25 XP   0   0   10

Asphere Innovations Public Company Limited
Buy, Hold or Sell?

Let's analyse Asphere together

PenkeI guess you are interested in Asphere Innovations 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 Asphere Innovations 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 Asphere Innovations Public Company Limited

I send you an email if I find something interesting about Asphere Innovations Public Company Limited.

Quick analysis of Asphere (30 sec.)










What can you expect buying and holding a share of Asphere? (30 sec.)

How much money do you get?

How much money do you get?
฿0.01
When do you have the money?
1 year
How often do you get paid?
45.0%

What is your share worth?

Current worth
฿1.86
Expected worth in 1 year
฿1.68
How sure are you?
60.0%

+ What do you gain per year?

Total Gains per Share
฿0.27
Return On Investment
4.5%

For what price can you sell your share?

Current Price per Share
฿6.05
Expected price per share
฿0 - ฿6.65
How sure are you?
50%

1. Valuation of Asphere (5 min.)




Live pricePrice per Share (EOD)

฿6.05

Intrinsic Value Per Share

฿7.18 - ฿11.55

Total Value Per Share

฿9.03 - ฿13.41

2. Growth of Asphere (5 min.)




Is Asphere growing?

Current yearPrevious yearGrowGrow %
How rich?$25.7m$26.1m$214.5k0.8%

How much money is Asphere making?

Current yearPrevious yearGrowGrow %
Making money$1.4m$1.8m-$319k-21.4%
Net Profit Margin14.6%16.5%--

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

3. Financial Health of Asphere (5 min.)




4. Comparing to competitors in the Electronic Gaming & Multimedia industry (5 min.)




  Industry Rankings (Electronic Gaming & Multimedia)  


Richest
#87 / 129

Most Revenue
#92 / 129

Most Profit
#55 / 129

What can you expect buying and holding a share of Asphere? (5 min.)

Welcome investor! Asphere's management wants to use your money to grow the business. In return you get a share of Asphere.

What can you expect buying and holding a share of Asphere?

First you should know what it really means to hold a share of Asphere. And how you can make/lose money.

Speculation

The Price per Share of Asphere is ฿6.05. 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 Asphere.
  • 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 Asphere, 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 ฿1.86. Based on the TTM, the Book Value Change Per Share is ฿-0.05 per quarter. Based on the YOY, the Book Value Change Per Share is ฿0.08 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 ฿0.11 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Asphere.

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 Eps0.000.1%0.000.0%0.000.1%0.000.1%0.000.0%
Usd Book Value Change Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Dividend Per Share0.000.0%0.000.1%0.010.1%0.000.1%0.000.0%
Usd Total Gains Per Share0.000.0%0.000.0%0.010.1%0.010.1%0.000.0%
Usd Price Per Share0.21-0.28-0.50-0.26-0.18-
Price to Earnings Ratio15.22-35.05-75.42-27.15-12.77-
Price-to-Total Gains Ratio253.88-130.15-76.46-31.83-29.88-
Price to Book Ratio4.09-5.46-9.48-6.78-6.97-
Price-to-Total Gains Ratio253.88-130.15-76.46-31.83-29.88-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.165165
Number of shares6054
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.000.00
Usd Total Gains Per Share0.000.01
Gains per Quarter (6054 shares)11.3134.50
Gains per Year (6054 shares)45.26138.01
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
175-30358652128
2151-6080172104266
3226-90125259155404
4301-120170345207542
5377-150215431259680
6452-181260517311818
7527-211305604362956
8603-2413506904141094
9678-2713957764661232
10753-3014408625181370

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%12.00.00.0100.0%19.01.00.095.0%24.016.00.060.0%48.018.00.072.7%
Book Value Change Per Share3.01.00.075.0%8.04.00.066.7%14.06.00.070.0%21.019.00.052.5%32.033.01.048.5%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%14.00.06.070.0%18.00.022.045.0%38.00.028.057.6%
Total Gains per Share3.01.00.075.0%11.01.00.091.7%17.03.00.085.0%24.016.00.060.0%47.018.01.071.2%

Fundamentals of Asphere

About Asphere Innovations Public Company Limited

Asphere Innovations Public Company Limited, together with its subsidiaries, operates as an online gaming and digital entertainment company in Thailand, Vietnam, Singapore, Malaysia, and internationally. The company operates through two segments, Online Game and Distribution. The company publishes PC and mobile games under the PlayPark brand. It also offers @Cafe program, which brings online games to Internet cafe gamers, as well as promotional media and various marketing services for its member shops; and @Cash, an in-game credits top-up system. In addition, the company provides payment channel services. The company was formerly known as Asiasoft Corporation Public Company Limited and changed its name to Asphere Innovations Public Company Limited in May 2023. Asphere Innovations Public Company Limited was incorporated in 2001 and is based in Bangkok, Thailand.

Fundamental data was last updated by Penke on 2024-03-28 17:23:07.

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 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 very 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 overpriced.
Based on the earnings, the company is overpriced.
Based on how much money comes from the company's main activities, the company is fair priced.

1.1. Profitability of Asphere Innovations Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Asphere earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare Asphere to the Electronic Gaming & Multimedia industry mean.
  • A Net Profit Margin of 16.3% means that ฿0.16 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 16.3%. The company is making a huge profit. +2
  • The TTM is 14.6%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ16.3%TTM14.6%+1.7%
TTM14.6%YOY16.5%-1.9%
TTM14.6%5Y14.6%0.0%
5Y14.6%10Y-4.1%+18.8%
Compared to industry (Electronic Gaming & Multimedia)
PeriodCompanyIndustry (mean)+/- 
MRQ16.3%-2.0%+18.3%
TTM14.6%2.0%+12.6%
YOY16.5%3.5%+13.0%
5Y14.6%1.4%+13.2%
10Y-4.1%4.3%-8.4%
1.1.2. Return on Assets

Shows how efficient Asphere is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Asphere to the Electronic Gaming & Multimedia industry mean.
  • 3.8% Return on Assets means that Asphere generated ฿0.04 profit for each $1 in assets.

