25 XP   0   0   10

Bangkok Ranch PCL
Buy, Hold or Sell?

Let's analyse Bangkok Ranch PCL together

PenkeI guess you are interested in Bangkok Ranch PCL. 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 Bangkok Ranch PCL. 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 Bangkok Ranch PCL

I send you an email if I find something interesting about Bangkok Ranch PCL.

Quick analysis of Bangkok Ranch PCL (30 sec.)










What can you expect buying and holding a share of Bangkok Ranch PCL? (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?
37.8%

What is your share worth?

Current worth
฿5.05
Expected worth in 1 year
฿5.56
How sure are you?
70.3%

+ What do you gain per year?

Total Gains per Share
฿0.51
Return On Investment
19.8%

For what price can you sell your share?

Current Price per Share
฿2.60
Expected price per share
฿2.44 - ฿2.64
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of Bangkok Ranch PCL (5 min.)




Live pricePrice per Share (EOD)

฿2.60

Intrinsic Value Per Share

฿-1.64 - ฿-2.04

Total Value Per Share

฿3.41 - ฿3.01

2. Growth of Bangkok Ranch PCL (5 min.)




Is Bangkok Ranch PCL growing?

Current yearPrevious yearGrowGrow %
How rich?$132.7m$117.3m$10.8m8.5%

How much money is Bangkok Ranch PCL making?

Current yearPrevious yearGrowGrow %
Making money$3m$726.6k$2.2m75.9%
Net Profit Margin5.0%1.1%--

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

3. Financial Health of Bangkok Ranch PCL (5 min.)




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




  Industry Rankings (Farm Products)  


Richest
#127 / 249

Most Revenue
#127 / 249

Most Profit
#99 / 249
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

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

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

What can you expect buying and holding a share of Bangkok Ranch PCL?

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

Speculation

The Price per Share of Bangkok Ranch PCL is ฿2.6. 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 Bangkok Ranch PCL.
  • 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 Bangkok Ranch PCL, 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 ฿5.05. Based on the TTM, the Book Value Change Per Share is ฿0.13 per quarter. Based on the YOY, the Book Value Change Per Share is ฿0.03 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 Bangkok Ranch PCL.

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%0.000.1%0.000.0%0.000.0%0.000.1%
Usd Book Value Change Per Share0.000.1%0.000.1%0.000.0%0.000.0%0.000.1%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.1%
Usd Total Gains Per Share0.000.1%0.000.1%0.000.0%0.000.1%0.000.2%
Usd Price Per Share0.08-0.08-0.09-0.09-0.25-
Price to Earnings Ratio8.10-6.95-10.94-52.41-43.08-
Price-to-Total Gains Ratio20.91-23.83--212.44--27.82-4.59-
Price to Book Ratio0.54-0.59-0.70-0.64-2.86-
Price-to-Total Gains Ratio20.91-23.83--212.44--27.82-4.59-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.07488
Number of shares13354
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.000.00
Usd Total Gains Per Share0.000.00
Gains per Quarter (13354 shares)49.4123.28
Gains per Year (13354 shares)197.6593.14
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10198188336083
2039538667120176
30593584100179269
40791782133239362
50988980167299455
6011861178200359548
7013841376233419641
8015811574267478734
9017791772300538827
10019771970333598920

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%9.03.00.075.0%12.08.00.060.0%28.08.01.075.7%51.08.04.081.0%
Book Value Change Per Share4.00.00.0100.0%9.03.00.075.0%11.09.00.055.0%23.014.00.062.2%40.022.01.063.5%
Dividend per Share0.00.04.00.0%0.00.012.00.0%5.00.015.025.0%14.00.023.037.8%20.00.043.031.7%
Total Gains per Share4.00.00.0100.0%9.03.00.075.0%12.08.00.060.0%26.011.00.070.3%45.017.01.071.4%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Bangkok Ranch PCL

About Bangkok Ranch PCL

Bangkok Ranch Public Company Limited, together with its subsidiaries, produces and supplies duck meat products in Thailand and internationally. The company provides processed foods and by-products. It offers animal feed; and operates duck farms, hatcheries, feed mills, and distribution centers. In addition, it engages in the duck slaughtering and duck meat trading businesses. Bangkok Ranch Public Company Limited was founded in 1984 and is headquartered in Bang Phli, Thailand.

Fundamental data was last updated by Penke on 2023-11-12 15:29:04.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient 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 inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just not 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 able to pay all its debts by selling its assets.
The company is 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 cheap.
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.1. Profitability of Bangkok Ranch PCL.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Bangkok Ranch PCL earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare Bangkok Ranch PCL to the Farm Products industry mean.
  • A Net Profit Margin of 4.0% means that ฿0.04 for each ฿1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Bangkok Ranch PCL:

  • The MRQ is 4.0%. The company is making a profit. +1
  • The TTM is 5.0%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ4.0%TTM5.0%-0.9%
TTM5.0%YOY1.1%+3.8%
TTM5.0%5Y0.0%+4.9%
5Y0.0%10Y2.5%-2.5%
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ4.0%2.2%+1.8%
TTM5.0%2.0%+3.0%
YOY1.1%3.4%-2.3%
5Y0.0%2.2%-2.2%
10Y2.5%2.9%-0.4%
1.1.2. Return on Assets

Shows how efficient Bangkok Ranch PCL is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Bangkok Ranch PCL to the Farm Products industry mean.
  • 0.7% Return on Assets means that Bangkok Ranch PCL generated ฿0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Bangkok Ranch PCL:

  • The MRQ is 0.7%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 1.0%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.7%TTM1.0%-0.3%
TTM1.0%YOY0.2%+0.7%
TTM1.0%5Y0.1%+0.9%
5Y0.1%10Y0.8%-0.7%
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7%0.7%0.0%
TTM1.0%0.8%+0.2%
YOY0.2%1.3%-1.1%
5Y0.1%0.7%-0.6%
10Y0.8%1.0%-0.2%
1.1.3. Return on Equity

Shows how efficient Bangkok Ranch PCL is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Bangkok Ranch PCL to the Farm Products industry mean.
  • 1.7% Return on Equity means Bangkok Ranch PCL generated ฿0.02 for each ฿1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Bangkok Ranch PCL:

  • The MRQ is 1.7%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.4%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.7%TTM2.4%-0.7%
TTM2.4%YOY0.6%+1.8%
TTM2.4%5Y0.2%+2.2%
5Y0.2%10Y1.8%-1.7%
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7%1.5%+0.2%
TTM2.4%1.8%+0.6%
YOY0.6%2.5%-1.9%
5Y0.2%1.4%-1.2%
10Y1.8%1.9%-0.1%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of Bangkok Ranch PCL.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Bangkok Ranch PCL is operating .

  • Measures how much profit Bangkok Ranch PCL 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 Bangkok Ranch PCL to the Farm Products 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 Bangkok Ranch PCL:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM5.5%-5.5%
TTM5.5%YOY4.4%+1.0%
TTM5.5%5Y2.9%+2.6%
5Y2.9%10Y2.8%+0.1%
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ-4.8%-4.8%
TTM5.5%4.1%+1.4%
YOY4.4%5.1%-0.7%
5Y2.9%4.1%-1.2%
10Y2.8%3.6%-0.8%
1.2.2. Operating Ratio

Measures how efficient Bangkok Ranch PCL is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Farm Products industry mean).
  • An Operation Ratio of 1.69 means that the operating costs are ฿1.69 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Bangkok Ranch PCL:

  • The MRQ is 1.693. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.693. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.693TTM1.6930.000
TTM1.693YOY1.782-0.089
TTM1.6935Y1.809-0.116
5Y1.80910Y1.516+0.293
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6931.607+0.086
TTM1.6931.608+0.085
YOY1.7821.478+0.304
5Y1.8091.561+0.248
10Y1.5161.287+0.229
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of Bangkok Ranch PCL.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Bangkok Ranch PCL is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Farm Products industry mean).
  • A Current Ratio of 0.51 means the company has ฿0.51 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Bangkok Ranch PCL:

  • The MRQ is 0.513. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.827. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ0.513TTM0.827-0.314
TTM0.827YOY0.910-0.083
TTM0.8275Y0.758+0.069
5Y0.75810Y0.605+0.153
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5131.616-1.103
TTM0.8271.627-0.800
YOY0.9101.655-0.745
5Y0.7581.682-0.924
10Y0.6051.420-0.815
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Bangkok Ranch PCL to the Farm Products industry mean.
  • A Quick Ratio of 0.11 means the company can pay off ฿0.11 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Bangkok Ranch PCL:

  • The MRQ is 0.108. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.196. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.108TTM0.196-0.088
TTM0.196YOY0.208-0.012
TTM0.1965Y0.167+0.029
5Y0.16710Y0.235-0.068
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1080.399-0.291
TTM0.1960.444-0.248
YOY0.2080.568-0.360
5Y0.1670.575-0.408
10Y0.2350.585-0.350
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of Bangkok Ranch PCL.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Bangkok Ranch PCL assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Bangkok Ranch PCL to Farm Products industry mean.
  • A Debt to Asset Ratio of 0.58 means that Bangkok Ranch PCL assets are financed with 58.2% credit (debt) and the remaining percentage (100% - 58.2%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Bangkok Ranch PCL:

  • The MRQ is 0.582. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.587. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.582TTM0.587-0.005
TTM0.587YOY0.620-0.033
TTM0.5875Y0.602-0.015
5Y0.60210Y0.558+0.044
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5820.484+0.098
TTM0.5870.494+0.093
YOY0.6200.491+0.129
5Y0.6020.491+0.111
10Y0.5580.487+0.071
1.4.2. Debt to Equity Ratio

Measures if Bangkok Ranch PCL is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Bangkok Ranch PCL to the Farm Products industry mean.
  • A Debt to Equity ratio of 139.2% means that company has ฿1.39 debt for each ฿1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Bangkok Ranch PCL:

  • The MRQ is 1.392. The company is able to pay all its debts with equity. +1
  • The TTM is 1.423. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.392TTM1.423-0.032
TTM1.423YOY1.636-0.212
TTM1.4235Y1.525-0.102
5Y1.52510Y1.362+0.163
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3920.929+0.463
TTM1.4230.929+0.494
YOY1.6360.966+0.670
5Y1.5251.008+0.517
10Y1.3621.040+0.322
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of Bangkok Ranch PCL

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 Bangkok Ranch PCL generates.

