25 XP   0   0   10

Asia Metal Public Company Limited
Buy, Hold or Sell?

Let's analyse Asia Metal Public Company Limited together

PenkeI guess you are interested in Asia Metal 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 Metal 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 Metal Public Company Limited

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

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










What can you expect buying and holding a share of Asia Metal 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?
62.5%

What is your share worth?

Current worth
฿6.94
Expected worth in 1 year
฿7.95
How sure are you?
75.0%

+ What do you gain per year?

Total Gains per Share
฿1.01
Return On Investment
30.5%

For what price can you sell your share?

Current Price per Share
฿3.30
Expected price per share
฿3.0073714285714 - ฿3.3478285714286
How sure are you?
50%

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




Live pricePrice per Share (EOD)

฿3.30

Intrinsic Value Per Share

฿3.42 - ฿86.74

Total Value Per Share

฿10.37 - ฿93.68

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




Is Asia Metal Public Company Limited growing?

Current yearPrevious yearGrowGrow %
How rich?$90.9m$80.8m$5m5.8%

How much money is Asia Metal Public Company Limited making?

Current yearPrevious yearGrowGrow %
Making money$2.8m-$438.1k$3.2m115.4%
Net Profit Margin5.3%-2.0%--

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

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




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




  Industry Rankings (Steel)  


Richest
#230 / 328

Most Revenue
#266 / 328

Most Profit
#200 / 328

Most Efficient
#109 / 328

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

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

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

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

Speculation

The Price per Share of Asia Metal Public Company Limited is ฿3.3. 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 Metal 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 Metal 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 ฿6.94. Based on the TTM, the Book Value Change Per Share is ฿0.25 per quarter. Based on the YOY, the Book Value Change Per Share is ฿-0.09 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 Metal 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%0.000.1%0.000.0%0.000.1%0.000.1%
Usd Book Value Change Per Share0.010.4%0.010.2%0.00-0.1%0.000.1%0.000.1%
Usd Dividend Per Share0.000.0%0.000.0%0.000.1%0.000.1%0.000.1%
Usd Total Gains Per Share0.010.4%0.010.2%0.000.1%0.010.2%0.000.1%
Usd Price Per Share0.09-0.08-0.10-0.08-0.08-
Price to Earnings Ratio3.77-4.65--4.04-4.96-5.72-
Price-to-Total Gains Ratio6.41--451.29-17.53--71.17--1.55-
Price to Book Ratio0.48-0.48-0.62-0.54-0.62-
Price-to-Total Gains Ratio6.41--451.29-17.53--71.17--1.55-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.09009
Number of shares11100
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.010.00
Usd Total Gains Per Share0.010.01
Gains per Quarter (11100 shares)76.3072.46
Gains per Year (11100 shares)305.19289.85
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1030529595195280
20610600190389570
30916905286584860
40122112103817781150
50152615154769731440
601831182057111681730
702136212566713622020
802442243076215572310
902747273585717522600
1003052304095219462890

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 Share4.00.00.0100.0%10.02.00.083.3%17.03.00.085.0%29.011.00.072.5%66.013.02.081.5%
Book Value Change Per Share3.01.00.075.0%9.03.00.075.0%16.04.00.080.0%28.012.00.070.0%61.019.01.075.3%
Dividend per Share0.00.04.00.0%8.00.04.066.7%13.00.07.065.0%25.00.015.062.5%39.00.042.048.1%
Total Gains per Share3.01.00.075.0%10.02.00.083.3%17.03.00.085.0%30.010.00.075.0%67.013.01.082.7%

Fundamentals of Asia Metal Public Company Limited

About Asia Metal Public Company Limited

Asia Metal Public Company Limited engages in manufacturing and trading processed steel products in Thailand. It offers hot-rolled, pickled and oiled, and cold-rolled products to steel wholesalers and end user factories; and round, square, and rectangular steel pipes, as well as light lips channels. The company also trades in round-bars and deformed-bars, as well as square and round steel tubes. In addition, it provides cutting and modifying steel services. Asia Metal Public Company Limited was founded in 1993 and is headquartered in Bang Phli, Thailand.

Fundamental data was last updated by Penke on 2024-04-13 05:18:03.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is 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 able 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 very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

Valuation

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

1.1. Profitability of Asia Metal Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Asia Metal Public Company Limited to the Steel industry mean.
  • A Net Profit Margin of 5.2% means that ฿0.05 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 5.2%. The company is making a profit. +1
  • The TTM is 5.3%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ5.2%TTM5.3%-0.1%
TTM5.3%YOY-2.0%+7.3%
TTM5.3%5Y4.3%+1.1%
5Y4.3%10Y2.3%+1.9%
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ5.2%2.8%+2.4%
TTM5.3%3.0%+2.3%
YOY-2.0%4.8%-6.8%
5Y4.3%3.7%+0.6%
10Y2.3%2.7%-0.4%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Asia Metal Public Company Limited to the Steel industry mean.
  • 2.1% Return on Assets means that Asia Metal Public Company Limited generated ฿0.02 profit for each $1 in assets.

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

  • The MRQ is 2.1%. Using its assets, the company is less efficient in making profit.
  • The TTM is 2.2%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ2.1%TTM2.2%-0.1%
TTM2.2%YOY-0.3%+2.5%
TTM2.2%5Y1.8%+0.4%
5Y1.8%10Y1.0%+0.8%
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ2.1%1.3%+0.8%
TTM2.2%1.4%+0.8%
YOY-0.3%2.4%-2.7%
5Y1.8%1.7%+0.1%
10Y1.0%1.2%-0.2%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Asia Metal Public Company Limited to the Steel industry mean.
  • 3.2% Return on Equity means Asia Metal Public Company Limited generated ฿0.03 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 3.2%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 3.3%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ3.2%TTM3.3%-0.1%
TTM3.3%YOY-0.7%+4.0%
TTM3.3%5Y2.9%+0.4%
5Y2.9%10Y1.6%+1.3%
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ3.2%2.6%+0.6%
TTM3.3%2.6%+0.7%
YOY-0.7%5.2%-5.9%
5Y2.9%3.5%-0.6%
10Y1.6%2.3%-0.7%

1.2. Operating Efficiency of Asia Metal Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Asia Metal Public Company Limited is operating .

