0.1%10Y0.4%-0.5%
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ8.6%0.7%+7.9%
TTM4.9%0.7%+4.2%
YOY-1.2%0.6%-1.8%
5Y-0.1%0.6%-0.7%
10Y0.4%0.6%-0.2%
1.1.3. Return on Equity

Shows how efficient Advanced Connection Corporation Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Advanced Connection Corporation Public Company Limited to the Conglomerates industry mean.
  • 10.2% Return on Equity means Advanced Connection Corporation Public Company Limited generated ฿0.10 for each ฿1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Advanced Connection Corporation Public Company Limited:

  • The MRQ is 10.2%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 5.0%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ10.2%TTM5.0%+5.2%
TTM5.0%YOY-2.1%+7.1%
TTM5.0%5Y-0.9%+5.9%
5Y-0.9%10Y0.0%-0.9%
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ10.2%2.1%+8.1%
TTM5.0%2.2%+2.8%
YOY-2.1%1.7%-3.8%
5Y-0.9%1.6%-2.5%
10Y0.0%1.6%-1.6%

1.2. Operating Efficiency of Advanced Connection Corporation Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Advanced Connection Corporation Public Company Limited is operating .

  • Measures how much profit Advanced Connection Corporation 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 Advanced Connection Corporation Public Company Limited to the Conglomerates industry mean.
  • An Operating Margin of -489.7% means the company generated ฿-4.90  for each ฿1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Advanced Connection Corporation Public Company Limited:

  • The MRQ is -489.7%. The company is operating very inefficient. -2
  • The TTM is -160.3%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-489.7%TTM-160.3%-329.4%
TTM-160.3%YOY-19.3%-140.9%
TTM-160.3%5Y-51.2%-109.1%
5Y-51.2%10Y-25.2%-26.0%
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ-489.7%6.6%-496.3%
TTM-160.3%5.4%-165.7%
YOY-19.3%4.9%-24.2%
5Y-51.2%5.0%-56.2%
10Y-25.2%4.2%-29.4%
1.2.2. Operating Ratio

Measures how efficient Advanced Connection Corporation Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Conglomerates industry mean).
  • An Operation Ratio of 6.66 means that the operating costs are ฿6.66 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Advanced Connection Corporation Public Company Limited:

  • The MRQ is 6.664. The company is inefficient in keeping operating costs low. -1
  • The TTM is 2.786. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ6.664TTM2.786+3.878
TTM2.786YOY1.637+1.149
TTM2.7865Y2.150+0.636
5Y2.15010Y1.327+0.823
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ6.6641.524+5.140
TTM2.7861.517+1.269
YOY1.6371.513+0.124
5Y2.1501.395+0.755
10Y1.3271.152+0.175

1.3. Liquidity of Advanced Connection Corporation Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Advanced Connection Corporation Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Conglomerates industry mean).
  • A Current Ratio of 14.69 means the company has ฿14.69 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Advanced Connection Corporation Public Company Limited:

  • The MRQ is 14.689. The company is very able to pay all its short-term debts. +2
  • The TTM is 7.160. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ14.689TTM7.160+7.529
TTM7.160YOY0.615+6.544
TTM7.1605Y2.747+4.413
5Y2.74710Y1.618+1.128
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ14.6891.440+13.249
TTM7.1601.433+5.727
YOY0.6151.467-0.852
5Y2.7471.466+1.281
10Y1.6181.297+0.321
1.3.2. Quick Ratio

Measures if Advanced Connection Corporation 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 Advanced Connection Corporation Public Company Limited to the Conglomerates industry mean.
  • A Quick Ratio of 1.86 means the company can pay off ฿1.86 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Advanced Connection Corporation Public Company Limited:

  • The MRQ is 1.863. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 1.249. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ1.863TTM1.249+0.615
TTM1.249YOY0.165+1.083
TTM1.2495Y0.681+0.568
5Y0.68110Y0.786-0.105
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8630.650+1.213
TTM1.2490.650+0.599
YOY0.1650.634-0.469
5Y0.6810.655+0.026
10Y0.7860.614+0.172

1.4. Solvency of Advanced Connection Corporation Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Advanced Connection Corporation Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Advanced Connection Corporation Public Company Limited to Conglomerates industry mean.
  • A Debt to Asset Ratio of 0.09 means that Advanced Connection Corporation Public Company Limited assets are financed with 8.5% credit (debt) and the remaining percentage (100% - 8.5%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Advanced Connection Corporation Public Company Limited:

  • The MRQ is 0.085. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.247. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.085TTM0.247-0.161
TTM0.247YOY0.380-0.133
TTM0.2475Y0.365-0.119
5Y0.36510Y0.283+0.083
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0850.567-0.482
TTM0.2470.583-0.336
YOY0.3800.575-0.195
5Y0.3650.570-0.205
10Y0.2830.562-0.279
1.4.2. Debt to Equity Ratio

Measures if Advanced Connection Corporation Public Company Limited is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Advanced Connection Corporation Public Company Limited to the Conglomerates industry mean.
  • A Debt to Equity ratio of 10.2% means that company has ฿0.10 debt for each ฿1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Advanced Connection Corporation Public Company Limited:

  • The MRQ is 0.102. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.406. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.102TTM0.406-0.304
TTM0.406YOY0.658-0.252
TTM0.4065Y0.650-0.245
5Y0.65010Y0.518+0.132
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1021.437-1.335
TTM0.4061.549-1.143
YOY0.6581.502-0.844
5Y0.6501.511-0.861
10Y0.5181.502-0.984

2. Market Valuation of Advanced Connection Corporation Public Company Limited

2. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every ฿1 in earnings Advanced Connection Corporation Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Advanced Connection Corporation Public Company Limited to the Conglomerates industry mean.
  • A PE ratio of 28.52 means the investor is paying ฿28.52 for every ฿1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Advanced Connection Corporation Public Company Limited:

  • The EOD is 23.827. Very good. +2
  • The MRQ is 28.517. Very good. +2
  • The TTM is 1.501. Very good. +2
Trends
Current periodCompared to+/- 
EOD23.827MRQ28.517-4.690
MRQ28.517TTM1.501+27.016
TTM1.501YOY-115.149+116.650
TTM1.5015Y-10.823+12.324
5Y-10.82310Y69.802-80.625
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
EOD23.82722.222+1.605
MRQ28.51723.606+4.911
TTM1.50133.530-32.029
YOY-115.14927.853-143.002
5Y-10.82322.677-33.500
10Y69.80223.862+45.940
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Advanced Connection Corporation Public Company Limited.

  • Lower is better.
  • A PEG ratio of 1 means the market price of the stock and the expected future earnings are on par.

Let's take a look of the Price Earnings to Growth Ratio trends of Advanced Connection Corporation Public Company Limited:

  • The MRQ is -31.556. Very Bad. -2
  • The TTM is 29.381. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ-31.556TTM29.381-60.937
TTM29.381YOY-3.227+32.608
TTM29.3815Y-37.755+67.136
5Y-37.75510Y208.495-246.250
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ-31.5560.215-31.771
TTM29.3810.160+29.221
YOY-3.2270.164-3.391
5Y-37.7550.113-37.868
10Y208.4950.120+208.375

2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Advanced Connection Corporation Public Company Limited is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Conglomerates industry mean).
  • A PB ratio of 2.68 means the investor is paying ฿2.68 for each ฿1 in book value.

Let's take a look of the Price to Book Ratio trends of Advanced Connection Corporation Public Company Limited:

  • The EOD is 2.241. Good. +1
  • The MRQ is 2.682. Good. +1
  • The TTM is 3.528. Neutral. Compare to industry.
Trends
Current periodCompared to+/- 
EOD2.241MRQ2.682-0.441
MRQ2.682TTM3.528-0.846
TTM3.528YOY1.648+1.880
TTM3.5285Y1.649+1.879
5Y1.64910Y3.007-1.358
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
EOD2.2411.027+1.214
MRQ2.6821.027+1.655
TTM3.5281.164+2.364
YOY1.6481.071+0.577
5Y1.6491.023+0.626
10Y3.0070.696+2.311
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Advanced Connection Corporation 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--0.0690.032+112%-0.009+113%-0.002+102%0.001+4500%
Book Value Growth--0.9750.973+0%0.971+0%0.971+0%0.971+0%
Book Value Per Share--0.5670.469+21%0.446+27%0.535+6%0.552+3%
Book Value Per Share Growth--0.1210.055+119%-0.020+116%-0.008+107%-0.001+101%
Current Ratio--14.6897.160+105%0.615+2288%2.747+435%1.618+808%
Debt To Asset Ratio--0.0850.247-65%0.380-77%0.365-77%0.283-70%
Debt To Equity Ratio--0.1020.406-75%0.658-85%0.650-84%0.518-80%
Dividend Per Share----0%-0%-0%-0%
Eps--0.0530.059-10%-0.009+117%0.003+1544%0.004+1125%
Eps Growth---0.904-0.076-92%0.323-380%1.147-179%-0.220-76%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.825+21%
Net Profit Margin--13.3743.975+236%-0.363+103%0.550+2332%0.625+2039%
Operating Margin---4.897-1.603-67%-0.193-96%-0.512-90%-0.252-95%
Operating Ratio--6.6642.786+139%1.637+307%2.150+210%1.327+402%
Pb Ratio2.241-20%2.6823.528-24%1.648+63%1.649+63%3.007-11%
Pe Ratio23.827-20%28.5171.501+1799%-115.149+504%-10.823+138%69.802-59%
Peg Ratio---31.55629.381-207%-3.227-90%-37.755+20%208.495-115%
Price Per Share1.270-20%1.5201.618-6%0.733+108%0.820+85%1.585-4%
Price To Total Gains Ratio18.445-20%22.076-23.313+206%-116.964+630%-82.449+473%101.054-78%
Profit Growth--94.517-0.375+100%-96.191+202%-35.666+138%-3.647+104%
Quick Ratio--1.8631.249+49%0.165+1027%0.681+174%0.786+137%
Return On Assets--0.0860.049+75%-0.012+114%-0.001+101%0.004+2100%
Return On Equity--0.1020.050+104%-0.021+121%-0.009+109%0.000+21753%
Revenue Growth--0.8510.939-9%0.969-12%0.963-12%0.967-12%
Total Gains Per Share--0.0690.032+112%-0.009+113%-0.002+102%0.001+4500%
Total Gains Per Share Growth---0.543-0.060-89%0.292-286%7.048-108%4.472-112%
Usd Book Value--21920514.85418131392.490+21%17247124.238+27%20691014.018+6%21372394.561+3%
Usd Book Value Change Per Share--0.0020.001+112%0.000+113%0.000+102%0.000+4500%
Usd Book Value Per Share--0.0160.014+21%0.013+27%0.015+6%0.016+3%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Eps--0.0020.002-10%0.000+117%0.000+1544%0.000+1125%
Usd Price Per Share0.037-20%0.0440.047-6%0.021+108%0.024+85%0.046-4%
Usd Profit--2061683.2801061989.510+94%-347574.766+117%-117204.615+106%47025.356+4284%
Usd Revenue--154161.504597188.930-74%1004439.190-85%1310501.107-88%1121940.441-86%
Usd Total Gains Per Share--0.0020.001+112%0.000+113%0.000+102%0.000+4500%
 EOD+3 -2MRQTTM+22 -10YOY+23 -95Y+22 -1010Y+25 -8

3.2. Fundamental Score

Let's check the fundamental score of Advanced Connection Corporation Public Company Limited based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1523.827
Price to Book Ratio (EOD)Between0-12.241
Net Profit Margin (MRQ)Greater than013.374
Operating Margin (MRQ)Greater than0-4.897
Quick Ratio (MRQ)Greater than11.863
Current Ratio (MRQ)Greater than114.689
Debt to Asset Ratio (MRQ)Less than10.085
Debt to Equity Ratio (MRQ)Less than10.102
Return on Equity (MRQ)Greater than0.150.102
Return on Assets (MRQ)Greater than0.050.086
Total6/10 (60.0%)

3.3. Technical Score

Let's check the technical score of Advanced Connection Corporation Public Company Limited based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose1.250
Total0/1 (0.0%)



Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2021-06-302021-09-302021-12-312022-03-312022-06-30
Minority Interest  36,749-36,3583912,6213,012-2,233779-1,466-687
Discontinued Operations  -444-5,143-5,5860-5,5860-5,58618,88513,298



Latest Balance Sheet

Balance Sheet of 2022-06-30. Currency in THB. All numbers in thousands.

