25 XP   0   0   10

Bangsaphan Barmill Public Company Limited
Buy, Hold or Sell?

Let's analyse Bangsaphan Barmill Public Company Limited together

PenkeI guess you are interested in Bangsaphan Barmill 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 Bangsaphan Barmill 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 Bangsaphan Barmill Public Company Limited

I send you an email if I find something interesting about Bangsaphan Barmill Public Company Limited.

Quick analysis of Bangsaphan Barmill Public Company Limited (30 sec.)










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

How much money do you get?

How much money do you get?
฿0.00
When do you have the money?
1 year
How often do you get paid?
70.0%

What is your share worth?

Current worth
฿1.62
Expected worth in 1 year
฿1.61
How sure are you?
75.0%

+ What do you gain per year?

Total Gains per Share
฿-0.01
Return On Investment
-1.1%

For what price can you sell your share?

Current Price per Share
฿0.77
Expected price per share
฿0.72 - ฿0.91
How sure are you?
50%

1. Valuation of Bangsaphan Barmill Public Company Limited (5 min.)




Live pricePrice per Share (EOD)

฿0.77

Intrinsic Value Per Share

฿-3.40 - ฿-2.29

Total Value Per Share

฿-1.78 - ฿-0.67

2. Growth of Bangsaphan Barmill Public Company Limited (5 min.)




Is Bangsaphan Barmill Public Company Limited growing?

Current yearPrevious yearGrowGrow %
How rich?$49.6m$51.5m-$1.4m-2.9%

How much money is Bangsaphan Barmill Public Company Limited making?

Current yearPrevious yearGrowGrow %
Making money-$328.6k$8.6k-$337.2k-102.6%
Net Profit Margin-10.0%-1.4%--

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

3. Financial Health of Bangsaphan Barmill Public Company Limited (5 min.)




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




  Industry Rankings (Steel)  


Richest
#271 / 329

Most Revenue
#317 / 329

Most Profit
#257 / 329

Most Efficient
#307 / 329

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

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

What can you expect buying and holding a share of Bangsaphan Barmill Public Company Limited?

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

Speculation

The Price per Share of Bangsaphan Barmill Public Company Limited is ฿0.77. 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 Bangsaphan Barmill Public Company Limited.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

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

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is ฿1.62. Based on the TTM, the Book Value Change Per Share is ฿0.00 per quarter. Based on the YOY, the Book Value Change Per Share is ฿-0.01 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 Bangsaphan Barmill Public Company Limited.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 ฿% of Price per Share฿% of Price per Share฿% of Price per Share฿% of Price per Share฿% of Price per Share
Usd Eps0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Book Value Change Per Share0.000.4%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Dividend Per Share0.000.0%0.000.0%0.000.1%0.000.1%0.000.1%
Usd Total Gains Per Share0.000.4%0.000.0%0.000.0%0.000.1%0.000.1%
Usd Price Per Share0.02-0.02-0.03-0.03-0.03-
Price to Earnings Ratio-23.32--42.11-2.67--264.14--139.43-
Price-to-Total Gains Ratio6.99--0.34--13.67-21.59-41.33-
Price to Book Ratio0.44-0.51-0.66-0.63-0.67-
Price-to-Total Gains Ratio6.99--0.34--13.67-21.59-41.33-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.021021
Number of shares47571
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 (47571 shares)-2.8122.90
Gains per Year (47571 shares)-11.2391.62
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-11-21114-2382
20-22-32228-45174
30-34-43343-68266
40-45-54457-90358
50-56-65571-113450
60-67-76685-135542
70-79-87799-158634
80-90-98914-181726
90-101-1091028-203818
100-112-1201142-226910

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 Share0.04.00.00.0%6.06.00.050.0%13.07.00.065.0%28.012.00.070.0%58.018.04.072.5%
Book Value Change Per Share2.02.00.050.0%7.05.00.058.3%10.010.00.050.0%19.021.00.047.5%38.041.01.047.5%
Dividend per Share0.00.04.00.0%8.00.04.066.7%15.00.05.075.0%28.00.012.070.0%51.00.029.063.8%
Total Gains per Share2.02.00.050.0%7.05.00.058.3%15.05.00.075.0%30.010.00.075.0%63.016.01.078.8%

Fundamentals of Bangsaphan Barmill Public Company Limited

About Bangsaphan Barmill Public Company Limited

Bangsaphan Barmill Public Company Limited manufactures and distributes deformed and round steel bars for concrete building structures in Thailand. The company was incorporated in 1994 and is based in Bangkok, Thailand.