  • Above 15 is considered overpriced but always compare Bangkok Ranch PCL to the Farm Products industry mean.
  • A PE ratio of 8.10 means the investor is paying ฿8.10 for every ฿1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Bangkok Ranch PCL:

  • The EOD is 7.738. Based on the earnings, the company is underpriced. +1
  • The MRQ is 8.095. Based on the earnings, the company is underpriced. +1
  • The TTM is 6.953. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD7.738MRQ8.095-0.357
MRQ8.095TTM6.953+1.142
TTM6.953YOY10.939-3.986
TTM6.9535Y52.413-45.460
5Y52.41310Y43.076+9.338
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
EOD7.7387.645+0.093
MRQ8.0958.108-0.013
TTM6.9537.459-0.506
YOY10.9397.922+3.017
5Y52.4138.001+44.412
10Y43.07614.929+28.147
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Bangkok Ranch PCL:

  • The EOD is -2.312. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -2.419. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is 1.911. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD-2.312MRQ-2.419+0.107
MRQ-2.419TTM1.911-4.330
TTM1.911YOY26.988-25.076
TTM1.9115Y5.224-3.312
5Y5.22410Y41.955-36.732
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
EOD-2.3121.485-3.797
MRQ-2.4191.947-4.366
TTM1.911-0.387+2.298
YOY26.988-0.429+27.417
5Y5.224-0.678+5.902
10Y41.955-1.103+43.058
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.
2. Book Value per Share
2.3. Price to Book Ratio

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

  • At or below 1 is considered healthy (always compare to Farm Products industry mean).
  • A PB ratio of 0.54 means the investor is paying ฿0.54 for each ฿1 in book value.

Let's take a look of the Price to Book Ratio trends of Bangkok Ranch PCL:

  • The EOD is 0.515. Based on the equity, the company is cheap. +2
  • The MRQ is 0.539. Based on the equity, the company is cheap. +2
  • The TTM is 0.595. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.515MRQ0.539-0.024
MRQ0.539TTM0.595-0.056
TTM0.595YOY0.698-0.104
TTM0.5955Y0.638-0.043
5Y0.63810Y2.860-2.222
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
EOD0.5151.349-0.834
MRQ0.5391.377-0.838
TTM0.5951.420-0.825
YOY0.6981.745-1.047
5Y0.6381.759-1.121
10Y2.8602.135+0.725
2. Total Gains per Share
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Bangkok Ranch PCL 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--0.1300.128+1%0.026+404%0.039+235%0.078+67%
Book Value Per Share--5.0474.873+4%4.460+13%4.657+8%4.443+14%
Current Ratio--0.5130.827-38%0.910-44%0.758-32%0.605-15%
Debt To Asset Ratio--0.5820.587-1%0.620-6%0.602-3%0.558+4%
Debt To Equity Ratio--1.3921.423-2%1.636-15%1.525-9%1.362+2%
Dividend Per Share----0%-0%0.022-100%0.093-100%
Eps--0.0840.115-27%0.028+204%0.009+791%0.063+34%
Free Cash Flow Per Share---0.281-0.060-79%0.108-361%-0.083-70%-0.042-85%
Free Cash Flow To Equity Per Share---0.106-0.038-65%-0.064-39%-0.027-74%0.061-274%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.973+3%
Intrinsic Value_10Y_max---2.036--------
Intrinsic Value_10Y_min---1.640--------
Intrinsic Value_1Y_max--0.086--------
Intrinsic Value_1Y_min--0.085--------
Intrinsic Value_3Y_max--0.038--------
Intrinsic Value_3Y_min--0.041--------
Intrinsic Value_5Y_max---0.277--------
Intrinsic Value_5Y_min---0.238--------
Market Cap2374962137.600-5%2484575774.7202644428995.520-6%2845387330.240-13%2737743549.472-9%7863126070.288-68%
Net Profit Margin--0.0400.050-19%0.011+257%0.000+12339%0.025+58%
Operating Margin---0.055-100%0.044-100%0.029-100%0.028-100%
Operating Ratio--1.6931.6930%1.782-5%1.809-6%1.516+12%
Pb Ratio0.515-5%0.5390.595-9%0.698-23%0.638-16%2.860-81%
Pe Ratio7.738-5%8.0956.953+16%10.939-26%52.413-85%43.076-81%
Price Per Share2.600-5%2.7202.895-6%3.115-13%2.981-9%8.564-68%
Price To Free Cash Flow Ratio-2.312+4%-2.4191.911-227%26.988-109%5.224-146%41.955-106%
Price To Total Gains Ratio19.992-5%20.91523.831-12%-212.437+1116%-27.819+233%4.593+355%
Quick Ratio--0.1080.196-45%0.208-48%0.167-35%0.235-54%
Return On Assets--0.0070.010-29%0.002+190%0.001+721%0.008-9%
Return On Equity--0.0170.024-30%0.006+172%0.002+882%0.018-9%
Total Gains Per Share--0.1300.128+1%0.026+404%0.061+115%0.171-24%
Usd Book Value--132779894.400128191576.954+4%117323464.054+13%122893466.046+8%117785420.176+13%
Usd Book Value Change Per Share--0.0040.004+1%0.001+404%0.001+235%0.002+67%
Usd Book Value Per Share--0.1450.140+4%0.128+13%0.134+8%0.128+14%
Usd Dividend Per Share----0%-0%0.001-100%0.003-100%
Usd Eps--0.0020.003-27%0.001+204%0.000+791%0.002+34%
Usd Free Cash Flow---7395696.000-1572280.128-79%2831181.178-361%-2215555.980-70%-1148253.698-84%
Usd Free Cash Flow Per Share---0.008-0.002-79%0.003-361%-0.002-70%-0.001-85%
Usd Free Cash Flow To Equity Per Share---0.003-0.001-65%-0.002-39%-0.001-74%0.002-274%
Usd Market Cap68398909.563-5%71555782.31276159555.071-6%81947155.111-13%78847014.225-9%226458030.824-68%
Usd Price Per Share0.075-5%0.0780.083-6%0.090-13%0.086-9%0.247-68%
Usd Profit--2209824.0003012247.944-27%726615.259+204%250540.697+782%1660347.435+33%
Usd Revenue--54853632.00060188554.354-9%57907952.316-5%54096513.623+1%56691295.121-3%
Usd Total Gains Per Share--0.0040.004+1%0.001+404%0.002+115%0.005-24%
 EOD+3 -5MRQTTM+13 -20YOY+21 -125Y+22 -1310Y+15 -21