  • Measures how much profit Asia Metal 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 Metal Public Company Limited to the Steel industry mean.
  • An Operating Margin of 1.3% means the company generated ฿0.01  for each ฿1 in revenue (before taxes).

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

  • The MRQ is 1.3%. The company is operating less efficient.
  • The TTM is 5.9%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ1.3%TTM5.9%-4.7%
TTM5.9%YOY-1.6%+7.5%
TTM5.9%5Y5.5%+0.5%
5Y5.5%10Y3.7%+1.8%
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3%6.0%-4.7%
TTM5.9%4.1%+1.8%
YOY-1.6%6.6%-8.2%
5Y5.5%5.7%-0.2%
10Y3.7%4.4%-0.7%
1.2.2. Operating Ratio

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

  • Below 1 is considered healthy (always compare to Steel industry mean).
  • An Operation Ratio of 0.99 means that the operating costs are ฿0.99 for each ฿1 in net sales.

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

  • The MRQ is 0.987. The company is less efficient in keeping operating costs low.
  • The TTM is 0.941. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.987TTM0.941+0.047
TTM0.941YOY1.013-0.073
TTM0.9415Y0.952-0.011
5Y0.95210Y0.965-0.013
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9871.716-0.729
TTM0.9411.652-0.711
YOY1.0131.493-0.480
5Y0.9521.522-0.570
10Y0.9651.394-0.429

1.3. Liquidity of Asia Metal Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Steel industry mean).
  • A Current Ratio of 1.61 means the company has ฿1.61 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 1.610. The company is able to pay all its short-term debts. +1
  • The TTM is 1.641. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.610TTM1.641-0.031
TTM1.641YOY2.100-0.459
TTM1.6415Y1.656-0.015
5Y1.65610Y1.430+0.226
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6101.701-0.091
TTM1.6411.743-0.102
YOY2.1001.638+0.462
5Y1.6561.608+0.048
10Y1.4301.471-0.041
1.3.2. Quick Ratio

Measures if Asia Metal 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 Metal Public Company Limited to the Steel industry mean.
  • A Quick Ratio of 0.50 means the company can pay off ฿0.50 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 0.498. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.578. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.498TTM0.578-0.081
TTM0.578YOY1.036-0.458
TTM0.5785Y0.797-0.218
5Y0.79710Y0.656+0.141
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4980.573-0.075
TTM0.5780.612-0.034
YOY1.0360.693+0.343
5Y0.7970.680+0.117
10Y0.6560.629+0.027

1.4. Solvency of Asia Metal Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Asia Metal Public Company Limited to Steel industry mean.
  • A Debt to Asset Ratio of 0.35 means that Asia Metal Public Company Limited assets are financed with 35.2% credit (debt) and the remaining percentage (100% - 35.2%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.352. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.344. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.352TTM0.344+0.008
TTM0.344YOY0.291+0.052
TTM0.3445Y0.379-0.035
5Y0.37910Y0.441-0.062
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3520.449-0.097
TTM0.3440.455-0.111
YOY0.2910.480-0.189
5Y0.3790.487-0.108
10Y0.4410.510-0.069
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Asia Metal Public Company Limited to the Steel industry mean.
  • A Debt to Equity ratio of 54.3% means that company has ฿0.54 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.543. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.524. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.543TTM0.524+0.019
TTM0.524YOY0.422+0.102
TTM0.5245Y0.635-0.111
5Y0.63510Y0.834-0.199
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5430.823-0.280
TTM0.5240.844-0.320
YOY0.4220.938-0.516
5Y0.6350.996-0.361
10Y0.8341.193-0.359

2. Market Valuation of Asia Metal 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 Metal Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Asia Metal Public Company Limited to the Steel industry mean.
  • A PE ratio of 3.77 means the investor is paying ฿3.77 for every ฿1 in earnings.

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

  • The EOD is 3.725. Based on the earnings, the company is cheap. +2
  • The MRQ is 3.770. Based on the earnings, the company is cheap. +2
  • The TTM is 4.647. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD3.725MRQ3.770-0.045
MRQ3.770TTM4.647-0.877
TTM4.647YOY-4.039+8.686
TTM4.6475Y4.965-0.318
5Y4.96510Y5.719-0.754
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
EOD3.7258.313-4.588
MRQ3.7707.863-4.093
TTM4.6477.341-2.694
YOY-4.0396.916-10.955
5Y4.9658.615-3.650
10Y5.71911.257-5.538
2.2. Price To Free Cash Flow Ratio

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

  • The EOD is 1.018. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 1.030. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is -1.961. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD1.018MRQ1.030-0.012
MRQ1.030TTM-1.961+2.991
TTM-1.961YOY-4.599+2.638
TTM-1.9615Y-1.033-0.928
5Y-1.03310Y2.395-3.428
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
EOD1.0183.541-2.523
MRQ1.0303.065-2.035
TTM-1.9612.611-4.572
YOY-4.5991.922-6.521
5Y-1.0331.548-2.581
10Y2.3952.114+0.281
2. Book Value per Share
2.3. Price to Book Ratio

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

  • At or below 1 is considered healthy (always compare to Steel industry mean).
  • A PB ratio of 0.48 means the investor is paying ฿0.48 for each ฿1 in book value.