Fundamental data was last updated by Penke on 2024-03-29 12:24:06.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is 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 cheap.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is cheap.

1.1. Profitability of Bangsaphan Barmill Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Bangsaphan Barmill Public Company Limited to the Steel industry mean.
  • A Net Profit Margin of -11.4% means that ฿-0.11 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is -11.4%. The company is making a huge loss. -2
  • The TTM is -10.0%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-11.4%TTM-10.0%-1.4%
TTM-10.0%YOY-1.4%-8.6%
TTM-10.0%5Y0.1%-10.2%
5Y0.1%10Y1.4%-1.3%
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ-11.4%2.8%-14.2%
TTM-10.0%3.1%-13.1%
YOY-1.4%4.9%-6.3%
5Y0.1%3.7%-3.6%
10Y1.4%2.7%-1.3%
1.1.2. Return on Assets

Shows how efficient Bangsaphan Barmill Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Bangsaphan Barmill Public Company Limited to the Steel industry mean.
  • -0.4% Return on Assets means that Bangsaphan Barmill Public Company Limited generated ฿0.00 profit for each $1 in assets.

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

  • The MRQ is -0.4%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -0.6%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.4%TTM-0.6%+0.2%
TTM-0.6%YOY0.0%-0.7%
TTM-0.6%5Y0.4%-1.0%
5Y0.4%10Y0.6%-0.2%
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.4%1.4%-1.8%
TTM-0.6%1.6%-2.2%
YOY0.0%2.6%-2.6%
5Y0.4%1.8%-1.4%
10Y0.6%1.3%-0.7%
1.1.3. Return on Equity

Shows how efficient Bangsaphan Barmill Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Bangsaphan Barmill Public Company Limited to the Steel industry mean.
  • -0.5% Return on Equity means Bangsaphan Barmill Public Company Limited generated ฿0.00 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is -0.5%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -0.7%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.5%TTM-0.7%+0.2%
TTM-0.7%YOY0.0%-0.7%
TTM-0.7%5Y0.4%-1.1%
5Y0.4%10Y0.7%-0.2%
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.5%2.9%-3.4%
TTM-0.7%3.0%-3.7%
YOY0.0%5.5%-5.5%
5Y0.4%3.9%-3.5%
10Y0.7%2.6%-1.9%

1.2. Operating Efficiency of Bangsaphan Barmill Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Bangsaphan Barmill Public Company Limited is operating .

  • Measures how much profit Bangsaphan Barmill Public Company Limited makes for each ฿1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Bangsaphan Barmill Public Company Limited to the Steel industry mean.
  • An Operating Margin of -17.0% means the company generated ฿-0.17  for each ฿1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Bangsaphan Barmill Public Company Limited:

  • The MRQ is -17.0%. The company is operating very inefficient. -2
  • The TTM is -13.2%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-17.0%TTM-13.2%-3.8%
TTM-13.2%YOY-1.8%-11.5%
TTM-13.2%5Y0.0%-13.3%
5Y0.0%10Y1.6%-1.5%
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ-17.0%5.9%-22.9%
TTM-13.2%4.2%-17.4%
YOY-1.8%6.8%-8.6%
5Y0.0%5.8%-5.8%
10Y1.6%4.4%-2.8%
1.2.2. Operating Ratio

Measures how efficient Bangsaphan Barmill Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Steel industry mean).
  • An Operation Ratio of 1.17 means that the operating costs are ฿1.17 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Bangsaphan Barmill Public Company Limited:

  • The MRQ is 1.170. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.134. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.170TTM1.134+0.036
TTM1.134YOY1.018+0.117
TTM1.1345Y1.000+0.134
5Y1.00010Y0.985+0.015
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1701.709-0.539
TTM1.1341.650-0.516
YOY1.0181.497-0.479
5Y1.0001.528-0.528
10Y0.9851.406-0.421