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

  • The MRQ is 3.8%. Using its assets, the company is less efficient in making profit.
  • The TTM is 3.5%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ3.8%TTM3.5%+0.2%
TTM3.5%YOY5.0%-1.5%
TTM3.5%5Y6.0%-2.5%
5Y6.0%10Y0.4%+5.6%
Compared to industry (Electronic Gaming & Multimedia)
PeriodCompanyIndustry (mean)+/- 
MRQ3.8%-0.6%+4.4%
TTM3.5%0.2%+3.3%
YOY5.0%1.2%+3.8%
5Y6.0%0.4%+5.6%
10Y0.4%1.5%-1.1%
1.1.3. Return on Equity

Shows how efficient Asphere is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Asphere to the Electronic Gaming & Multimedia industry mean.
  • 6.7% Return on Equity means Asphere generated ฿0.07 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 6.7%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 5.8%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ6.7%TTM5.8%+0.9%
TTM5.8%YOY7.5%-1.7%
TTM5.8%5Y9.2%-3.4%
5Y9.2%10Y-5.2%+14.4%
Compared to industry (Electronic Gaming & Multimedia)
PeriodCompanyIndustry (mean)+/- 
MRQ6.7%-0.8%+7.5%
TTM5.8%0.2%+5.6%
YOY7.5%2.2%+5.3%
5Y9.2%1.4%+7.8%
10Y-5.2%3.4%-8.6%

1.2. Operating Efficiency of Asphere Innovations Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Asphere is operating .

  • Measures how much profit Asphere 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 Asphere to the Electronic Gaming & Multimedia industry mean.
  • An Operating Margin of 0.0% means the company generated ฿0.00  for each ฿1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Asphere Innovations Public Company Limited:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM9.3%-9.3%
TTM9.3%YOY19.9%-10.6%
TTM9.3%5Y18.8%-9.5%
5Y18.8%10Y6.3%+12.5%
Compared to industry (Electronic Gaming & Multimedia)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.4%-2.4%
TTM9.3%3.5%+5.8%
YOY19.9%6.0%+13.9%
5Y18.8%5.9%+12.9%
10Y6.3%7.7%-1.4%
1.2.2. Operating Ratio

Measures how efficient Asphere is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Electronic Gaming & Multimedia industry mean).
  • An Operation Ratio of 1.29 means that the operating costs are ฿1.29 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Asphere Innovations Public Company Limited:

  • The MRQ is 1.287. The company is inefficient in keeping operating costs low. -1
  • The TTM is 0.986. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ1.287TTM0.986+0.301
TTM0.986YOY0.846+0.140
TTM0.9865Y0.848+0.138
5Y0.84810Y0.976-0.128
Compared to industry (Electronic Gaming & Multimedia)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2871.252+0.035
TTM0.9861.191-0.205
YOY0.8461.059-0.213
5Y0.8481.083-0.235
10Y0.9761.017-0.041

1.3. Liquidity of Asphere Innovations Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Asphere is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Electronic Gaming & Multimedia industry mean).
  • A Current Ratio of 1.20 means the company has ฿1.20 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Asphere Innovations Public Company Limited:

  • The MRQ is 1.205. The company is just able to pay all its short-term debts.
  • The TTM is 2.254. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.205TTM2.254-1.050
TTM2.254YOY3.119-0.865
TTM2.2545Y2.143+0.111
5Y2.14310Y1.559+0.585
Compared to industry (Electronic Gaming & Multimedia)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2052.271-1.066
TTM2.2542.274-0.020
YOY3.1192.928+0.191
5Y2.1432.718-0.575
10Y1.5592.861-1.302
1.3.2. Quick Ratio

Measures if Asphere is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Asphere to the Electronic Gaming & Multimedia industry mean.
  • A Quick Ratio of 0.44 means the company can pay off ฿0.44 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Asphere Innovations Public Company Limited:

  • The MRQ is 0.444. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 2.612. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ0.444TTM2.612-2.168
TTM2.612YOY3.789-1.177
TTM2.6125Y2.554+0.058
5Y2.55410Y1.682+0.873
Compared to industry (Electronic Gaming & Multimedia)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4441.330-0.886
TTM2.6121.520+1.092
YOY3.7891.722+2.067
5Y2.5541.924+0.630
10Y1.6821.947-0.265

1.4. Solvency of Asphere Innovations Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Asphere assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Asphere to Electronic Gaming & Multimedia industry mean.
  • A Debt to Asset Ratio of 0.44 means that Asphere assets are financed with 43.9% credit (debt) and the remaining percentage (100% - 43.9%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.439. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.342. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.439TTM0.342+0.097
TTM0.342YOY0.280+0.062
TTM0.3425Y0.436-0.094
5Y0.43610Y0.529-0.093
Compared to industry (Electronic Gaming & Multimedia)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4390.308+0.131
TTM0.3420.308+0.034
YOY0.2800.284-0.004
5Y0.4360.308+0.128
10Y0.5290.334+0.195
1.4.2. Debt to Equity Ratio

Measures if Asphere is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Asphere to the Electronic Gaming & Multimedia industry mean.
  • A Debt to Equity ratio of 78.5% means that company has ฿0.79 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.785. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.571. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.785TTM0.571+0.214
TTM0.571YOY0.417+0.154
TTM0.5715Y1.162-0.591
5Y1.16210Y1.762-0.600
Compared to industry (Electronic Gaming & Multimedia)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7850.398+0.387
TTM0.5710.398+0.173
YOY0.4170.400+0.017
5Y1.1620.446+0.716
10Y1.7620.427+1.335

2. Market Valuation of Asphere Innovations 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 Asphere generates.

  • Above 15 is considered overpriced but always compare Asphere to the Electronic Gaming & Multimedia industry mean.
  • A PE ratio of 15.22 means the investor is paying ฿15.22 for every ฿1 in earnings.