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

  • The EOD is 0.475. Based on the equity, the company is cheap. +2
  • The MRQ is 0.481. Based on the equity, the company is cheap. +2
  • The TTM is 0.475. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.475MRQ0.481-0.006
MRQ0.481TTM0.475+0.006
TTM0.475YOY0.620-0.145
TTM0.4755Y0.537-0.062
5Y0.53710Y0.623-0.087
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
EOD0.4751.021-0.546
MRQ0.4810.921-0.440
TTM0.4750.927-0.452
YOY0.6201.051-0.431
5Y0.5371.047-0.510
10Y0.6231.122-0.499
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Asia Metal 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--0.5210.252+107%-0.089+117%0.161+224%0.081+540%
Book Value Per Share--6.9416.492+7%6.128+13%5.323+30%4.531+53%
Current Ratio--1.6101.641-2%2.100-23%1.656-3%1.430+13%
Debt To Asset Ratio--0.3520.344+2%0.291+21%0.379-7%0.441-20%
Debt To Equity Ratio--0.5430.524+4%0.422+29%0.635-14%0.834-35%
Dividend Per Share----0%0.168-100%0.079-100%0.069-100%
Eps--0.2210.169+31%-0.034+115%0.154+44%0.085+161%
Free Cash Flow Per Share--0.811-0.167+121%0.240+237%0.163+396%0.077+953%
Free Cash Flow To Equity Per Share--0.2540.026+861%0.096+165%0.015+1626%0.033+663%
Gross Profit Margin--1.0000.794+26%1.126-11%0.553+81%0.606+65%
Intrinsic Value_10Y_max--86.738--------
Intrinsic Value_10Y_min--3.425--------
Intrinsic Value_1Y_max--1.700--------
Intrinsic Value_1Y_min--0.316--------
Intrinsic Value_3Y_max--10.435--------
Intrinsic Value_3Y_min--0.978--------
Intrinsic Value_5Y_max--25.596--------
Intrinsic Value_5Y_min--1.668--------
Market Cap1584316800.000-1%1603521565.1801495521380.320+7%1854597862.460-14%1433604443.637+12%1360610957.819+18%
Net Profit Margin--0.0520.053-3%-0.020+138%0.043+22%0.023+123%
Operating Margin--0.0130.059-79%-0.016+225%0.055-77%0.037-66%
Operating Ratio--0.9870.941+5%1.013-3%0.952+4%0.965+2%
Pb Ratio0.475-1%0.4810.475+1%0.620-22%0.537-10%0.623-23%
Pe Ratio3.725-1%3.7704.647-19%-4.039+207%4.965-24%5.719-34%
Price Per Share3.300-1%3.3403.085+8%3.830-13%2.957+13%2.820+18%
Price To Free Cash Flow Ratio1.018-1%1.030-1.961+290%-4.599+546%-1.033+200%2.395-57%
Price To Total Gains Ratio6.338-1%6.415-451.287+7135%17.528-63%-71.175+1210%-1.552+124%
Quick Ratio--0.4980.578-14%1.036-52%0.797-38%0.656-24%
Return On Assets--0.0210.022-6%-0.003+116%0.018+13%0.010+97%
Return On Equity--0.0320.033-4%-0.007+121%0.029+8%0.016+97%
Total Gains Per Share--0.5210.252+107%0.079+559%0.239+118%0.150+246%
Usd Book Value--90966939.80085899302.150+6%80890617.014+12%70598096.159+29%59801144.333+52%
Usd Book Value Change Per Share--0.0140.007+107%-0.002+117%0.004+224%0.002+540%
Usd Book Value Per Share--0.1890.177+7%0.167+13%0.145+30%0.124+53%
Usd Dividend Per Share----0%0.005-100%0.002-100%0.002-100%
Usd Eps--0.0060.005+31%-0.001+115%0.004+44%0.002+161%
Usd Free Cash Flow--10623849.846-2239610.039+121%3248739.223+227%2089867.147+408%982772.121+981%
Usd Free Cash Flow Per Share--0.022-0.005+121%0.007+237%0.004+396%0.002+953%
Usd Free Cash Flow To Equity Per Share--0.0070.001+861%0.003+165%0.000+1626%0.001+663%
Usd Market Cap43251848.640-1%43776138.72940827733.683+7%50630521.645-14%39137401.311+12%37144679.148+18%
Usd Price Per Share0.090-1%0.0910.084+8%0.105-13%0.081+13%0.077+18%
Usd Profit--2903076.0212846228.255+2%-438138.321+115%2145771.440+35%1179315.521+146%
Usd Revenue--55821108.08853269536.097+5%37694017.022+48%42859878.501+30%38819554.057+44%
Usd Total Gains Per Share--0.0140.007+107%0.002+559%0.007+118%0.004+246%
 EOD+4 -4MRQTTM+22 -12YOY+23 -135Y+28 -810Y+30 -6

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-153.725
Price to Book Ratio (EOD)Between0-10.475
Net Profit Margin (MRQ)Greater than00.052
Operating Margin (MRQ)Greater than00.013
Quick Ratio (MRQ)Greater than10.498
Current Ratio (MRQ)Greater than11.610
Debt to Asset Ratio (MRQ)Less than10.352
Debt to Equity Ratio (MRQ)Less than10.543
Return on Equity (MRQ)Greater than0.150.032
Return on Assets (MRQ)Greater than0.050.021
Total7/10 (70.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5062.905
Ma 20Greater thanMa 503.242
Ma 50Greater thanMa 1003.170
Ma 100Greater thanMa 2003.133
OpenGreater thanClose3.280
Total4/5 (80.0%)



Latest Balance Sheet

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

Summary
Total Assets5,141,974
Total Liabilities1,809,851
Total Stockholder Equity3,332,122
 As reported
Total Liabilities 1,809,851
Total Stockholder Equity+ 3,332,122
Total Assets = 5,141,974

Assets

Total Assets5,141,974
Total Current Assets2,740,480
Long-term Assets2,401,494
Total Current Assets
Cash And Cash Equivalents 301,949
Short-term Investments 124
Net Receivables 544,896
Inventory 1,887,758
Other Current Assets 5,753
Total Current Assets  (as reported)2,740,480
Total Current Assets  (calculated)2,740,480
+/-0
Long-term Assets
Property Plant Equipment 1,500,709
Long Term Investments 728,073
Long-term Assets Other 23,368
Long-term Assets  (as reported)2,401,494
Long-term Assets  (calculated)2,252,151
+/- 149,343

Liabilities & Shareholders' Equity

Total Current Liabilities1,702,350
Long-term Liabilities107,502
Total Stockholder Equity3,332,122
Total Current Liabilities
Short-term Debt 1,091,392
Short Long Term Debt 1,077,802
Accounts payable 583,497
Other Current Liabilities 1,069
Total Current Liabilities  (as reported)1,702,350
Total Current Liabilities  (calculated)2,753,759
+/- 1,051,409
Long-term Liabilities
Capital Lease Obligations 85,056
Long-term Liabilities  (as reported)107,502
Long-term Liabilities  (calculated)85,056
+/- 22,446
Total Stockholder Equity
Common Stock480,096
Retained Earnings 2,175,532
Accumulated Other Comprehensive Income 57,646
Other Stockholders Equity 618,847
Total Stockholder Equity (as reported)3,332,122
Total Stockholder Equity (calculated)3,332,122
+/-0
Other
Capital Stock480,096
Cash and Short Term Investments 302,073
Common Stock Shares Outstanding 480,096
Current Deferred Revenue26,393
Liabilities and Stockholders Equity 5,141,974
Net Debt 818,380
Net Invested Capital 4,409,924
Net Working Capital 1,038,130
Property Plant and Equipment Gross 2,830,077
Short Long Term Debt Total 1,120,329