3.2. Fundamental Score

Let's check the fundamental score of Bangkok Ranch PCL based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-157.738
Price to Book Ratio (EOD)Between0-10.515
Net Profit Margin (MRQ)Greater than00.040
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.108
Current Ratio (MRQ)Greater than10.513
Debt to Asset Ratio (MRQ)Less than10.582
Debt to Equity Ratio (MRQ)Less than11.392
Return on Equity (MRQ)Greater than0.150.017
Return on Assets (MRQ)Greater than0.050.007
Total4/10 (40.0%)

3.3. Technical Score

Let's check the technical score of Bangkok Ranch PCL based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5056.609
Ma 20Greater thanMa 502.560
Ma 50Greater thanMa 1002.544
Ma 100Greater thanMa 2002.646
OpenGreater thanClose2.580
Total2/5 (40.0%)



Reversals in quarterly reports

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

 2022-06-302022-09-302022-12-312023-03-312023-06-30
Total Other Income Expense Net 12,697-8,0664,631-2,3492,2821,5483,830-4,477-647



Latest Balance Sheet

Balance Sheet of 2023-06-30. Currency in THB. All numbers in thousands.

Summary
Total Assets11,021,902
Total Liabilities6,411,489
Total Stockholder Equity4,606,797
 As reported
Total Liabilities 6,411,489
Total Stockholder Equity+ 4,606,797
Total Assets = 11,021,902

Assets

Total Assets11,021,902
Total Current Assets2,942,442
Long-term Assets2,942,442
Total Current Assets
Cash And Cash Equivalents 388,037
Short-term Investments 86,089
Net Receivables 533,525
Inventory 1,769,794
Other Current Assets 112,786
Total Current Assets  (as reported)2,942,442
Total Current Assets  (calculated)2,890,231
+/- 52,211
Long-term Assets
Goodwill 1,881,226
Long Term Investments 206,566
Intangible Assets 634,344
Long-term Assets Other 167,748
Long-term Assets  (as reported)8,079,460
Long-term Assets  (calculated)2,889,884
+/- 5,189,576

Liabilities & Shareholders' Equity

Total Current Liabilities5,733,780
Long-term Liabilities677,709
Total Stockholder Equity4,606,797
Total Current Liabilities
Short Long Term Debt 5,099,260
Accounts payable 554,513
Other Current Liabilities 33,552
Total Current Liabilities  (as reported)5,733,780
Total Current Liabilities  (calculated)5,687,325
+/- 46,455
Long-term Liabilities
Long term Debt 380,725
Capital Lease Obligations Min Short Term Debt44,757
Long-term Liabilities Other 22,970
Long-term Liabilities  (as reported)677,709
Long-term Liabilities  (calculated)448,452
+/- 229,257
Total Stockholder Equity
Retained Earnings 3,377,779
Total Stockholder Equity (as reported)4,606,797
Total Stockholder Equity (calculated)3,377,779
+/- 1,229,018
Other
Capital Stock4,567,233
Common Stock Shares Outstanding 913,447
Net Debt 5,091,948
Net Invested Capital 10,086,782
Net Working Capital -2,791,338