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

  • The EOD is 12.117. Based on the earnings, the company is underpriced. +1
  • The MRQ is 15.222. Based on the earnings, the company is fair priced.
  • The TTM is 35.052. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD12.117MRQ15.222-3.104
MRQ15.222TTM35.052-19.830
TTM35.052YOY75.422-40.370
TTM35.0525Y27.149+7.903
5Y27.14910Y12.770+14.379
Compared to industry (Electronic Gaming & Multimedia)
PeriodCompanyIndustry (mean)+/- 
EOD12.117-0.354+12.471
MRQ15.222-0.700+15.922
TTM35.0522.092+32.960
YOY75.42211.734+63.688
5Y27.14912.827+14.322
10Y12.77012.810-0.040
2.2. Price To Free Cash Flow Ratio

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

  • The EOD is 4.950. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 6.218. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 32.898. Based on how much money comes from the company's main activities, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD4.950MRQ6.218-1.268
MRQ6.218TTM32.898-26.680
TTM32.898YOY109.420-76.521
TTM32.8985Y32.674+0.224
5Y32.67410Y16.049+16.625
Compared to industry (Electronic Gaming & Multimedia)
PeriodCompanyIndustry (mean)+/- 
EOD4.950-0.361+5.311
MRQ6.218-0.706+6.924
TTM32.898-1.312+34.210
YOY109.4203.845+105.575
5Y32.6741.905+30.769
10Y16.0492.914+13.135
2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Asphere is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Electronic Gaming & Multimedia industry mean).
  • A PB ratio of 4.09 means the investor is paying ฿4.09 for each ฿1 in book value.

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

  • The EOD is 3.257. Based on the equity, the company is fair priced.
  • The MRQ is 4.091. Based on the equity, the company is fair priced.
  • The TTM is 5.457. Based on the equity, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD3.257MRQ4.091-0.834
MRQ4.091TTM5.457-1.366
TTM5.457YOY9.475-4.018
TTM5.4575Y6.781-1.324
5Y6.78110Y6.966-0.185
Compared to industry (Electronic Gaming & Multimedia)
PeriodCompanyIndustry (mean)+/- 
EOD3.2571.786+1.471
MRQ4.0912.031+2.060
TTM5.4572.050+3.407
YOY9.4752.770+6.705
5Y6.7813.275+3.506
10Y6.9663.524+3.442
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Asphere Innovations 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--0.030-0.046+252%0.080-63%0.078-62%-0.015+149%
Book Value Per Share--1.8581.894-2%1.917-3%1.221+52%0.995+87%
Current Ratio--1.2052.254-47%3.119-61%2.143-44%1.559-23%
Debt To Asset Ratio--0.4390.342+28%0.280+56%0.436+1%0.529-17%
Debt To Equity Ratio--0.7850.571+37%0.417+88%1.162-32%1.762-55%
Dividend Per Share--0.0000.114-100%0.200-100%0.130-100%0.065-100%
Eps--0.1250.100+25%0.134-7%0.126-1%0.010+1126%
Free Cash Flow Per Share--0.3060.132+131%0.023+1215%0.142+115%0.062+390%
Free Cash Flow To Equity Per Share--0.1510.246-39%-0.042+128%0.130+16%0.061+147%
Gross Profit Margin--1.0000.152+557%-3.025+402%-0.519+152%0.328+205%
Intrinsic Value_10Y_max--11.549--------
Intrinsic Value_10Y_min--7.177--------
Intrinsic Value_1Y_max--0.675--------
Intrinsic Value_1Y_min--0.331--------
Intrinsic Value_3Y_max--2.395--------
Intrinsic Value_3Y_min--1.337--------
Intrinsic Value_5Y_max--4.558--------
Intrinsic Value_5Y_min--2.710--------
Market Cap3020444398.400-28%3858760289.2005300263209.800-27%9071545126.200-57%4782733355.280-19%3215125538.344+20%
Net Profit Margin--0.1630.146+11%0.165-1%0.146+11%-0.041+125%
Operating Margin---0.093-100%0.199-100%0.188-100%0.063-100%
Operating Ratio--1.2870.986+31%0.846+52%0.848+52%0.976+32%
Pb Ratio3.257-26%4.0915.457-25%9.475-57%6.781-40%6.966-41%
Pe Ratio12.117-26%15.22235.052-57%75.422-80%27.149-44%12.770+19%
Price Per Share6.050-26%7.60010.388-27%18.150-58%9.530-20%6.414+18%
Price To Free Cash Flow Ratio4.950-26%6.21832.898-81%109.420-94%32.674-81%16.049-61%
Price To Total Gains Ratio202.104-26%253.882130.152+95%76.460+232%31.832+698%29.880+750%
Quick Ratio--0.4442.612-83%3.789-88%2.554-83%1.682-74%
Return On Assets--0.0380.035+7%0.050-25%0.060-37%0.004+922%
Return On Equity--0.0670.058+16%0.075-10%0.092-27%-0.052+176%
Total Gains Per Share--0.0300.068-56%0.280-89%0.209-86%0.051-41%
Usd Book Value--25749609.46726374066.842-2%26159494.179-2%16762730.821+54%13626072.792+89%
Usd Book Value Change Per Share--0.001-0.001+252%0.002-63%0.002-62%0.000+149%
Usd Book Value Per Share--0.0510.052-2%0.052-3%0.033+52%0.027+87%
Usd Dividend Per Share--0.0000.003-100%0.005-100%0.004-100%0.002-100%
Usd Eps--0.0030.003+25%0.004-7%0.003-1%0.000+1126%
Usd Free Cash Flow--4235387.1921834910.723+131%317279.999+1235%1944487.163+118%852858.484+397%
Usd Free Cash Flow Per Share--0.0080.004+131%0.001+1215%0.004+115%0.002+390%
Usd Free Cash Flow To Equity Per Share--0.0040.007-39%-0.001+128%0.004+16%0.002+147%
Usd Market Cap82458132.076-28%105344155.895144697185.628-27%247653181.945-57%130568620.599-19%87772927.197+20%
Usd Price Per Share0.165-26%0.2070.284-27%0.495-58%0.260-20%0.175+18%
Usd Profit--1730167.5301490109.758+16%1809199.208-4%1739062.684-1%148904.924+1062%
Usd Revenue--10616423.7829891015.170+7%10754223.405-1%9535510.848+11%7764815.003+37%
Usd Total Gains Per Share--0.0010.002-56%0.008-89%0.006-86%0.001-41%
 EOD+4 -4MRQTTM+18 -18YOY+11 -255Y+17 -1910Y+26 -10