Summary
Total Assets832,248
Total Liabilities71,119
Total Stockholder Equity699,984
 As reported
Total Liabilities 71,119
Total Stockholder Equity+ 699,984
Total Assets = 832,248

Assets

Total Assets832,248
Total Current Assets651,707
Long-term Assets651,707
Total Current Assets
Cash And Cash Equivalents 507,659
Short-term Investments 56,218
Net Receivables 26,461
Inventory 51,205
Other Current Assets 10,165
Total Current Assets  (as reported)651,707
Total Current Assets  (calculated)651,707
+/-0
Long-term Assets
Property Plant Equipment 108,277
Long Term Investments 60,722
Intangible Assets 615
Other Assets 10,927
Long-term Assets  (as reported)180,541
Long-term Assets  (calculated)180,541
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities44,368
Long-term Liabilities26,752
Total Stockholder Equity699,984
Total Current Liabilities
Short Long Term Debt 42
Accounts payable 15
Other Current Liabilities 34,430
Total Current Liabilities  (as reported)44,368
Total Current Liabilities  (calculated)34,486
+/- 9,881
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt32,149
Long-term Liabilities Other 73
Long-term Liabilities  (as reported)26,752
Long-term Liabilities  (calculated)32,222
+/- 5,470
Total Stockholder Equity
Common Stock335,764
Total Stockholder Equity (as reported)699,984
Total Stockholder Equity (calculated)335,764
+/- 364,220
Other
Capital Stock335,764
Common Stock Shares Outstanding 1,343,056
Net Invested Capital 700,026
Net Tangible Assets 699,369
Net Working Capital 607,339