1.3. Liquidity of Bangsaphan Barmill Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Bangsaphan Barmill Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Steel industry mean).
  • A Current Ratio of 10.12 means the company has ฿10.12 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Bangsaphan Barmill Public Company Limited:

  • The MRQ is 10.122. The company is very able to pay all its short-term debts. +2
  • The TTM is 44.749. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ10.122TTM44.749-34.627
TTM44.749YOY52.336-7.587
TTM44.7495Y34.630+10.120
5Y34.63010Y25.902+8.728
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ10.1221.695+8.427
TTM44.7491.738+43.011
YOY52.3361.644+50.692
5Y34.6301.613+33.017
10Y25.9021.474+24.428
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Bangsaphan Barmill Public Company Limited to the Steel industry mean.
  • A Quick Ratio of 6.27 means the company can pay off ฿6.27 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Bangsaphan Barmill Public Company Limited:

  • The MRQ is 6.266. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 32.948. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ6.266TTM32.948-26.682
TTM32.948YOY30.884+2.065
TTM32.9485Y23.327+9.621
5Y23.32710Y16.011+7.316
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ6.2660.573+5.693
TTM32.9480.605+32.343
YOY30.8840.684+30.200
5Y23.3270.676+22.651
10Y16.0110.625+15.386

1.4. Solvency of Bangsaphan Barmill Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Bangsaphan Barmill Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Bangsaphan Barmill Public Company Limited to Steel industry mean.
  • A Debt to Asset Ratio of 0.07 means that Bangsaphan Barmill Public Company Limited assets are financed with 6.6% credit (debt) and the remaining percentage (100% - 6.6%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.066. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.029. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.066TTM0.029+0.037
TTM0.029YOY0.019+0.010
TTM0.0295Y0.036-0.008
5Y0.03610Y0.044-0.008
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0660.452-0.386
TTM0.0290.458-0.429
YOY0.0190.480-0.461
5Y0.0360.487-0.451
10Y0.0440.513-0.469
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Bangsaphan Barmill Public Company Limited to the Steel industry mean.
  • A Debt to Equity ratio of 7.0% means that company has ฿0.07 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.070. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.030. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.070TTM0.030+0.040
TTM0.030YOY0.019+0.011
TTM0.0305Y0.040-0.010
5Y0.04010Y0.048-0.008
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0700.835-0.765
TTM0.0300.846-0.816
YOY0.0190.937-0.918
5Y0.0401.002-0.962
10Y0.0481.193-1.145

2. Market Valuation of Bangsaphan Barmill 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 Bangsaphan Barmill Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Bangsaphan Barmill Public Company Limited to the Steel industry mean.
  • A PE ratio of -23.32 means the investor is paying ฿-23.32 for every ฿1 in earnings.

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

  • The EOD is -25.290. Based on the earnings, the company is expensive. -2
  • The MRQ is -23.320. Based on the earnings, the company is expensive. -2
  • The TTM is -42.112. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-25.290MRQ-23.320-1.971
MRQ-23.320TTM-42.112+18.792
TTM-42.112YOY2.670-44.782
TTM-42.1125Y-264.143+222.031
5Y-264.14310Y-139.433-124.710
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
EOD-25.2908.292-33.582
MRQ-23.3207.801-31.121
TTM-42.1127.172-49.284
YOY2.6706.908-4.238
5Y-264.1438.596-272.739
10Y-139.43311.279-150.712
2.2. Price To Free Cash Flow Ratio

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

  • The EOD is 47.037. Based on how much money comes from the company's main activities, the company is fair priced.
  • The MRQ is 43.372. Based on how much money comes from the company's main activities, the company is fair priced.
  • The TTM is 8.210. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD47.037MRQ43.372+3.665
MRQ43.372TTM8.210+35.162
TTM8.210YOY1.546+6.664
TTM8.2105Y-0.792+9.002
5Y-0.79210Y18.100-18.892
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
EOD47.0373.737+43.300
MRQ43.3723.263+40.109
TTM8.2102.893+5.317
YOY1.5462.139-0.593
5Y-0.7921.653-2.445
10Y18.1002.177+15.923
2. Book Value per Share
2.3. Price to Book Ratio

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

  • At or below 1 is considered healthy (always compare to Steel industry mean).
  • A PB ratio of 0.44 means the investor is paying ฿0.44 for each ฿1 in book value.