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1512.117
Price to Book Ratio (EOD)Between0-13.257
Net Profit Margin (MRQ)Greater than00.163
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.444
Current Ratio (MRQ)Greater than11.205
Debt to Asset Ratio (MRQ)Less than10.439
Debt to Equity Ratio (MRQ)Less than10.785
Return on Equity (MRQ)Greater than0.150.067
Return on Assets (MRQ)Greater than0.050.038
Total5/10 (50.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5025.549
Ma 20Greater thanMa 506.678
Ma 50Greater thanMa 1007.119
Ma 100Greater thanMa 2007.431
OpenGreater thanClose6.100
Total1/5 (20.0%)



Latest Balance Sheet

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

Summary
Total Assets1,680,716
Total Liabilities737,507
Total Stockholder Equity939,449
 As reported
Total Liabilities 737,507
Total Stockholder Equity+ 939,449
Total Assets = 1,680,716

Assets

Total Assets1,680,716
Total Current Assets690,133
Long-term Assets990,583
Total Current Assets
Cash And Cash Equivalents 344,546
Short-term Investments 186,471
Net Receivables 68,039
Other Current Assets 5,295
Total Current Assets  (as reported)690,133
Total Current Assets  (calculated)604,351
+/- 85,782
Long-term Assets
Property Plant Equipment 42,062
Long Term Investments 775,003
Intangible Assets 73,812
Long-term Assets Other 56,064
Long-term Assets  (as reported)990,583
Long-term Assets  (calculated)946,941
+/- 43,642

Liabilities & Shareholders' Equity

Total Current Liabilities572,872
Long-term Liabilities164,635
Total Stockholder Equity939,449
Total Current Liabilities
Short Long Term Debt 270,040
Accounts payable 36,401
Other Current Liabilities 8,159
Total Current Liabilities  (as reported)572,872
Total Current Liabilities  (calculated)314,600
+/- 258,272
Long-term Liabilities
Long term Debt 133,280
Capital Lease Obligations Min Short Term Debt9,827
Long-term Liabilities  (as reported)164,635
Long-term Liabilities  (calculated)143,107
+/- 21,528
Total Stockholder Equity
Retained Earnings 491,505
Total Stockholder Equity (as reported)939,449
Total Stockholder Equity (calculated)491,505
+/- 447,944
Other
Capital Stock253,866
Common Stock Shares Outstanding 507,732
Net Debt 58,774
Net Invested Capital 1,342,769
Net Working Capital 117,261
Property Plant and Equipment Gross 276,863