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302002-12-312002-06-302001-12-31
> Total Assets 
2,380,599
2,389,534
1,862,424
2,083,587
1,977,188
2,128,871
2,096,244
2,117,573
2,111,368
1,792,973
1,326,190
1,237,115
1,047,499
957,755
833,214
788,360
755,914
798,652
802,938
826,082
844,590
847,951
856,266
856,836
870,595
740,784
740,250
754,192
757,972
756,228
724,598
725,077
726,531
820,868
826,490
828,001
0
733,083
731,816
733,271
735,478
738,562
741,739
756,450
734,932
764,667
767,875
747,250
736,141
734,944
945,204
828,850
953,564
1,066,763
1,361,283
1,653,315
1,788,213
1,789,645
1,748,762
1,714,312
1,667,265
1,633,961
1,863,992
1,466,251
1,436,031
1,286,158
1,317,626
1,202,461
1,100,998
1,090,144
987,357
1,007,798
1,099,493
934,716
935,396
910,511
866,641
914,176
764,215
832,248
832,248764,215914,176866,641910,511935,396934,7161,099,4931,007,798987,3571,090,1441,100,9981,202,4611,317,6261,286,1581,436,0311,466,2511,863,9921,633,9611,667,2651,714,3121,748,7621,789,6451,788,2131,653,3151,361,2831,066,763953,564828,850945,204734,944736,141747,250767,875764,667734,932756,450741,739738,562735,478733,271731,816733,0830828,001826,490820,868726,531725,077724,598756,228757,972754,192740,250740,784870,595856,836856,266847,951844,590826,082802,938798,652755,914788,360833,214957,7551,047,4991,237,1151,326,1901,792,9732,111,3682,117,5732,096,2442,128,8711,977,1882,083,5871,862,4242,389,5342,380,599
   > Total Current Assets 
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
444,152
432,023
394,739
370,755
348,128
678,947
300,668
289,300
295,769
343,754
337,269
242,415
236,842
162,798
190,298
301,030
131,530
183,979
166,113
150,939
621,939
474,229
651,707
651,707474,229621,939150,939166,113183,979131,530301,030190,298162,798236,842242,415337,269343,754295,769289,300300,668678,947348,128370,755394,739432,023444,152000000000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
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
30,640
77,042
32,089
26,097
28,449
280,285
32,456
38,419
45,776
95,452
42,997
84,075
124,016
54,001
68,233
189,581
16,803
31,937
40,784
24,388
51,792
296,433
507,659
507,659296,43351,79224,38840,78431,93716,803189,58168,23354,001124,01684,07542,99795,45245,77638,41932,456280,28528,44926,09732,08977,04230,640000000000000000000000000000000000000000000000000000000000
       Short-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
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
127,771
108,069
109,416
99,476
0
253,804
0
0
150,233
150,807
177,121
74,143
8,321
8,349
4,659
2,073
96
96
19,112
15,127
58,155
53,286
56,218
56,21853,28658,15515,12719,11296962,0734,6598,3498,32174,143177,121150,807150,23300253,804099,476109,416108,069127,771000000000000000000000000000000000000000000000000000000000
       Net Receivables 
364,924
156,402
272,422
260,814
186,099
359,848
185,682
198,732
155,447
437,832
212,143
48,777
3,644
11,845
6,875
31,154
48,664
29,031
57,884
73,584
85,583
97,115
78,390
94,942
75,514
52,964
47,803
138,311
117,029
114,859
113,854
115,439
120,893
119,799
122,217
43,604
0
52,872
54,892
44,300
37,137
36,046
39,797
29,477
40,156
37,295
34,598
19,130
5,455
5,233
9,416
17,839
57,712
7,433
7,412
157,043
28,177
37,502
31,782
29,108
40,733
49,510
54,677
22,540
19,750
23,089
21,816
20,657
17,155
23,227
20,682
35,382
28,528
46,838
48,997
47,460
46,333
50,813
52,420
26,461
26,46152,42050,81346,33347,46048,99746,83828,52835,38220,68223,22717,15520,65721,81623,08919,75022,54054,67749,51040,73329,10831,78237,50228,177157,0437,4127,43357,71217,8399,4165,2335,45519,13034,59837,29540,15629,47739,79736,04637,13744,30054,89252,872043,604122,217119,799120,893115,439113,854114,859117,029138,31147,80352,96475,51494,94278,39097,11585,58373,58457,88429,03148,66431,1546,87511,8453,64448,777212,143437,832155,447198,732185,682359,848186,099260,814272,422156,402364,924
       Other Current Assets 
21,521
16,973
25,454
42,731
121,393
85,115
86,590
52,138
35,255
65,968
15,607
19,575
16,904
27,385
26,735
12,791
14,702
18,886
16,264
16,102
20,010
16,978
10,942
8,864
11,954
6,001
5,211
7,167
7,356
7,129
8,149
2,109
2,386
4,702
5,595
5,734
0
0
0
3,477
1,617
975
1,242
2,310
4,821
8,561
2,096
2,075
7,382
5,528
5,560
10,635
62,959
65,649
82,704
96,768
108,348
119,582
110,702
95,519
86,754
86,635
85,173
83,765
74,930
72,459
71,972
68,430
64,299
67,458
25,390
27,387
27,354
15,049
48,843
10,721
16,847
411,746
22,924
10,165