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-31
> Total Assets 
924,647
0
965,255
915,443
1,136,594
2,114,020
1,775,641
1,848,233
1,627,585
1,833,581
2,138,182
2,268,383
2,225,852
2,720,014
2,279,352
2,342,468
2,781,713
3,312,980
3,551,867
2,696,371
2,064,761
2,183,183
2,481,573
2,745,828
2,064,761
2,931,243
3,128,816
3,303,505
3,489,128
3,844,339
3,819,145
4,338,609
4,142,904
4,026,005
3,981,069
3,802,268
3,559,013
3,977,667
4,067,300
3,525,638
3,186,343
3,150,202
3,445,625
3,881,592
4,025,678
4,065,937
3,549,207
3,309,861
2,977,097
3,037,587
3,657,168
3,149,564
3,733,207
3,573,339
3,705,776
3,460,919
3,840,552
3,762,062
3,898,096
4,411,532
4,125,034
3,697,046
3,629,139
3,729,482
3,398,599
3,828,668
3,392,444
3,920,038
3,739,992
4,254,843
4,557,962
4,385,699
4,250,531
3,904,269
4,264,594
4,239,031
4,377,002
4,488,238
4,734,632
4,824,533
5,141,974
5,141,9744,824,5334,734,6324,488,2384,377,0024,239,0314,264,5943,904,2694,250,5314,385,6994,557,9624,254,8433,739,9923,920,0383,392,4443,828,6683,398,5993,729,4823,629,1393,697,0464,125,0344,411,5323,898,0963,762,0623,840,5523,460,9193,705,7763,573,3393,733,2073,149,5643,657,1683,037,5872,977,0973,309,8613,549,2074,065,9374,025,6783,881,5923,445,6253,150,2023,186,3433,525,6384,067,3003,977,6673,559,0133,802,2683,981,0694,026,0054,142,9044,338,6093,819,1453,844,3393,489,1283,303,5053,128,8162,931,2432,064,7612,745,8282,481,5732,183,1832,064,7612,696,3713,551,8673,312,9802,781,7132,342,4682,279,3522,720,0142,225,8522,268,3832,138,1821,833,5811,627,5851,848,2331,775,6412,114,0201,136,594915,443965,2550924,647
   > 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
1,099,458
1,957,692
2,130,361
2,272,331
2,452,615
2,771,371
2,746,045
3,167,340
2,949,321
2,865,378
2,824,958
2,659,592
2,316,672
2,653,119
2,705,272
2,179,809
1,862,405
1,786,814
2,042,155
2,432,063
2,477,795
2,541,469
2,020,956
1,798,990
1,524,118
1,599,369
2,220,158
1,720,182
2,333,069
2,064,005
2,217,915
2,016,460
2,412,200
2,294,459
2,463,408
2,974,833
2,687,056
2,292,669
2,194,453
2,194,640
1,729,919
2,170,079
1,735,892
2,307,076
2,153,488
2,640,628
2,885,184
2,615,281
2,421,152
1,986,930
2,261,613
2,226,099
2,343,538
2,404,404
2,566,722
2,555,125
2,740,480
2,740,4802,555,1252,566,7222,404,4042,343,5382,226,0992,261,6131,986,9302,421,1522,615,2812,885,1842,640,6282,153,4882,307,0761,735,8922,170,0791,729,9192,194,6402,194,4532,292,6692,687,0562,974,8332,463,4082,294,4592,412,2002,016,4602,217,9152,064,0052,333,0691,720,1822,220,1581,599,3691,524,1181,798,9902,020,9562,541,4692,477,7952,432,0632,042,1551,786,8141,862,4052,179,8092,705,2722,653,1192,316,6722,659,5922,824,9582,865,3782,949,3213,167,3402,746,0452,771,3712,452,6152,272,3312,130,3611,957,6921,099,458000000000000000000000000
       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
46,389
100,045
94,392
73,856
86,012
75,133
106,941
129,888
108,249
115,450
66,544
35,109
46,712
45,179
68,725
36,437
51,648
61,020
53,800
99,168
120,882
154,623
91,783
23,408
33,188
80,483
284,062
20,147
24,359
72,796
61,378
42,374
57,238
32,468
62,784
36,910
90,984
169,735
53,457
143,759
105,291
124,118
39,544
448,765
192,413
456,025
149,488
183,908
158,914
331,767
293,862
392,782
342,336
300,284
371,913
174,719
301,949
301,949174,719371,913300,284342,336392,782293,862331,767158,914183,908149,488456,025192,413448,76539,544124,118105,291143,75953,457169,73590,98436,91062,78432,46857,23842,37461,37872,79624,35920,147284,06280,48333,18823,40891,783154,623120,88299,16853,80061,02051,64836,43768,72545,17946,71235,10966,544115,450108,249129,888106,94175,13386,01273,85694,392100,04546,389000000000000000000000000
       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
14,529
45,485
25,538
25
120,569
102,054
117,117
19,078
50,145
81,517
50,130
96,135
131
133
133
134
135
135
136
137
138
138
139
140
140
118,376
141
16,506
254,042
113,928
142
143
90,032
187,193
16,243
144
140,313
27,148
55,149
67,679
60,678
120
121
121
136
136
121
121
121
121
121
121
122
122
170
123
124
12412317012212212112112112112112113613612112112060,67867,67955,14927,148140,31314416,243187,19390,032143142113,928254,04216,506141118,37614014013913813813713613513513413313313196,13550,13081,51750,14519,078117,117102,054120,5692525,53845,48514,529000000000000000000000000
       Net Receivables 
222,634
0
297,344
223,506
275,459
766,972
764,845
759,076
643,981
607,160
674,909
676,866
635,682
593,498
492,916
671,000
676,697
924,636
849,509
635,855
530,926
521,094
546,951
535,386
522,974
561,691
621,061
777,534
679,353
879,292
876,294
971,227
1,054,569
1,035,385
1,130,609
1,124,382
849,818
918,392
740,475
596,955
534,535
557,349
571,255
607,324
650,971
786,341
631,508
731,896
654,231
785,782
599,356
669,413
716,086
463,073
1,083,833
971,860
528,553
671,188
787,648
1,483,195
1,262,414