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-03-312006-12-31
> Total Assets 
642,352
0
863,451
809,730
1,720,084
1,638,790
1,713,262
1,704,261
1,624,447
1,596,599
1,700,318
1,775,107
1,705,666
1,666,306
1,769,746
1,792,621
1,769,382
1,734,049
1,868,928
1,852,907
1,945,403
1,945,964
1,990,269
1,996,323
1,860,730
1,803,770
1,740,788
1,794,796
1,654,596
1,583,078
1,292,163
1,240,103
1,246,780
1,111,350
794,569
752,936
742,876
599,586
581,880
575,802
499,724
434,290
409,091
383,390
360,434
334,850
325,698
315,499
385,587
395,694
406,373
440,354
632,210
733,386
813,294
959,228
1,046,603
1,049,373
1,330,319
1,350,254
1,312,696
1,271,230
1,389,963
1,373,950
1,234,220
1,705,610
1,680,716
1,680,7161,705,6101,234,2201,373,9501,389,9631,271,2301,312,6961,350,2541,330,3191,049,3731,046,603959,228813,294733,386632,210440,354406,373395,694385,587315,499325,698334,850360,434383,390409,091434,290499,724575,802581,880599,586742,876752,936794,5691,111,3501,246,7801,240,1031,292,1631,583,0781,654,5961,794,7961,740,7881,803,7701,860,7301,996,3231,990,2691,945,9641,945,4031,852,9071,868,9281,734,0491,769,3821,792,6211,769,7461,666,3061,705,6661,775,1071,700,3181,596,5991,624,4471,704,2611,713,2621,638,7901,720,084809,730863,4510642,352
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
1,233,759
1,329,395
1,265,253
1,227,729
1,296,519
1,306,188
1,271,363
1,195,614
1,317,977
1,305,855
1,091,331
1,059,767
1,079,122
1,059,295
905,208
854,740
798,746
721,948
721,456
699,286
546,802
524,889
495,455
430,701
447,797
419,137
368,242
313,388
422,126
407,265
348,420
292,373
279,636
252,894
218,974
188,946
169,047
166,114
228,363
238,245
255,686
274,918
488,775
587,817
686,993
847,465
898,525
897,646
1,142,655
1,130,884
1,035,446
960,470
1,099,882
1,114,011
712,267
693,314
690,133
690,133693,314712,2671,114,0111,099,882960,4701,035,4461,130,8841,142,655897,646898,525847,465686,993587,817488,775274,918255,686238,245228,363166,114169,047188,946218,974252,894279,636292,373348,420407,265422,126313,388368,242419,137447,797430,701495,455524,889546,802699,286721,456721,948798,746854,740905,2081,059,2951,079,1221,059,7671,091,3311,305,8551,317,9771,195,6141,271,3631,306,1881,296,5191,227,7291,265,2531,329,3951,233,7590000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
470,217
515,186
344,046
376,978
606,794
591,215
463,186
428,616
588,670
555,017
356,812
349,358
355,318
413,398
317,772
287,782
225,525
244,173
257,744
215,807
153,046
156,667
148,397
123,081
121,193
89,026
44,731
118,456
223,857
215,605
158,328
124,820
135,153
111,861
104,288
82,488
63,598
51,852
67,252
107,979
145,368
153,423
348,285
368,988
324,773
426,774
354,589
293,080
602,904
583,873
612,479
470,114
605,623
493,026
263,195
239,177
344,546
344,546239,177263,195493,026605,623470,114612,479583,873602,904293,080354,589426,774324,773368,988348,285153,423145,368107,97967,25251,85263,59882,488104,288111,861135,153124,820158,328215,605223,857118,45644,73189,026121,193123,081148,397156,667153,046215,807257,744244,173225,525287,782317,772413,398355,318349,358356,812555,017588,670428,616463,186591,215606,794376,978344,046515,186470,2170000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
341,996
434,284
540,609
446,187
280,109
336,797
399,373
445,750
394,789
419,074
332,221
270,171
253,507
257,228
177,186
173,881
209,596
65,313
43,462
61,707
61,832
57,206
47,965
37,423
93,277
108,548
105,840
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
29,611
124,498
278,731
301,135
401,159
409,589
406,885
359,807
263,768
258,267
310,878
451,874
270,293
163,875
186,471
186,471163,875270,293451,874310,878258,267263,768359,807406,885409,589401,159301,135278,731124,49829,611000000000000000105,840108,54893,27737,42347,96557,20661,83261,70743,46265,313209,596173,881177,186257,228253,507270,171332,221419,074394,789445,750399,373336,797280,109446,187540,609434,284341,9960000000000
       Net Receivables 
197,475
0
235,127
174,862
212,246
200,187
235,746
219,645
245,917
249,408
294,266
264,444
274,331
262,185
282,195
257,909
278,947
188,831
191,996
195,649
242,284
222,021
263,497
210,790
196,062
180,029
180,146
204,496
195,230
172,053
170,176
164,125
141,287
136,382
175,181
116,674
101,221
99,042
97,909
114,435
93,108
102,987
115,854
120,893
93,051
82,933
82,303
84,649
132,559
93,953
77,950
81,097
70,573
50,601
57,960
95,381
115,138
166,648
98,750
149,804
90,965
138,366
102,440
92,063
99,392
205,982
68,039
68,039205,98299,39292,063102,440138,36690,965149,80498,750166,648115,13895,38157,96050,60170,57381,09777,95093,953132,55984,64982,30382,93393,051120,893115,854102,98793,108114,43597,90999,042101,221116,674175,181136,382141,287164,125170,176172,053195,230204,496180,146180,029196,062210,790263,497222,021242,284195,649191,996188,831278,947257,909282,195262,185274,331264,444294,266249,408245,917219,645235,746200,187212,246174,862235,1270197,475
       Inventory 
13,722
0
12,695
8,862
7,269
7,900
15,844
12,247
8,289
9,986
11,032
5,915
4,812
4,643
4,865
5,044
4,808
3,548
11,907
17,841
12,638
94,787
21,085
20,239
10,191
10,896
9,001
20,526
19,462
10,427
9,112
2,869
2,994
1,556
2,295
755
476
451
124
96
81
89
38
18,207
18,939
22,677
19,532
27,118
25,999
33,256
29,462
36,530
33,588
29,444
20,495
20,201
22,937