10,16522,924411,74616,84710,72148,84315,04927,35427,38725,39067,45864,29968,43071,97272,45974,93083,76585,17386,63586,75495,519110,702119,582108,34896,76882,70465,64962,95910,6355,5605,5287,3822,0752,0968,5614,8212,3101,2429751,6173,4770005,7345,5954,7022,3862,1098,1497,1297,3567,1675,2116,00111,9548,86410,94216,97820,01016,10216,26418,88614,70212,79126,73527,38516,90419,57515,60765,96835,25552,13886,59085,115121,39342,73125,45416,97321,521
   > Long-term Assets 
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
973,872
865,192
858,583
853,301
824,559
817,500
798,463
803,186
751,416
744,398
715,703
292,237
289,986
180,541
180,541289,986292,237715,703744,398751,416803,186798,463817,500824,559853,301858,583865,192973,872000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
720,410
648,459
602,792
553,208
523,576
592,789
651,397
609,018
593,393
563,443
538,030
414,469
417,940
390,901
357,257
347,215
320,279
358,883
342,668
338,130
302,497
295,123
289,967
284,502
267,382
219,498
217,219
221,848
219,666
217,564
179,026
168,476
166,513
114,958
113,521
112,085
0
44,524
43,361
50,901
50,720
50,554
50,338
49,718
451,558
502,600
512,515
525,632
526,109
514,568
6,917
37,132
39,892
79,883
78,042
606,708
602,276
594,760
587,958
1,015,762
1,001,791
990,998
969,494
952,497
935,210
779,458
762,689
745,888
729,622
724,690
652,640
643,242
633,511
636,707
624,824
617,593
594,924
228,505
226,137
108,277
108,277226,137228,505594,924617,593624,824636,707633,511643,242652,640724,690729,622745,888762,689779,458935,210952,497969,494990,9981,001,7911,015,762587,958594,760602,276606,70878,04279,88339,89237,1326,917514,568526,109525,632512,515502,600451,55849,71850,33850,55450,72050,90143,36144,5240112,085113,521114,958166,513168,476179,026217,564219,666221,848217,219219,498267,382284,502289,967295,123302,497338,130342,668358,883320,279347,215357,257390,901417,940414,469538,030563,443593,393609,018651,397592,789523,576553,208602,792648,459720,410
       Goodwill 
0
0
0
0
0
6,103
5,191
5,722
5,531
5,341
5,150
4,959
4,768
4,578
4,387
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
175
175
175
175
175
175
175
175
175
175
175
175
175
175
175
175
175
175
175
175
175
175
175
175
0
0
0
000175175175175175175175175175175175175175175175175175175175175175175175175000000000000000000000000000000000000004,3874,5784,7684,9595,1505,3415,5315,7225,1916,10300000
       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
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
40,574
40,857
41,360
41,867
42,303
42,738
43,184
42,695
42,591
42,872
42,301
60,807
60,796
97,055
99,667
99,775
100,311
60,786
60,608
60,876
60,735
61,034
60,722
60,72261,03460,73560,87660,60860,786100,31199,77599,66797,05560,79660,80742,30142,87242,59142,69543,18442,73842,30341,86741,36040,85740,574000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
1,920
7,903
6,871
8,671
8,289
7,920
7,536
7,153
6,770
6,386
6,003
1,423
1,230
1,038
845
652
460
267
74
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
175
175
175
175
175
175
175
175
175
175
175
175
0
0
0
0
0
690
789
688
647
594
638
572
434
519
615
61551943457263859464768878969000000175175175175175175175175175175175175000000000000000000000000000000742674606528451,0381,2301,4236,0036,3866,7707,1537,5367,9208,2898,6716,8717,9031,9200000
       Long-term Assets Other 
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
20,795
20,853
12,069
11,489
11,902
382,703
167,963
9,510
9,245
9,638
3,454
2,386
2,164
2,441
2,4412,1642,3863,4549,6389,2459,510167,963382,70311,90211,48912,06920,85320,795000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
951,871
591,110
515,142
410,995
532,484
716,140
506,083
425,213
882,945
558,707
230,030
189,951
178,059
135,428
111,956
101,883
83,859
112,695
118,368
119,619
108,930
104,671
108,521
103,894
124,500
93,823
88,477
86,205
84,600
78,444
45,459
44,005
42,366
42,933
46,419
43,964
0
48,984
47,258
52,551
51,251
48,968
27,425
27,214
18,002
44,671
45,276
38,528
37,675
39,159
14,689
21,241
139,371
254,778
547,674
837,935
958,731
986,950
945,275
908,014
879,910
880,071
903,063
516,462
495,025
486,827
513,664
500,113
361,984
348,202
346,232
373,413
488,697
333,307
339,200
323,478
304,163
388,190
95,559
71,119
71,11995,559388,190304,163323,478339,200333,307488,697373,413346,232348,202361,984500,113513,664486,827495,025516,462903,063880,071879,910908,014945,275986,950958,731837,935547,674254,778139,37121,24114,68939,15937,67538,52845,27644,67118,00227,21427,42548,96851,25152,55147,25848,984043,96446,41942,93342,36644,00545,45978,44484,60086,20588,47793,823124,500103,894108,521104,671108,930119,619118,368112,69583,859101,883111,956135,428178,059189,951230,030558,707882,945425,213506,083716,140532,484410,995515,142591,110951,871