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-06-302014-03-312013-12-312009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-03-312001-12-312000-12-31
> Total Assets 
2,016,513
2,062,356
0
2,286,084
2,288,286
2,308,973
2,349,729
2,417,911
2,365,621
2,303,689
2,271,979
2,280,486
2,261,936
2,272,005
2,461,077
2,418,629
2,532,800
2,225,141
2,183,939
2,385,011
2,685,113
2,553,459
4,058,185
4,023,785
4,066,608
4,047,698
4,274,203
4,385,683
4,181,507
6,422,269
6,327,137
6,495,604
6,382,017
6,170,009
6,414,668
6,724,114
7,213,276
7,250,411
7,622,969
8,092,864
8,625,128
8,400,652
8,575,249
9,095,638
9,229,518
9,328,575
9,564,780
9,967,537
10,351,425
10,279,788
10,830,413
10,629,496
10,694,326
11,124,951
10,877,845
11,060,154
10,997,897
10,946,738
10,970,525
10,959,113
10,792,164
10,574,150
10,591,329
10,650,530
10,621,716
10,815,079
11,021,902
11,021,90210,815,07910,621,71610,650,53010,591,32910,574,15010,792,16410,959,11310,970,52510,946,73810,997,89711,060,15410,877,84511,124,95110,694,32610,629,49610,830,41310,279,78810,351,4259,967,5379,564,7809,328,5759,229,5189,095,6388,575,2498,400,6528,625,1288,092,8647,622,9697,250,4117,213,2766,724,1146,414,6686,170,0096,382,0176,495,6046,327,1376,422,2694,181,5074,385,6834,274,2034,047,6984,066,6084,023,7854,058,1852,553,4592,685,1132,385,0112,183,9392,225,1412,532,8002,418,6292,461,0772,272,0052,261,9362,280,4862,271,9792,303,6892,365,6212,417,9112,349,7292,308,9732,288,2862,286,08402,062,3562,016,513
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,929,919
2,528,592
2,547,854
2,659,324
2,460,298
2,559,907
2,643,008
2,877,358
2,997,632
2,639,228
2,943,981
2,528,349
2,497,824
2,570,377
2,324,722
2,477,319
2,493,574
2,516,787
3,160,101
3,041,954
2,846,208
2,656,389
2,692,676
2,765,566
2,738,023
2,792,863
2,942,442
2,942,4422,792,8632,738,0232,765,5662,692,6762,656,3892,846,2083,041,9543,160,1012,516,7872,493,5742,477,3192,324,7222,570,3772,497,8242,528,3492,943,9812,639,2282,997,6322,877,3582,643,0082,559,9072,460,2982,659,3242,547,8542,528,5922,929,9190000000000000000000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
557,158
244,796
254,617
365,445
297,432
361,465
315,273
425,079
534,206
253,339
492,325
238,851
222,976
236,861
143,653
281,015
267,994
329,405
261,408
747,671
642,839
516,090
517,933
654,890
542,007
487,357
388,037
388,037487,357542,007654,890517,933516,090642,839747,671261,408329,405267,994281,015143,653236,861222,976238,851492,325253,339534,206425,079315,273361,465297,432365,445254,617244,796557,1580000000000000000000000000000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
235
236
236
236
237
237
237
238
238
239
239
240
240
244
345
561
281
310
362
286
360
472
625
2,157
640
165
86,089
86,0891656402,1576254723602863623102815613452442402402392392382382372372372362362362350000000000000000000000000000000000000000
       Net Receivables 
130,139
170,203
0
204,693
147,080
164,258
168,640
168,422
100,042
110,363
133,870
189,087
152,020
205,181
235,365
272,274
200,028
181,219
222,330
285,421
313,632
265,662
533,509
584,801
507,675
520,870
567,250
626,016
584,914
749,834
593,787
664,470
653,590
612,157
562,231
571,261
605,952
590,483
592,951
654,868
707,801
700,101
710,644
717,926
790,990
698,598
650,995
692,370
666,095
599,783
577,849
575,772
634,925
536,130
351,249
474,647
544,241
483,433
542,722
639,726
636,384
633,547
646,584
662,922
724,497
605,675
533,525
533,525605,675724,497662,922646,584633,547636,384639,726542,722483,433544,241474,647351,249536,130634,925575,772577,849599,783666,095692,370650,995698,598790,990717,926710,644700,101707,801654,868592,951590,483605,952571,261562,231612,157653,590664,470593,787749,834584,914626,016567,250520,870507,675584,801533,509265,662313,632285,421222,330181,219200,028272,274235,365205,181152,020189,087133,870110,363100,042168,422168,640164,258147,080204,6930170,203130,139
       Other Current Assets 
4,635
6,570
0
5,168
13,332
10,569
8,637
9,223
9,786
7,182
5,649
4,176
7,431
7,431
6,521
5,647
7,552
9,713
9,277
5,622
50,933
12,116
17,558
14,007
13,702
15,812
17,568
15,281
20,551
44,231
72,737
48,016
44,060
59,446
65,311
69,104
76,579
99,750
119,678
166,534
158,995
113,086
122,603
168,597
127,383
114,439
149,869
140,760
145,188
123,368
134,592
42,750
111,417
108,310
71,359
64,514
93,863
103,558
701,146
138,499
158,712
138,419
118,802
154,742
50,086
160,891
112,786
112,786160,89150,086154,742118,802138,419158,712138,499701,146103,55893,86364,51471,359108,310111,41742,750134,592123,368145,188140,760149,869114,439127,383168,597122,603113,086158,995166,534119,67899,75076,57969,10465,31159,44644,06048,01672,73744,23120,55115,28117,56815,81213,70214,00717,55812,11650,9335,6229,2779,7137,5525,6476,5217,4317,4314,1765,6497,1829,7869,2238,63710,56913,3325,16806,5704,635