21,622
31,068
5,053
63,651
88,859
76,109
72,431
71,343
79,985
0
079,98571,34372,43176,10988,85963,6515,05331,06821,62222,93720,20120,49529,44433,58836,53029,46233,25625,99927,11819,53222,67718,93918,207388981961244514767552,2951,5562,9942,8699,11210,42719,46220,5269,00110,89610,19120,23921,08594,78712,63817,84111,9073,5484,8085,0444,8654,6434,8125,91511,0329,9868,28912,24715,8447,9007,2698,86212,695013,722
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
466,560
445,712
440,413
438,577
473,228
486,433
498,019
538,435
550,951
547,052
854,072
886,197
911,148
937,028
955,522
949,030
942,042
1,072,848
933,140
883,792
745,361
715,214
751,325
680,649
346,772
333,799
374,634
286,198
159,754
168,537
151,304
141,917
129,455
130,496
141,460
145,904
156,651
149,385
157,224
157,449
150,687
165,436
143,435
145,569
126,301
111,763
148,078
151,727
187,664
219,370
277,250
310,760
290,081
259,939
521,953
1,012,296
990,583
990,5831,012,296521,953259,939290,081310,760277,250219,370187,664151,727148,078111,763126,301145,569143,435165,436150,687157,449157,224149,385156,651145,904141,460130,496129,455141,917151,304168,537159,754286,198374,634333,799346,772680,649751,325715,214745,361883,792933,1401,072,848942,042949,030955,522937,028911,148886,197854,072547,052550,951538,435498,019486,433473,228438,577440,413445,712466,5600000000000
       Property Plant Equipment 
108,029
0
119,012
125,671
138,885
137,118
131,788
113,262
120,602
113,515
127,670
119,371
117,887
112,605
106,762
107,012
112,318
115,754
124,949
129,491
153,926
151,407
151,331
147,161
146,500
145,216
156,564
161,042
148,854
135,112
123,756
108,338
105,180
97,784
88,706
79,008
70,267
59,972
48,912
41,095
34,932
30,228
25,663
20,209
17,154
17,301
22,736
30,301
27,398
25,206
23,316
35,266
32,442
32,351
31,108
28,736
27,502
24,910
29,542
42,175
50,784
52,905
52,853
50,425
47,799
45,756
42,062
42,06245,75647,79950,42552,85352,90550,78442,17529,54224,91027,50228,73631,10832,35132,44235,26623,31625,20627,39830,30122,73617,30117,15420,20925,66330,22834,93241,09548,91259,97270,26779,00888,70697,784105,180108,338123,756135,112148,854161,042156,564145,216146,500147,161151,331151,407153,926129,491124,949115,754112,318107,012106,762112,605117,887119,371127,670113,515120,602113,262131,788137,118138,885125,671119,0120108,029
       Goodwill 
0
0
0
0
0
2,488
2,488
2,488
2,488
2,488
2,488
0
0
0
2,488
0
0
0
7,176
7,176
7,176
210,319
7,176
164,855
164,855
164,855
164,855
188,429
189,016
188,324
155,649
154,414
157,428
160,608
0
0
0
0
0
73,141
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000073,14100000160,608157,428154,414155,649188,324189,016188,429164,855164,855164,855164,8557,176210,3197,1767,1767,1760002,4880002,4882,4882,4882,4882,4882,48800000
       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
8,526
7,956
9,711
10,708
9,919
10,086
10,575
10,729
10,934
11,100
11,480
10,648
10,119
11,098
10,332
11,456
11,755
10,287
9,742
10,804
10,574
11,178
9,664
20,176
19,023
17,812
288,242
828,580
775,003
775,003828,580288,24217,81219,02320,1769,66411,17810,57410,8049,74210,28711,75511,45610,33211,09810,11910,64811,48011,10010,93410,72910,57510,0869,91910,7089,7117,9568,52600000000000000000000000000000000000000
       Intangible Assets 
4,489
0
6,359
5,638
6,173
9,245
8,760
9,032
5,874
6,483
271,403
259,415
257,940
262,929
274,660
251,144
255,963
292,273
298,905
301,018
388,658
210,319
448,548
527,414
550,450
545,654
519,984
577,200
447,145
407,088
332,402
316,240
301,539
219,558
138,276
148,983
163,454
121,669
81,294
73,141
71,882
66,150
59,936
68,385
81,685
86,410
91,500
86,026
96,361
99,955
90,217
0
0
0
69,324
0
0
0
134,292
0
0
221,203
206,877
179,526
159,951
0
73,812
73,8120159,951179,526206,877221,20300134,29200069,32400090,21799,95596,36186,02691,50086,41081,68568,38559,93666,15071,88273,14181,294121,669163,454148,983138,276219,558301,539316,240332,402407,088447,145577,200519,984545,654550,450527,414448,548210,319388,658301,018298,905292,273255,963251,144274,660262,929257,940259,415271,4036,4835,8749,0328,7609,2456,1735,6386,35904,489
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
12,849
12,814
10,496
13,556
25,363
68,196
72,261
56,072
49,118
43,299
241,548
81,346
247,188
42,908
40,203
39,408
37,436
87,323
90,609
89,384
66,603
59,489
97,937
100,999
37,693
30,734
72,012
50,980
20,740
46,036
34,164
33,376
33,550
31,427
31,899
31,366
31,366
21,000
21,033
20,703
24,805
21,011
20,808
20,578
10,321
10,341
10,352
9,738
3,846
6,066
5,357
5,274
4,589
5,438
5,458
5,383
56,064
56,0645,3835,4585,4384,5895,2745,3576,0663,8469,73810,35210,34110,32120,57820,80821,01124,80520,70321,03321,00031,36631,36631,89931,42733,55033,37634,16446,03620,74050,98072,01230,73437,693100,99997,93759,48966,60389,38490,60987,32337,43639,40840,20342,908247,18881,346241,54843,29949,11856,07272,26168,19625,36313,55610,49612,81412,8490000000000
> Total Liabilities 
316,897
0
465,753
458,275
423,717
389,456
452,374
455,493
431,538
429,362
460,462
473,233
429,523
463,607
497,083
450,459
463,434
487,463
550,403
463,921
562,569
594,086
612,960
561,874
522,884
513,848
522,794
567,716
559,388
590,392
532,728
522,722
571,462
547,805
575,590
574,373
620,930
526,402
467,924
458,760
400,393
330,170
286,456
266,156
236,874
216,960
180,238