   > Total Current Liabilities 
951,871
591,110
515,142
410,995
532,484
716,140
506,083
425,213
882,945
558,707
230,030
189,951
178,059
135,428
111,956
101,883
83,859
112,695
83,927
86,152
75,265
71,965
72,785
70,686
121,204
90,527
85,181
82,909
81,304
78,444
45,459
44,005
42,366
42,933
46,419
43,964
0
46,886
45,097
50,329
48,966
45,344
23,189
22,366
14,294
34,108
33,826
26,409
27,275
28,487
10,470
10,467
99,926
214,592
510,914
558,957
92,893
109,804
83,700
671,307
665,677
677,716
699,850
82,915
78,832
81,293
118,514
116,880
88,101
243,092
241,711
283,570
413,433
262,453
290,415
277,780
258,842
344,748
41,015
44,368
44,36841,015344,748258,842277,780290,415262,453413,433283,570241,711243,09288,101116,880118,51481,29378,83282,915699,850677,716665,677671,30783,700109,80492,893558,957510,914214,59299,92610,46710,47028,48727,27526,40933,82634,10814,29422,36623,18945,34448,96650,32945,09746,886043,96446,41942,93342,36644,00545,45978,44481,30482,90985,18190,527121,20470,68672,78571,96575,26586,15283,927112,69583,859101,883111,956135,428178,059189,951230,030558,707882,945425,213506,083716,140532,484410,995515,142591,110951,871
       Short-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
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
926,312
888,608
850,655
634,362
637,802
647,478
47,522
48,293
48,835
53,649
55,761
56,879
211,709
0
0
0
0
0
0
0
0
0
0
0000000000211,70956,87955,76153,64948,83548,29347,522647,478637,802634,362850,655888,608926,312000000000000000000000000000000000000000000000000000000000
       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
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
926,312
888,608
850,655
634,362
637,802
647,478
47,522
48,293
48,835
53,649
55,761
56,879
211,709
214,254
250,438
382,304
228,646
235,077
223,125
208,903
194,561
10,929
42
4210,929194,561208,903223,125235,077228,646382,304250,438214,254211,70956,87955,76153,64948,83548,29347,522647,478637,802634,362850,655888,608926,312000000000000000000000000000000000000000000000000000000000
       Accounts payable 
470,205
231,918
313,052
232,107
94,752
250,950
268,117
193,018
195,271
180,604
62,382
19,644
57,664
45,926
24,337
18,187
17,664
13,034
25,205
33,113
27,956
23,181
27,883
23,096
41,898
12,889
8,012
6,777
5,149
2,921
5,059
3,044
1,227
1,696
4,440
1,905
0
24,361
23,810
4,792
1,887
1,871
995
918
716
4,920
1,287
989
1,123
1,535
203
186
1,000
186
470
2,701
2,090
1,713
22,208
28,278
21,283
5,178
24,883
19,179
17,448
4,365
18,276
14,818
14,765
4,206
1,499
2,320
7,758
2,236
1,046
722
767
26,615
704
15
1570426,6157677221,0462,2367,7582,3201,4994,20614,76514,81818,2764,36517,44819,17924,8835,17821,28328,27822,2081,7132,0902,7014701861,0001862031,5351,1239891,2874,9207169189951,8711,8874,79223,81024,36101,9054,4401,6961,2273,0445,0592,9215,1496,7778,01212,88941,89823,09627,88323,18127,95633,11325,20513,03417,66418,18724,33745,92657,66419,64462,382180,604195,271193,018268,117250,95094,752232,107313,052231,918470,205
       Other Current Liabilities 
467,576
331,151
202,090
157,668
437,732
297,179
237,967
231,122
687,019
206,458
167,648
170,308
120,395
89,502
87,618
63,110
54,287
88,093
51,083
53,039
47,309
48,783
44,902
47,590
79,306
77,638
77,169
76,132
76,155
75,523
40,400
40,961
41,139
41,237
41,979
42,060
0
22,524
21,287
45,537
47,080
43,472
22,193
21,448
13,579
29,187
32,539
25,420
26,152
26,952
10,267
9,663
10,189
25,066
21,651
26,608
30,845
37,227
11,732
8,713
7,556
30,415
22,665
10,651
7,496
12,521
45,687
39,483
2,243
17,472
68,464
8,993
7,251
15,305
38,293
44,945
40,281
115,614
17,918
34,430
34,43017,918115,61440,28144,94538,29315,3057,2518,99368,46417,4722,24339,48345,68712,5217,49610,65122,66530,4157,5568,71311,73237,22730,84526,60821,65125,06610,1899,66310,26726,95226,15225,42032,53929,18713,57921,44822,19343,47247,08045,53721,28722,524042,06041,97941,23741,13940,96140,40075,52376,15576,13277,16977,63879,30647,59044,90248,78347,30953,03951,08388,09354,28763,11087,61889,502120,395170,308167,648206,458687,019231,122237,967297,179437,732157,668202,090331,151467,576
   > Long-term Liabilities 
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
395,150
383,233
273,883
105,110
104,521
89,843
75,264
70,854
48,785
45,698
45,320
43,442
54,544
26,752