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,640,560
7,886,432
8,101,147
8,196,502
8,554,574
8,553,123
8,582,835
8,504,323
8,429,951
7,810,424
7,917,159
7,945,956
7,917,761
7,898,653
7,884,964
7,883,693
8,022,216
8,079,460
8,079,4608,022,2167,883,6937,884,9647,898,6537,917,7617,945,9567,917,1597,810,4248,429,9518,504,3238,582,8358,553,1238,554,5748,196,5028,101,1477,886,4327,640,5600000000000000000000000000000000000000000000000000
       Property Plant Equipment 
1,597,190
1,552,480
0
1,515,679
1,501,731
1,486,748
1,508,233
1,565,719
1,526,895
1,638,850
1,527,715
1,553,116
1,531,006
1,514,768
1,493,932
1,485,677
1,429,574
1,403,298
1,388,567
1,410,706
1,474,738
1,509,230
1,576,876
1,722,294
1,737,272
1,739,449
1,732,922
1,706,626
1,698,323
1,261,082
1,289,679
1,316,587
1,410,124
1,369,348
1,495,437
1,531,332
1,720,211
1,754,807
2,361,418
2,787,647
2,894,271
2,971,646
3,112,263
3,191,584
3,483,036
3,498,784
3,664,932
3,829,395
4,083,695
4,386,423
4,633,389
4,836,606
5,163,224
5,500,978
5,476,849
5,501,288
5,427,329
5,357,860
4,719,025
4,728,275
4,761,608
4,736,861
4,722,267
4,712,241
0
0
0
0004,712,2414,722,2674,736,8614,761,6084,728,2754,719,0255,357,8605,427,3295,501,2885,476,8495,500,9785,163,2244,836,6064,633,3894,386,4234,083,6953,829,3953,664,9323,498,7843,483,0363,191,5843,112,2632,971,6462,894,2712,787,6472,361,4181,754,8071,720,2111,531,3321,495,4371,369,3481,410,1241,316,5871,289,6791,261,0821,698,3231,706,6261,732,9221,739,4491,737,2721,722,2941,576,8761,509,2301,474,7381,410,7061,388,5671,403,2981,429,5741,485,6771,493,9321,514,7681,531,0061,553,1161,527,7151,638,8501,526,8951,565,7191,508,2331,486,7481,501,7311,515,67901,552,4801,597,190
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,106,585
927,196
927,196
927,196
927,196
927,196
927,196
1,954,462
1,954,462
1,954,462
1,954,462
1,954,462
1,954,462
1,954,462
1,954,462
1,954,462
1,954,462
1,954,462
1,954,462
1,954,462
1,954,462
1,954,462
1,954,462
1,954,462
1,954,462
1,954,462
1,955,125
1,955,125
1,955,125
1,947,851
1,876,164
1,878,456
1,877,163
1,879,687
1,879,400
1,879,228
1,880,702
1,881,960
1,880,448
1,879,715
1,879,395
1,879,738
1,879,350
1,879,712
1,881,226
1,881,2261,879,7121,879,3501,879,7381,879,3951,879,7151,880,4481,881,9601,880,7021,879,2281,879,4001,879,6871,877,1631,878,4561,876,1641,947,8511,955,1251,955,1251,955,1251,954,4621,954,4621,954,4621,954,4621,954,4621,954,4621,954,4621,954,4621,954,4621,954,4621,954,4621,954,4621,954,4621,954,4621,954,4621,954,4621,954,4621,954,4621,954,462927,196927,196927,196927,196927,196927,1961,106,5850000000000000000000000
       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
8,938
106,883
110,665
439,631
440,764
438,142
421,421
421,313
420,297
410,264
404,966
407,141
210,202
205,583
198,031
200,697
200,517
199,773
194,184
273,895
277,383
278,723
281,905
287,054
288,715
292,408
206,566
206,566292,408288,715287,054281,905278,723277,383273,895194,184199,773200,517200,697198,031205,583210,202407,141404,966410,264420,297421,313421,421438,142440,764439,631110,665106,8838,9380000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,106,585
927,196
927,196
927,196
927,196
929,380
928,917
2,721,249
2,718,095
2,714,941
2,708,631
2,705,477
2,702,323
2,699,169
2,696,014
2,688,295
2,680,577
2,676,491
2,672,960
2,669,442
2,665,847
2,662,137
2,658,427
2,653,439
696,567
692,792
688,959
685,162
681,483
677,635
677,396
674,800
671,019
667,592
664,213
660,423
657,312
654,149
650,909
648,596
645,380
642,520
639,878
636,956
634,344
634,344636,956639,878642,520645,380648,596650,909654,149657,312660,423664,213667,592671,019674,800677,396677,635681,483685,162688,959692,792696,5672,653,4392,658,4272,662,1372,665,8472,669,4422,672,9602,676,4912,680,5772,688,2952,696,0142,699,1692,702,3232,705,4772,708,6312,714,9412,718,0952,721,249928,917929,380927,196927,196927,196927,1961,106,5850000000000000000000000
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
127,381
139,662
136,309
152,302
159,434
150,821
162,861
144,404
125,753
119,230
123,328
117,521
124,324
151,443
158,901
158,762
162,859
167,748
167,748162,859158,762158,901151,443124,324117,521123,328119,230125,753144,404162,861150,821159,434152,302136,309139,662127,3810000000000000000000000000000000000000000000000000
> Total Liabilities 
962,519
873,271
0
797,640
759,385
742,131
720,212
728,463
709,608
692,989
696,281
662,466
628,908
566,266
615,867
653,387
860,537
616,559
601,294
771,762
1,068,940
928,028
2,400,290
2,369,569
2,368,902
2,322,840