228,207
277,532
252,481
264,642
274,125
338,971
309,460
320,553
330,182
412,487
443,812
472,304
385,040
359,812
377,184
369,214
309,058
309,267
774,332
737,507
737,507774,332309,267309,058369,214377,184359,812385,040472,304443,812412,487330,182320,553309,460338,971274,125264,642252,481277,532228,207180,238216,960236,874266,156286,456330,170400,393458,760467,924526,402620,930574,373575,590547,805571,462522,722532,728590,392559,388567,716522,794513,848522,884561,874612,960594,086562,569463,921550,403487,463463,434450,459497,083463,607429,523473,233460,462429,362431,538455,493452,374389,456423,717458,275465,7530316,897
   > Total Current Liabilities 
304,183
0
450,073
444,987
413,632
381,967
446,479
450,201
424,266
422,883
451,251
464,986
421,008
456,715
486,804
437,904
450,185
473,750
538,849
451,586
541,128
570,454
588,159
507,362
468,122
457,425
468,759
512,422
505,989
540,069
496,347
487,923
536,880
513,272
560,760
560,165
605,405
510,840
449,440
439,815
380,641
313,878
277,752
257,330
222,523
204,951
164,555
192,104
242,640
217,136
229,330
236,962
303,698
275,075
286,361
294,265
376,987
408,721
440,957
356,359
324,660
337,854
336,147
274,530
276,344
588,875
572,872
572,872588,875276,344274,530336,147337,854324,660356,359440,957408,721376,987294,265286,361275,075303,698236,962229,330217,136242,640192,104164,555204,951222,523257,330277,752313,878380,641439,815449,440510,840605,405560,165560,760513,272536,880487,923496,347540,069505,989512,422468,759457,425468,122507,362588,159570,454541,128451,586538,849473,750450,185437,904486,804456,715421,008464,986451,251422,883424,266450,201446,479381,967413,632444,987450,0730304,183
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
118,641
4,948
82,027
3,704
3,571
3,127
2,747
3,357
2,631
2,456
2,664
3,255
3,665
5,375
6,226
5,308
4,151
68,466
66,681
62,285
60,995
37,855
64,067
39,203
62,257
64,745
65,064
37,363
34,630
25,801
14,836
29,535
24,534
26,716
25,775
22,711
15,236
16,270
24,441
16,232
17,968
16,860
8,374
8,639
9,904
8,896
7,663
6,380
7,192
6,742
4,191
5,860
9,060
6,159
4,932
284,282
0
0284,2824,9326,1599,0605,8604,1916,7427,1926,3807,6638,8969,9048,6398,37416,86017,96816,23224,44116,27015,23622,71125,77526,71624,53429,53514,83625,80134,63037,36365,06464,74562,25739,20364,06737,85560,99562,28566,68168,4664,1515,3086,2265,3753,6653,2552,6642,4562,6313,3572,7473,1273,5713,70482,0274,948118,6410000000000
       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
39,019
29,981
18,859
30,058
24,743
26,768
25,775
0
0
16,270
24,441
16,232
15,104
8,814
478
478
478
478
478
478
478
478
478
478
0
0
0
280,040
270,040
270,040280,0400004784784784784784784784784784788,81415,10416,23224,44116,2700025,77526,76824,74330,05818,85929,98139,01900000000000000000000000000000000000000
       Accounts payable 
53,178
0
65,119
61,341
62,217
41,791
49,769
41,745
44,644
44,136
38,905
29,244
32,538
34,902
37,777
41,632
45,032
38,923
51,409
96,920
152,506
211,007
49,931
48,368
59,801
46,430
35,978
30,323
55,208
32,183
41,759
35,574
69,327
92,658
55,742
200,380
271,818
207,694
166,632
188,052
168,398
133,053
34,549
42,823
27,766
15,310
22,474
12,707
11,289
20,257
6,477
10,819
16,263
22,853
14,752
17,616
37,351
42,302
57,391
37,746
70,247
51,558
52,473
41,138
10,121
19,606
36,401
36,40119,60610,12141,13852,47351,55870,24737,74657,39142,30237,35117,61614,75222,85316,26310,8196,47720,25711,28912,70722,47415,31027,76642,82334,549133,053168,398188,052166,632207,694271,818200,38055,74292,65869,32735,57441,75932,18355,20830,32335,97846,43059,80148,36849,931211,007152,50696,92051,40938,92345,03241,63237,77734,90232,53829,24438,90544,13644,64441,74549,76941,79162,21761,34165,119053,178
       Other Current Liabilities 
246,433
0
377,548
376,404
337,632
288,100
344,486
359,774
331,425
372,541
53,777
192,177
63,589
181,803
206,007
150,549
152,377
181,597
210,977
78,652
112,851
91,465
251,734
186,167
149,072
141,190
171,014
173,976
144,976
216,059
169,923
168,819
144,936
140,727
167,731
26,579
30,297
26,448
28,633
25,642
8,820
9,321
103,723
86,989
84,163
90,149
54,857
93,990
138,928
109,638
121,804
121,020
165,470
134,106
154,693
154,292
198,680
233,580
235,804
200,947
148,017
177,875
149,436
123,201
152,285
194,724
8,159
8,159194,724152,285123,201149,436177,875148,017200,947235,804233,580198,680154,292154,693134,106165,470121,020121,804109,638138,92893,99054,85790,14984,16386,989103,7239,3218,82025,64228,63326,44830,29726,579167,731140,727144,936168,819169,923216,059144,976173,976171,014141,190149,072186,167251,73491,465112,85178,652210,977181,597152,377150,549206,007181,80363,589192,17753,777372,541331,425359,774344,486288,100337,632376,404377,5480246,433
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
9,212
8,248
8,515
6,892
10,279
12,554
13,249
13,713
11,553
12,335
21,441
23,632
24,801
54,512
54,762
56,423
54,035
55,294
53,399
50,323
36,380
34,799
34,582
34,533
14,830
14,208
15,525
15,562
18,484
18,945
19,752
16,292
8,704
8,826
14,351
12,009
15,683
36,103
34,892
35,345
35,312
37,163
35,273
34,385
34,192
35,917
35,500
35,091
31,347
28,681
35,152
39,330
33,067
34,528
32,923
185,457
164,635