1,118,873
889,574
586,314
560,440
1,044,744
775,315
629,558
922,211
1,136,553
1,614,427
1,362,895
1,059,723
558,654
687,195
1,010,070
854,847
628,342
668,495
606,978
544,896
544,896606,978668,495628,342854,8471,010,070687,195558,6541,059,7231,362,8951,614,4271,136,553922,211629,558775,3151,044,744560,440586,314889,5741,118,8731,262,4141,483,195787,648671,188528,553971,8601,083,833463,073716,086669,413599,356785,782654,231731,896631,508786,341650,971607,324571,255557,349534,535596,955740,475918,392849,8181,124,3821,130,6091,035,3851,054,569971,227876,294879,292679,353777,534621,061561,691522,974535,386546,951521,094530,926635,855849,509924,636676,697671,000492,916593,498635,682676,866674,909607,160643,981759,076764,845766,972275,459223,506297,3440222,634
       Other Current Assets 
2,297
0
9,361
146,731
107,913
117,065
70,158
39,446
25,577
73,974
39,425
73,214
114,189
396,965
347,741
251,832
414,396
424,538
587,507
217,973
124,726
297,565
325,398
371,698
76,649
76,880
17,723
23,390
15,073
24,954
36,682
18,347
53,891
10,462
18,110
18,158
22,796
7,464
6,944
457
1,789
426
439
3,758
393
2,672
359
580
320
2,250
668
1,515
311
813
298
455
240
424
354
649
2,876
957
881
2,365
28
33
42
30
24
41
31
29
25
16,093
16,311
16,363
6
14
13
1
5,753
5,75311314616,36316,31116,0932529314124304233282,3658819572,8766493544242404552988133111,5156682,2503205803592,6723933,7584394261,7894576,9447,46422,79618,15818,11010,46253,89118,34736,68224,95415,07323,39017,72376,88076,649371,698325,398297,565124,726217,973587,507424,538414,396251,832347,741396,965114,18973,21439,42573,97425,57739,44670,158117,065107,913146,7319,36102,297
   > 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
965,304
973,551
998,455
1,031,174
1,036,513
1,072,967
1,073,099
1,171,269
1,193,583
1,160,627
1,156,111
1,142,676
1,242,341
1,324,548
1,362,028
1,345,829
1,323,938
1,363,388
1,403,470
1,449,529
1,547,883
1,524,468
1,528,251
1,510,871
1,452,979
1,438,218
1,437,010
1,429,382
1,400,138
1,509,334
1,487,861
1,444,459
1,428,352
1,467,603
1,434,688
1,436,699
1,437,978
1,404,377
1,434,686
1,534,842
1,668,679
1,658,589
1,656,552
1,612,962
1,586,504
1,614,215
1,672,778
1,770,418
1,829,379
1,917,339
2,002,981
2,012,932
2,033,463
2,083,834
2,167,910
2,269,408
2,401,494
2,401,4942,269,4082,167,9102,083,8342,033,4632,012,9322,002,9811,917,3391,829,3791,770,4181,672,7781,614,2151,586,5041,612,9621,656,5521,658,5891,668,6791,534,8421,434,6861,404,3771,437,9781,436,6991,434,6881,467,6031,428,3521,444,4591,487,8611,509,3341,400,1381,429,3821,437,0101,438,2181,452,9791,510,8711,528,2511,524,4681,547,8831,449,5291,403,4701,363,3881,323,9381,345,8291,362,0281,324,5481,242,3411,142,6761,156,1111,160,6271,193,5831,171,2691,073,0991,072,9671,036,5131,031,174998,455973,551965,304000000000000000000000000
       Property Plant Equipment 
331,023
0
372,359
392,652
426,100
472,723
481,562
487,623
512,140
518,945
524,391
636,052
836,199
838,696
620,896
631,942
689,673
730,873
679,124
739,571
830,368
855,185
868,839
886,827
830,368
937,044
960,538
994,209
999,745
1,036,785
1,037,442
1,028,517
1,034,875
1,068,033
1,059,753
1,045,155
1,052,668
1,035,855
1,020,744
1,012,321
999,231
979,770
1,112,232
1,098,056
1,154,331
1,150,385
1,131,300
1,134,209
1,083,906
1,063,447
1,047,059
1,036,987
1,061,308
1,051,384
1,036,278
1,017,044
994,499
994,191
983,182
992,084
1,000,053
985,872
966,376
960,071
1,115,428
1,132,797
1,110,476
1,101,782
1,089,976
1,075,883
1,037,408
1,087,309
1,061,967
1,134,151
1,201,170
1,218,961
1,241,409
1,298,345
1,327,325
1,384,708
1,500,709
1,500,7091,384,7081,327,3251,298,3451,241,4091,218,9611,201,1701,134,1511,061,9671,087,3091,037,4081,075,8831,089,9761,101,7821,110,4761,132,7971,115,428960,071966,376985,8721,000,053992,084983,182994,191994,4991,017,0441,036,2781,051,3841,061,3081,036,9871,047,0591,063,4471,083,9061,134,2091,131,3001,150,3851,154,3311,098,0561,112,232979,770999,2311,012,3211,020,7441,035,8551,052,6681,045,1551,059,7531,068,0331,034,8751,028,5171,037,4421,036,785999,745994,209960,538937,044830,368886,827868,839855,185830,368739,571679,124730,873689,673631,942620,896838,696836,199636,052524,391518,945512,140487,623481,562472,723426,100392,652372,3590331,023
       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
137,986
255,591
247,686
231,503
233,837
260,904
260,249
253,303
225,307
214,288
266,125
367,776
366,891
339,071
357,119
314,185
303,467
351,348
448,901
493,619
577,617
601,281
628,269
613,668
594,882
595,098
653,551
699,269
728,073
728,073699,269653,551595,098594,882613,668628,269601,281577,617493,619448,901351,348303,467314,185357,119339,071366,891367,776266,125214,288225,307253,303260,249260,904233,837231,503247,686255,591137,9860000000000000000000000000000000000000000000000000000
       Intangible 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