26,75254,54443,44245,32045,69848,78570,85475,26489,843104,521105,110273,883383,233395,150000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
34,441
33,468
33,665
32,706
35,736
33,208
3,296
3,296
3,296
3,296
3,296
0
0
0
0
0
0
0
0
2,099
2,161
2,223
2,285
3,625
4,237
4,848
2,948
9,747
10,725
11,199
10,400
10,672
4,219
8,565
11,130
11,990
8,753
10,039
9,071
12,564
13,061
10,147
9,718
7,547
4,217
15,759
16,548
16,860
17,651
18,565
19,909
17,629
24,246
25,053
26,242
27,568
27,658
29,299
30,710
29,019
30,281
2,191
2,19130,28129,01930,71029,29927,65827,56826,24225,05324,24617,62919,90918,56517,65116,86016,54815,7594,2177,5479,71810,14713,06112,5649,07110,0398,75311,99011,1308,5654,21910,67210,40011,19910,7259,7472,9484,8484,2373,6252,2852,2232,1612,099000000003,2963,2963,2963,2963,29633,20835,73632,70633,66533,46834,441000000000000000000
> Total Stockholder Equity
1,428,728
1,798,424
1,347,282
1,672,592
1,444,704
1,412,731
1,590,161
1,692,360
1,228,423
1,234,266
1,096,160
1,047,164
869,440
822,327
721,258
686,477
672,056
685,957
684,571
706,462
735,660
743,281
747,745
752,943
746,095
646,961
651,773
667,987
673,372
677,784
679,139
681,071
684,165
777,935
780,071
784,037
748,717
684,099
684,558
680,720
684,227
689,593
714,314
729,236
716,930
719,996
722,599
708,723
698,466
695,785
930,515
807,609
802,193
792,949
794,803
797,300
796,380
770,433
769,302
769,050
749,941
717,670
925,043
914,600
904,883
762,821
766,955
666,022
702,905
706,648
605,591
598,475
575,080
565,696
560,708
550,284
525,320
492,118
626,119
699,984
699,984626,119492,118525,320550,284560,708565,696575,080598,475605,591706,648702,905666,022766,955762,821904,883914,600925,043717,670749,941769,050769,302770,433796,380797,300794,803792,949802,193807,609930,515695,785698,466708,723722,599719,996716,930729,236714,314689,593684,227680,720684,558684,099748,717784,037780,071777,935684,165681,071679,139677,784673,372667,987651,773646,961746,095752,943747,745743,281735,660706,462684,571685,957672,056686,477721,258822,327869,4401,047,1641,096,1601,234,2661,228,4231,692,3601,590,1611,412,7311,444,7041,672,5921,347,2821,798,4241,428,728
   Common Stock
188,300
188,300
188,300
188,300
188,300
188,300
188,300
188,300
188,300
188,300
188,300
188,300
188,300
188,300
188,300
188,300
188,300
188,300
188,300
188,300
188,300
188,300
188,300
188,300
188,300
188,300
188,300
188,300
188,300
188,300
188,300
188,300
188,300
188,300
188,300
188,300
0
188,300
188,300
188,300
188,300
188,300
188,300
188,300
188,300
188,300
188,300
188,300
188,300
188,300
278,759
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
335,764
335,764
335,764
335,764
335,764
335,764
335,764
335,764
335,764
335,764
335,764
335,764
335,764
335,764
335,764
335,764
335,764
335,764
335,764335,764335,764335,764335,764335,764335,764335,764335,764335,764335,764335,764335,764335,764335,764335,764335,764335,764300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000278,759188,300188,300188,300188,300188,300188,300188,300188,300188,300188,300188,300188,300188,3000188,300188,300188,300188,300188,300188,300188,300188,300188,300188,300188,300188,300188,300188,300188,300188,300188,300188,300188,300188,300188,300188,300188,300188,300188,300188,300188,300188,300188,300188,300188,300188,300188,300188,300188,300188,300
   Retained Earnings 
819,557
1,188,435
737,126
1,060,751
830,375
795,797
972,261
1,069,972
606,896
618,193
477,478
320,003
168,829
122,263
24,813
0
0
0
0
16,905
44,516
51,375
56,887
55,477
41,960
0
0
0
0
0
0
0
0
121,975
124,111
128,077
0
58,653
59,113
45,809
49,316
54,682
79,403
93,823
118,280
121,346
123,949
110,073
99,816
97,135
95,128
0
0
0
0
725
0
-26,142
-27,273
-27,525
-46,634
-78,905
44,048
33,605
23,888
-118,173
-114,040
-214,974
-178,091
-174,348
-275,405
-289,001
-312,396
-321,780
-326,768
-330,712
-355,676
-388,878
-254,877
-181,012
-181,012-254,877-388,878-355,676-330,712-326,768-321,780-312,396-289,001-275,405-174,348-178,091-214,974-114,040-118,17323,88833,60544,048-78,905-46,634-27,525-27,273-26,1420725000095,12897,13599,816110,073123,949121,346118,28093,82379,40354,68249,31645,80959,11358,6530128,077124,111121,9750000000041,96055,47756,88751,37544,51616,905000024,813122,263168,829320,003477,478618,193606,8961,069,972972,261795,797830,3751,060,751737,1261,188,435819,557
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
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
6,480
6,480
6,480
6,480
0
0
0
0
0
000006,4806,4806,4806,48000000000000000000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.