164,635185,45732,92334,52833,06739,33035,15228,68131,34735,09135,50035,91734,19234,38535,27337,16335,31235,34534,89236,10315,68312,00914,3518,8268,70416,29219,75218,94518,48415,56215,52514,20814,83034,53334,58234,79936,38050,32353,39955,29454,03556,42354,76254,51224,80123,63221,44112,33511,55313,71313,24912,55410,2796,8928,5158,2489,2120000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,505
3,329
4,153
4,977
6,216
6,622
6,949
7,804
20,736
21,594
22,059
22,693
25,519
26,125
26,730
14,872
15,383
16,082
16,844
14,088
14,208
14,270
14,307
13,770
14,448
15,106
15,761
8,199
8,486
14,351
10,384
14,303
29,111
25,334
26,487
28,106
25,430
25,518
26,685
27,837
30,845
31,562
32,152
26,169
25,287
22,989
26,571
24,453
0
24,579
0
0
0024,579024,45326,57122,98925,28726,16932,15231,56230,84527,83726,68525,51825,43028,10626,48725,33429,11114,30310,38414,3518,4868,19915,76115,10614,44813,77014,30714,27014,20814,08816,84416,08215,38314,87226,73026,12525,51922,69322,05921,59420,7367,8046,9496,6226,2164,9774,1533,3292,505000000000000000
> Total Stockholder Equity
323,965
325,455
397,698
351,455
1,296,366
1,249,334
1,260,888
1,248,768
1,192,909
1,167,237
1,239,856
1,301,874
1,276,143
1,202,699
1,272,664
1,342,162
1,305,948
1,246,585
1,315,442
1,386,268
1,333,309
1,297,522
1,299,682
1,330,588
1,233,941
1,191,673
1,114,004
1,124,965
1,030,775
944,242
724,913
683,381
645,895
540,342
223,995
185,029
133,959
75,989
112,301
122,292
102,092
107,276
129,785
130,015
110,389
99,334
125,220
56,936
77,666
113,866
126,761
148,318
262,955
375,766
443,398
559,294
572,716
544,089
794,774
903,979
888,709
829,089
963,186
1,010,905
875,992
919,854
939,449
939,449919,854875,9921,010,905963,186829,089888,709903,979794,774544,089572,716559,294443,398375,766262,955148,318126,761113,86677,66656,936125,22099,334110,389130,015129,785107,276102,092122,292112,30175,989133,959185,029223,995540,342645,895683,381724,913944,2421,030,7751,124,9651,114,0041,191,6731,233,9411,330,5881,299,6821,297,5221,333,3091,386,2681,315,4421,246,5851,305,9481,342,1621,272,6641,202,6991,276,1431,301,8741,239,8561,167,2371,192,9091,248,7681,260,8881,249,3341,296,366351,455397,698325,455323,965
   Common Stock
225,000
0
225,000
225,000
300,000
300,000
300,000
300,000
303,244
303,244
307,854
307,854
313,637
313,637
314,311
314,311
315,908
315,908
315,908
315,908
307,408
307,408
307,408
307,408
307,408
307,408
307,408
307,408
307,408
307,408
307,408
307,408
307,408
307,408
307,408
307,408
307,408
307,408
409,877
409,877
409,877
409,877
409,877
409,877
409,877
409,877
409,877
409,877
409,877
409,877
409,877
409,877
409,877
207,242
207,243
210,808
212,376
212,395
228,203
231,325
234,821
235,394
253,358
253,358
253,442
253,442
0
0253,442253,442253,358253,358235,394234,821231,325228,203212,395212,376210,808207,243207,242409,877409,877409,877409,877409,877409,877409,877409,877409,877409,877409,877409,877409,877409,877409,877307,408307,408307,408307,408307,408307,408307,408307,408307,408307,408307,408307,408307,408307,408307,408307,408307,408307,408315,908315,908315,908315,908314,311314,311313,637313,637307,854307,854303,244303,244300,000300,000300,000300,000225,000225,0000225,000
   Retained Earnings 
98,967
0
176,742
132,875
200,633
155,246
179,505
207,854
160,638
132,667
137,110
259,568
228,670
156,003
225,221
295,206
252,975
194,571
268,682
341,802
238,343
200,219
172,369
214,236
109,994
64,062
-19,299
-7,917
-102,697
-187,073
-409,979
-450,388
-489,812
-596,056
-907,197
-945,858
-997,200
-1,056,941
-1,122,011
-1,111,945
-304,147
-299,368
-274,453
-278,255
-293,695
-294,547
-259,143
-326,386
-306,018
-269,545
-256,520
-236,031
-118,225
190,036
248,779
351,594
337,333
296,111
398,970
501,939
452,950
379,873
389,718
433,167
345,512
428,129
491,505
491,505428,129345,512433,167389,718379,873452,950501,939398,970296,111337,333351,594248,779190,036-118,225-236,031-256,520-269,545-306,018-326,386-259,143-294,547-293,695-278,255-274,453-299,368-304,147-1,111,945-1,122,011-1,056,941-997,200-945,858-907,197-596,056-489,812-450,388-409,979-187,073-102,697-7,917-19,29964,062109,994214,236172,369200,219238,343341,802268,682194,571252,975295,206225,221156,003228,670259,568137,110132,667160,638207,854179,505155,246200,633132,875176,742098,967
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000-59,622-59,622-59,622-59,622-59,622-59,622-59,622-59,622-59,622-59,622-59,622-59,622-52,769-12,476000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
796,834
1,042,306
733,837
1,046,696
737,212
732,645
737,065
736,107
730,852
728,558
787,558
789,895
788,305
777,344
784,939
788,603
794,295
793,874
794,464
792,307
795,884
794,761
796,699
797,390
792,185
791,879
792,151
793,922
792,836
792,760
-3,638
-3,233
-5,639
-1,607
-5,793
-15,996
-25,514
-26,555
-26,193
-26,466
-26,596
-25,528
-28,697
-21,512
-18,806
-9,290
16,825
29,401
141,951
145,065
175,288
188,172
294,460
266,107
214,370
165,816
0
0165,816214,370266,107294,460188,172175,288145,065141,95129,40116,825-9,290-18,806-21,512-28,697-25,528-26,596-26,466-26,193-26,555-25,514-15,996-5,793-1,607-5,639-3,233-3,638792,760792,836793,922792,151791,879792,185797,390796,699794,761795,884792,307794,464793,874794,295788,603784,939777,344788,305789,895787,558728,558730,852736,107737,065732,645737,2121,046,696733,8371,042,306796,8340000000000



Balance Sheet

Currency in THB. All numbers in thousands.