10,691
11,534
11,551
11,493
11,455
11,529
11,492
11,783
11,759
12,094
12,018
12,930
12,985
12,635
12,827
12,788
13,234
12,878
12,547
12,323
12,046
11,597
12,168
0
0
0
0
0
0
0
0
0
0
21,099
21,944
21,215
20,429
19,735
0
019,73520,42921,21521,94421,099000000000012,16811,59712,04612,32312,54712,87813,23412,78812,82712,63512,98512,93012,01812,09411,75911,78311,49211,52911,45511,49311,55111,53410,691000000000000000000000000000000000000000000
       Other Assets 
0
0
0
0
0
0
0
62,851
88,857
128,355
270,546
332,448
192,553
205,478
184,095
191,812
156,535
162,898
148,784
110,094
134,936
91,442
90,787
49,090
56,647
36,508
37,917
36,965
36,768
36,182
35,658
142,752
208,708
92,594
96,358
97,522
189,673
288,693
341,284
333,508
324,706
383,618
291,238
351,473
393,552
374,083
396,951
376,662
369,073
374,771
389,951
392,395
338,830
457,950
451,583
427,415
433,853
473,412
178,023
178,434
200,071
191,894
190,139
195,398
174,193
174,939
174,349
174,826
174,501
166,000
166,027
166,877
166,781
159,601
151,699
159,204
175,229
0
166,605
0
0
00166,6050175,229159,204151,699159,601166,781166,877166,027166,000174,501174,826174,349174,939174,193195,398190,139191,894200,071178,434178,023473,412433,853427,415451,583457,950338,830392,395389,951374,771369,073376,662396,951374,083393,552351,473291,238383,618324,706333,508341,284288,693189,67397,52296,35892,594208,708142,75235,65836,18236,76836,96537,91736,50856,64749,09090,78791,442134,936110,094148,784162,898156,535191,812184,095205,478192,553332,448270,546128,35588,85762,8510000000
> Total Liabilities 
695,875
0
674,622
421,114
616,801
1,349,408
987,282
1,099,139
835,943
1,008,260
1,231,821
1,328,077
1,262,022
1,565,153
1,096,235
1,139,631
1,539,109
1,966,280
2,021,720
1,337,457
687,027
788,152
1,106,815
1,330,754
687,027
1,481,170
1,644,557
1,805,476
1,978,251
2,268,309
2,236,652
2,735,937
2,558,429
2,392,402
2,363,006
2,154,187
1,849,499
2,100,653
2,281,875
1,735,393
1,415,804
1,335,793
1,711,362
2,133,313
2,281,972
2,321,315
1,894,029
1,786,464
1,449,925
1,402,434
1,886,592
1,320,321
1,855,945
1,547,052
1,860,805
1,576,688
1,907,012
1,763,252
1,980,774
2,509,900
2,334,580
1,902,641
1,732,067
1,805,264
1,339,764
1,779,479
1,289,734
1,794,040
1,545,327
1,791,576
1,843,850
1,504,224
1,174,343
725,393
1,262,671
1,416,322
1,528,405
1,479,132
1,651,657
1,662,758
1,809,851
1,809,8511,662,7581,651,6571,479,1321,528,4051,416,3221,262,671725,3931,174,3431,504,2241,843,8501,791,5761,545,3271,794,0401,289,7341,779,4791,339,7641,805,2641,732,0671,902,6412,334,5802,509,9001,980,7741,763,2521,907,0121,576,6881,860,8051,547,0521,855,9451,320,3211,886,5921,402,4341,449,9251,786,4641,894,0292,321,3152,281,9722,133,3131,711,3621,335,7931,415,8041,735,3932,281,8752,100,6531,849,4992,154,1872,363,0062,392,4022,558,4292,735,9372,236,6522,268,3091,978,2511,805,4761,644,5571,481,170687,0271,330,7541,106,815788,152687,0271,337,4572,021,7201,966,2801,539,1091,139,6311,096,2351,565,1531,262,0221,328,0771,231,8211,008,260835,9431,099,139987,2821,349,408616,801421,114674,6220695,875
   > Total Current Liabilities 
681,768
0
671,019
417,940
600,167
1,332,099
971,898
1,085,910
825,144
1,000,019
1,225,479
1,321,977
1,260,400
1,563,812
1,094,773
1,138,634
1,538,356
1,965,935
1,921,639
1,243,707
599,527
706,902
1,031,815
1,261,679
599,527
1,424,786
1,591,628
1,759,078
1,938,162
2,231,073
2,205,840
2,711,548
2,540,427
2,380,358
2,357,460
2,148,907
1,844,473
2,079,024
2,260,449
1,713,991
1,394,425
1,315,364
1,689,111
2,111,259
2,272,811
2,312,397
1,884,880
1,777,017
1,440,548
1,393,062
1,872,122
1,303,329
1,838,562
1,528,719
1,842,051
1,557,425
1,886,288
1,742,017
1,958,756
2,457,778
2,282,020
1,822,812
1,657,076
1,737,502
1,267,482
1,675,308
1,194,781
1,706,837
1,440,575
1,693,437
1,741,153
1,397,210
1,070,365
625,115
1,181,488
1,330,022
1,434,656
1,395,665
1,582,800
1,586,032
1,702,350
1,702,3501,586,0321,582,8001,395,6651,434,6561,330,0221,181,488625,1151,070,3651,397,2101,741,1531,693,4371,440,5751,706,8371,194,7811,675,3081,267,4821,737,5021,657,0761,822,8122,282,0202,457,7781,958,7561,742,0171,886,2881,557,4251,842,0511,528,7191,838,5621,303,3291,872,1221,393,0621,440,5481,777,0171,884,8802,312,3972,272,8112,111,2591,689,1111,315,3641,394,4251,713,9912,260,4492,079,0241,844,4732,148,9072,357,4602,380,3582,540,4272,711,5482,205,8402,231,0731,938,1621,759,0781,591,6281,424,786599,5271,261,6791,031,815706,902599,5271,243,7071,921,6391,965,9351,538,3561,138,6341,094,7731,563,8121,260,4001,321,9771,225,4791,000,019825,1441,085,910971,8981,332,099600,167417,940671,0190681,768
       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
463,128
1,280,164
1,437,131
1,602,856
1,756,057
2,017,876
1,988,007
2,535,428
2,405,342
2,106,847
2,122,076
1,869,326
1,442,060
1,623,924
1,925,695
1,564,854
1,235,309