2,443,928
2,524,783
2,209,882
4,886,467
4,598,800
4,589,813
4,204,986
3,835,416
3,931,362
2,132,383
2,511,352
2,421,478
3,298,009
3,702,670
4,160,251
3,855,138
4,058,062
4,420,114
4,392,155
4,420,995
5,000,763
5,378,687
5,730,444
5,698,836
6,361,421
6,231,236
6,518,606
6,959,485
6,860,862
7,020,063
6,930,957
6,873,279
6,923,845
6,921,619
6,758,785
6,491,068
6,450,359
6,356,369
6,213,523
6,323,460
6,411,489
6,411,4896,323,4606,213,5236,356,3696,450,3596,491,0686,758,7856,921,6196,923,8456,873,2796,930,9577,020,0636,860,8626,959,4856,518,6066,231,2366,361,4215,698,8365,730,4445,378,6875,000,7634,420,9954,392,1554,420,1144,058,0623,855,1384,160,2513,702,6703,298,0092,421,4782,511,3522,132,3833,931,3623,835,4164,204,9864,589,8134,598,8004,886,4672,209,8822,524,7832,443,9282,322,8402,368,9022,369,5692,400,290928,0281,068,940771,762601,294616,559860,537653,387615,867566,266628,908662,466696,281692,989709,608728,463720,212742,131759,385797,6400873,271962,519
   > Total Current Liabilities 
217,997
184,710
0
214,777
204,717
214,631
216,073
246,443
250,090
258,853
283,586
282,012
266,176
222,810
291,314
349,485
574,902
348,569
348,614
530,497
841,635
715,343
1,161,744
1,124,047
1,146,393
1,106,369
1,222,516
1,340,118
1,167,254
1,917,418
1,718,981
1,808,279
1,643,515
1,380,101
1,836,202
1,808,487
2,204,785
1,705,608
2,026,350
2,108,919
2,504,893
2,266,802
2,400,952
2,734,643
2,367,065
2,511,629
3,153,872
3,530,984
3,526,965
3,537,273
3,488,622
3,537,689
3,997,509
4,556,923
4,300,182
4,622,431
4,392,785
4,516,004
3,678,083
2,960,425
4,033,912
2,765,365
2,845,178
2,895,310
2,872,408
3,146,651
5,733,780
5,733,7803,146,6512,872,4082,895,3102,845,1782,765,3654,033,9122,960,4253,678,0834,516,0044,392,7854,622,4314,300,1824,556,9233,997,5093,537,6893,488,6223,537,2733,526,9653,530,9843,153,8722,511,6292,367,0652,734,6432,400,9522,266,8022,504,8932,108,9192,026,3501,705,6082,204,7851,808,4871,836,2021,380,1011,643,5151,808,2791,718,9811,917,4181,167,2541,340,1181,222,5161,106,3691,146,3931,124,0471,161,744715,343841,635530,497348,614348,569574,902349,485291,314222,810266,176282,012283,586258,853250,090246,443216,073214,631204,717214,7770184,710217,997
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,430,801
3,081,459
3,312,675
360,599
443,995
433,691
445,241
492,465
549,643
2,906,499
2,964,929
3,055,705
3,451,794
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000003,451,7943,055,7052,964,9292,906,499549,643492,465445,241433,691443,995360,5993,312,6753,081,4593,430,8010000000000000000000000000000000000000000
       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
3,430,801
3,081,459
3,312,675
360,599
443,995
433,691
445,241
492,465
549,643
2,906,499
2,964,929
3,055,705
3,451,794
3,844,278
3,798,214
4,068,868
3,764,225
3,944,698
3,072,012
2,333,614
3,227,096
1,973,436
2,083,227
2,211,019
2,164,836
2,423,075
5,099,260
5,099,2602,423,0752,164,8362,211,0192,083,2271,973,4363,227,0962,333,6143,072,0123,944,6983,764,2254,068,8683,798,2143,844,2783,451,7943,055,7052,964,9292,906,499549,643492,465445,241433,691443,995360,5993,312,6753,081,4593,430,8010000000000000000000000000000000000000000
       Accounts payable 
108,595
98,687
0
85,607
68,614
68,120
72,765
104,273
69,454
44,811
51,573
60,342
59,260
50,690
53,804
60,793
68,956
60,976
74,031
111,536
189,469
110,838
243,089
243,075
211,718
271,579
220,740
249,106
210,522
175,800
183,965
212,390
194,347
151,904
157,609
222,013
270,621
197,506
170,213
301,498
247,621
253,489
240,666
245,782
284,285
237,058
260,916
237,680
228,266
251,861
232,247
198,761
244,829
290,444
94,153
155,947
243,384
225,580
246,060
225,583
312,429
636,313
651,337
583,660
219,425
568,252
554,513
554,513568,252219,425583,660651,337636,313312,429225,583246,060225,580243,384155,94794,153290,444244,829198,761232,247251,861228,266237,680260,916237,058284,285245,782240,666253,489247,621301,498170,213197,506270,621222,013157,609151,904194,347212,390183,965175,800210,522249,106220,740271,579211,718243,075243,089110,838189,469111,53674,03160,97668,95660,79353,80450,69059,26060,34251,57344,81169,454104,27372,76568,12068,61485,607098,687108,595
       Other Current Liabilities 
18,156
16,100
0
20,865
26,040
32,696
30,503
30,390
41,436
43,042
42,456
40,972
46,484
57,446
56,270
45,771
272,090
59,567
55,769
55,608
136,394
67,781
141,075
128,783
116,942
149,969
119,427
128,967
125,926
207,804
253,145
261,158
346,638
350,139
266,017
201,296
236,201
234,103
336,251
242,464
267,242
308,149
287,357
309,250
312,781
363,106
124,422
179,728
213,335
39,351
37,063
41,998
199,130
285,198
253,102
213,730
203,229
149,314
153,251
173,623
239,940
133,244