1,114,566
1,529,107
1,918,252
1,940,855
2,134,898
1,798,093
1,593,306
1,163,910
1,148,354
1,252,651
1,046,235
1,209,654
1,004,770
1,629,323
1,272,638
1,024,279
1,503,494
1,631,349
2,279,829
2,046,281
1,580,115
1,236,074
1,546,473
1,151,234
1,440,789
953,213
1,163,630
1,268,104
1,433,290
1,360,417
1,004,344
777,458
146,931
909,958
1,040,595
672,740
695,814
1,265,451
1,389,677
1,091,392
1,091,3921,389,6771,265,451695,814672,7401,040,595909,958146,931777,4581,004,3441,360,4171,433,2901,268,1041,163,630953,2131,440,7891,151,2341,546,4731,236,0741,580,1152,046,2812,279,8291,631,3491,503,4941,024,2791,272,6381,629,3231,004,7701,209,6541,046,2351,252,6511,148,3541,163,9101,593,3061,798,0932,134,8981,940,8551,918,2521,529,1071,114,5661,235,3091,564,8541,925,6951,623,9241,442,0601,869,3262,122,0762,106,8472,405,3422,535,4281,988,0072,017,8761,756,0571,602,8561,437,1311,280,164463,128000000000000000000000000
       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
1,211,723
1,007,048
1,631,281
1,274,364
1,026,725
1,505,643
1,633,473
12,944
14,224
1,564,126
1,219,891
1,530,212
1,134,135
1,419,460
929,601
1,139,809
1,237,180
1,402,116
1,329,965
974,715
747,871
121,384
887,391
1,019,451
654,557
680,071
1,250,960
1,375,726
1,077,802
1,077,8021,375,7261,250,960680,071654,5571,019,451887,391121,384747,871974,7151,329,9651,402,1161,237,1801,139,809929,6011,419,4601,134,1351,530,2121,219,8911,564,12614,22412,9441,633,4731,505,6431,026,7251,274,3641,631,2811,007,0481,211,7230000000000000000000000000000000000000000000000000000
       Accounts payable 
217,234
0
223,761
52,384
46,727
381,642
173,042
111,273
158,175
108,533
158,424
153,406
215,046
422,430
112,348
151,059
438,612
243,025
85,383
188,503
53,617
129,305
65,010
100,731
53,617
71,747
76,798
92,265
77,034
68,073
28,613
96,252
54,679
159,959
124,014
263,030
267,426
247,109
213,510
77,834
86,610
113,177
82,649
117,124
268,614
90,193
43,280
116,726
224,156
143,143
528,408
201,332
550,476
470,328
207,012
275,070
787,506
131,686
257,997
99,457
137,359
147,458
340,266
111,387
65,757
173,193
191,482
460,362
101,971
195,774
285,996
361,422
221,657
390,011
244,337
288,052
757,782
651,311
239,251
183,543
583,497
583,497183,543239,251651,311757,782288,052244,337390,011221,657361,422285,996195,774101,971460,362191,482173,19365,757111,387340,266147,458137,35999,457257,997131,686787,506275,070207,012470,328550,476201,332528,408143,143224,156116,72643,28090,193268,614117,12482,649113,17786,61077,834213,510247,109267,426263,030124,014159,95954,67996,25228,61368,07377,03492,26576,79871,74753,617100,73165,010129,30553,617188,50385,383243,025438,612151,059112,348422,430215,046153,406158,424108,533158,175111,273173,042381,64246,72752,384223,7610217,234
       Other Current Liabilities 
112,718
0
53,577
38,865
50,679
78,399
47,899
32,787
70,019
86,058
134,348
71,188
85,263
149,731
77,185
35,441
41,786
117,158
163,024
81,160
82,782
60,458
64,808
74,505
67,925
39,605
40,822
34,281
68,100
116,564
167,052
70,948
71,583
105,889
7,664
16,362
306,133
7,664
75,217
67,755
0
78,629
64,609
3,275
0
13,931
-10
66,985
0
101,565
7,915
33
0
1,418
1,348
2,379
0
79,565
61,918
78,074
-1
95,239
70,028
75,655
0
54,533
806
62,661
-1
64,373
94,740
31,444
71,249
88,173
27,193
1,375
4,134
48,540
78,098
12,812
1,069
1,06912,81278,09848,5404,1341,37527,19388,17371,24931,44494,74064,373-162,66180654,533075,65570,02895,239-178,07461,91879,56502,3791,3481,4180337,915101,565066,985-1013,93103,27564,60978,629067,75575,2177,664306,13316,3627,664105,88971,58370,948167,052116,56468,10034,28140,82239,60567,92574,50564,80860,45882,78281,160163,024117,15841,78635,44177,185149,73185,26371,188134,34886,05870,01932,78747,89978,39950,67938,86553,5770112,718
   > 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
87,500
56,384
52,929
46,398
40,090
37,236
30,812
24,388
18,003
12,044
5,546
5,279
5,026
21,629
21,426
21,402
21,380
20,429
22,251
22,054
9,161
8,918
9,149
9,447
9,377
9,372
14,470
16,992
17,383
18,333
18,754
19,263
20,724
21,235
22,018
52,122
52,560
79,829
74,991
67,762
72,282
104,171
94,953
87,203
104,752
98,139
102,697
107,014
103,978
100,278
81,183
86,300
93,748
83,467
68,857
76,726
107,502
107,50276,72668,85783,46793,74886,30081,183100,278103,978107,014102,69798,139104,75287,20394,953104,17172,28267,76274,99179,82952,56052,12222,01821,23520,72419,26318,75418,33317,38316,99214,4709,3729,3779,4479,1498,9189,16122,05422,25120,42921,38021,40221,42621,6295,0265,2795,54612,04418,00324,38830,81237,23640,09046,39852,92956,38487,500000000000000000000000000
> Total Stockholder Equity
228,771
228,773
290,631
494,327
519,791
764,610
788,358
749,093
791,641
825,319
906,359
940,305
963,828
1,154,860
1,183,115
1,202,835
1,242,603
1,346,698
1,530,145
1,351,734
1,367,803
1,384,907
1,360,919
1,401,214
1,367,803
1,441,985
1,476,649
1,492,983
1,507,081
1,572,349
1,578,899
1,599,035
1,583,721
1,632,871
1,617,883
1,647,925
1,709,244
1,876,809
1,785,234
1,790,092
1,768,789
1,812,674
1,732,641
1,746,676
1,741,760
1,742,688
1,653,356
1,522,044
1,527,173
1,635,153
1,770,576
1,829,243
1,877,262
2,015,068
1,833,583
1,873,637
1,923,323
1,990,336
1,907,393
1,891,321
1,780,381
1,787,589
1,891,816
1,920,024
2,059,716
2,048,410
2,105,853
2,129,343
2,192,767
2,449,478
2,714,112
2,881,475
3,076,188
3,178,876
3,001,923
2,822,709
2,848,597
3,009,106
3,082,975
3,161,775
3,332,122
3,332,1223,161,7753,082,9753,009,1062,848,5972,822,7093,001,9233,178,8763,076,1882,881,4752,714,1122,449,4782,192,7672,129,3432,105,8532,048,4102,059,7161,920,0241,891,8161,787,5891,780,3811,891,3211,907,3931,990,3361,923,3231,873,6371,833,5832,015,0681,877,2621,829,2431,770,5761,635,1531,527,1731,522,0441,653,3561,742,6881,741,7601,746,6761,732,6411,812,6741,768,7891,790,0921,785,2341,876,8091,709,2441,647,9251,617,8831,632,8711,583,7211,599,0351,578,8991,572,3491,507,0811,492,9831,476,6491,441,9851,367,8031,401,2141,360,9191,384,9071,367,8031,351,7341,530,1451,346,6981,242,6031,202,8351,183,1151,154,860963,828940,305906,359825,319791,641749,093788,358764,610519,791494,327290,631228,773228,771
   Common Stock
150,000
0
150,000
200,000
200,000
200,000
399,974
399,974
399,974
399,974
399,974
399,974
399,974
449,974
479,937
479,937
479,937
479,937
479,937
479,937
479,937
479,937
479,937
479,937
479,937
479,937
479,937
479,937
479,937
479,937
479,937
479,937
479,937
479,937
479,937
479,937
479,937
479,937
479,937
479,937
479,937
480,096
480,096
480,096
480,096
480,096
480,096
480,096
480,096
480,096
480,096
480,096
480,096
480,096
480,096
480,096
480,096
480,096
480,096
480,096
480,096
480,096
480,096
480,096
480,096
480,096
480,096
480,096
480,096
480,096
480,096
480,096
480,096
480,096
480,096
480,096
480,096
480,096
480,096
480,096
480,096
480,096480,096480,096480,096480,096480,096480,096480,096480,096480,096480,096480,096480,096480,096480,096480,096480,096480,096480,096480,096480,096480,096480,096480,096480,096480,096480,096480,096480,096480,096480,096480,096480,096480,096480,096480,096480,096480,096480,096480,096479,937479,937479,937479,937479,937479,937479,937479,937479,937479,937479,937479,937479,937479,937479,937479,937479,937479,937479,937479,937479,937479,937479,937479,937479,937479,937479,937449,974399,974399,974399,974399,974399,974399,974399,974200,000200,000200,000150,0000150,000
   Retained Earnings 
20,057
0
81,917
115,897
141,359
186,263
209,952
170,687
170,550
204,229
285,268
319,214
342,738
374,768
304,353
343,072
382,840
486,936
670,383
491,737
507,423
525,009
501,021
541,316
507,423
582,223
616,886
633,220
647,318
712,587
719,137
739,272
723,958
773,108
758,121
744,333
797,382
981,151
908,272
921,629
904,225
939,135
859,102
868,038
801,050
807,078
723,185
594,253
559,268
664,189
799,272
857,260
905,278
1,046,988
860,404
905,217
959,661
1,028,035
945,771
929,700
818,759
825,967
930,194
959,762
965,383
954,078
1,011,521
1,035,011
1,098,435
1,355,146
1,609,491
1,776,854
1,971,567
2,074,255
1,897,302
1,718,088
1,743,976
1,904,485
1,978,354
2,057,154
2,175,532
2,175,5322,057,1541,978,3541,904,4851,743,9761,718,0881,897,3022,074,2551,971,5671,776,8541,609,4911,355,1461,098,4351,035,0111,011,521954,078965,383959,762930,194825,967818,759929,700945,7711,028,035959,661905,217860,4041,046,988905,278857,260799,272664,189559,268594,253723,185807,078801,050868,038859,102939,135904,225921,629908,272981,151797,382744,333758,121773,108723,958739,272719,137712,587647,318633,220616,886582,223507,423541,316501,021525,009507,423491,737670,383486,936382,840343,072304,353374,768342,738319,214285,268204,229170,550170,687209,952186,263141,359115,89781,917020,057
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000000000
   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
379,825
379,825
379,825
379,825
379,825
379,825
379,825
379,825
379,825
365,120
365,120
423,655
312,132
363,621
344,925
336,426
329,627
338,443
338,443
343,542
405,613
400,514
395,075
392,695
432,808
435,868
436,208
436,887
436,888
432,984
438,083
433,324
428,565
427,205
426,526
426,525
426,526
426,526
426,526
425,166
559,236
559,236
559,236
559,236
559,236
559,236
569,525
569,525
569,525
569,525
569,525
569,525
569,525
569,525
569,525
569,525
618,847
618,847569,525569,525569,525569,525569,525569,525569,525569,525569,525569,525559,236559,236559,236559,236559,236559,236425,166426,526426,526426,526426,525426,526427,205428,565433,324438,083432,984436,888436,887436,208435,868432,808392,695395,075400,514405,613343,542338,443338,443329,627336,426344,925363,621312,132423,655365,120365,120379,825379,825379,825379,825379,825379,825379,825379,825379,825000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.