89,057
78,842
37,781
34,646
33,552
33,55234,64637,78178,84289,057133,244239,940173,623153,251149,314203,229213,730253,102285,198199,13041,99837,06339,351213,335179,728124,422363,106312,781309,250287,357308,149267,242242,464336,251234,103236,201201,296266,017350,139346,638261,158253,145207,804125,926128,967119,427149,969116,942128,783141,07567,781136,39455,60855,76959,567272,09045,77156,27057,44646,48440,97242,45643,04241,43630,39030,50332,69626,04020,865016,10018,156
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,161,563
2,872,799
2,693,547
2,521,097
2,402,562
2,560,680
2,397,632
2,538,172
2,357,275
3,245,762
3,961,194
2,724,873
3,725,703
3,605,181
3,461,059
3,341,115
3,176,809
677,709
677,7093,176,8093,341,1153,461,0593,605,1813,725,7032,724,8733,961,1943,245,7622,357,2752,538,1722,397,6322,560,6802,402,5622,521,0972,693,5472,872,7992,161,5630000000000000000000000000000000000000000000000000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-3,430,801
-3,081,459
-3,312,675
-360,599
-443,995
-433,691
-445,241
-492,465
-549,643
-2,906,499
-2,964,929
-3,055,705
-3,451,794
71,131
76,554
72,939
75,441
75,320
69,147
66,466
58,818
57,208
53,272
50,789
53,284
49,899
44,757
44,75749,89953,28450,78953,27257,20858,81866,46669,14775,32075,44172,93976,55471,131-3,451,794-3,055,705-2,964,929-2,906,499-549,643-492,465-445,241-433,691-443,995-360,599-3,312,675-3,081,459-3,430,8010000000000000000000000000000000000000000
       Long-term Liabilities Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
24,681
24,970
47,551
45,357
45,746
45,970
46,200
49,488
48,834
48,432
47,959
49,116
49,348
52,870
24,835
20,826
22,658
22,970
22,97022,65820,82624,83552,87049,34849,11647,95948,43248,83449,48846,20045,97045,74645,35747,55124,97024,6810000000000000000000000000000000000000000000000000
> Total Stockholder Equity
1,053,994
1,189,085
1,189,085
1,488,444
1,528,901
1,566,842
1,629,517
1,689,448
1,656,013
1,610,700
1,575,698
1,618,021
1,633,028
1,705,739
1,845,210
1,765,242
1,672,263
1,608,582
1,582,645
1,613,249
1,616,173
1,625,431
1,657,895
1,654,216
1,697,706
1,724,858
1,830,275
1,860,900
1,971,625
1,533,570
1,726,026
1,903,672
2,174,564
2,329,349
2,478,065
4,586,559
4,696,567
4,823,590
4,319,842
4,384,927
4,462,177
4,541,497
4,514,006
4,670,587
4,833,947
4,904,803
4,561,586
4,586,419
4,619,391
4,580,985
4,470,311
4,399,870
4,177,751
4,168,076
4,019,910
4,044,470
4,074,152
4,081,269
4,054,799
4,030,410
4,032,132
4,081,421
4,138,506
4,291,115
4,404,077
4,486,520
4,606,797
4,606,7974,486,5204,404,0774,291,1154,138,5064,081,4214,032,1324,030,4104,054,7994,081,2694,074,1524,044,4704,019,9104,168,0764,177,7514,399,8704,470,3114,580,9854,619,3914,586,4194,561,5864,904,8034,833,9474,670,5874,514,0064,541,4974,462,1774,384,9274,319,8424,823,5904,696,5674,586,5592,478,0652,329,3492,174,5641,903,6721,726,0261,533,5701,971,6251,860,9001,830,2751,724,8581,697,7061,654,2161,657,8951,625,4311,616,1731,613,2491,582,6451,608,5821,672,2631,765,2421,845,2101,705,7391,633,0281,618,0211,575,6981,610,7001,656,0131,689,4481,629,5171,566,8421,528,9011,488,4441,189,0851,189,0851,053,994
   Common Stock
834,000
834,000
0
834,000
834,000
834,000
834,000
834,000
834,000
834,000
834,000
834,000
834,000
834,000
834,000
852,660
859,889
862,208
862,208
862,208
862,208
862,208
862,208
862,208
862,208
862,208
862,208
862,208
862,208
3,427,233
3,427,233
3,427,233
3,427,233
3,427,233
3,427,233
4,567,233
4,567,233
4,567,233
4,567,233
4,567,233
4,567,233
4,567,233
4,567,233
4,567,233
4,567,233
4,567,233
4,567,233
4,567,233
4,567,233
4,567,233
4,567,233
4,567,233
4,567,233
4,567,233
4,567,233
4,567,233
4,567,233
4,567,233
4,567,233
4,567,233
4,567,233
4,567,233
4,567,233
4,567,233
0
0
0
0004,567,2334,567,2334,567,2334,567,2334,567,2334,567,2334,567,2334,567,2334,567,2334,567,2334,567,2334,567,2334,567,2334,567,2334,567,2334,567,2334,567,2334,567,2334,567,2334,567,2334,567,2334,567,2334,567,2334,567,2334,567,2334,567,2334,567,2334,567,2334,567,2333,427,2333,427,2333,427,2333,427,2333,427,2333,427,233862,208862,208862,208862,208862,208862,208862,208862,208862,208862,208862,208862,208859,889852,660834,000834,000834,000834,000834,000834,000834,000834,000834,000834,000834,000834,0000834,000834,000
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 0000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 000-7,854,272-7,871,097-7,872,526-7,860,177-7,842,374-7,849,606-7,871,119-7,871,984-7,866,356-7,899,379-7,879,793-7,913,695-7,915,600-7,886,850-7,874,492-7,850,815-7,842,962-7,829,448-7,840,921-7,825,589-7,821,382-7,822,684-7,839,967-7,826,1000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.