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

  • The EOD is 0.475. Based on the equity, the company is cheap. +2
  • The MRQ is 0.438. Based on the equity, the company is cheap. +2
  • The TTM is 0.507. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.475MRQ0.438+0.037
MRQ0.438TTM0.507-0.069
TTM0.507YOY0.656-0.149
TTM0.5075Y0.629-0.123
5Y0.62910Y0.669-0.040
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
EOD0.4751.036-0.561
MRQ0.4380.940-0.502
TTM0.5070.932-0.425
YOY0.6561.068-0.412
5Y0.6291.049-0.420
10Y0.6691.127-0.458
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Bangsaphan Barmill 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--0.102-0.002+102%-0.013+113%-0.004+104%-0.003+103%
Book Value Per Share--1.6221.522+7%1.667-3%1.641-1%1.655-2%
Current Ratio--10.12244.749-77%52.336-81%34.630-71%25.902-61%
Debt To Asset Ratio--0.0660.029+129%0.019+250%0.036+81%0.044+49%
Debt To Equity Ratio--0.0700.030+134%0.019+267%0.040+78%0.048+47%
Dividend Per Share----0%0.015-100%0.022-100%0.030-100%
Eps---0.008-0.010+37%0.000-1995%0.007-208%0.011-167%
Free Cash Flow Per Share--0.0040.013-69%-0.014+445%0.026-84%0.022-82%
Free Cash Flow To Equity Per Share--0.0040.013-71%-0.019+622%0.013-72%0.006-41%
Gross Profit Margin--1.1861.469-19%0.978+21%12.236-90%6.953-83%
Intrinsic Value_10Y_max---2.290--------
Intrinsic Value_10Y_min---3.402--------
Intrinsic Value_1Y_max--0.043--------
Intrinsic Value_1Y_min---0.010--------
Intrinsic Value_3Y_max---0.078--------
Intrinsic Value_3Y_min---0.317--------
Intrinsic Value_5Y_max---0.450--------
Intrinsic Value_5Y_min---0.935--------
Market Cap863308624.640+8%796037822.720931572372.408-15%1239073923.558-36%1192196408.119-33%1270069167.664-37%
Net Profit Margin---0.114-0.100-12%-0.014-88%0.001-9099%0.014-904%
Operating Margin---0.170-0.132-22%-0.018-90%0.000-39768%0.016-1180%
Operating Ratio--1.1701.134+3%1.018+15%1.000+17%0.985+19%
Pb Ratio0.475+8%0.4380.507-14%0.656-33%0.629-30%0.669-35%
Pe Ratio-25.290-8%-23.320-42.112+81%2.670-973%-264.143+1033%-139.433+498%
Price Per Share0.770+8%0.7100.763-7%1.095-35%1.027-31%1.106-36%
Price To Free Cash Flow Ratio47.037+8%43.3728.210+428%1.546+2706%-0.792+102%18.100+140%
Price To Total Gains Ratio7.584+8%6.993-0.341+105%-13.671+296%21.586-68%41.329-83%
Quick Ratio--6.26632.948-81%30.884-80%23.327-73%16.011-61%
Return On Assets---0.004-0.006+46%0.000-4865%0.004-217%0.006-171%
Return On Equity---0.005-0.007+40%0.000-4740%0.004-217%0.007-172%
Total Gains Per Share--0.102-0.002+102%0.002+5148%0.018+476%0.028+267%
Usd Book Value--49644133.45750119479.139-1%51556100.901-4%51659885.719-4%51710468.626-4%
Usd Book Value Change Per Share--0.0030.000+102%0.000+113%0.000+104%0.000+103%
Usd Book Value Per Share--0.0440.042+7%0.046-3%0.045-1%0.045-2%
Usd Dividend Per Share----0%0.000-100%0.001-100%0.001-100%
Usd Eps--0.0000.000+37%0.000-1995%0.000-208%0.000-167%
Usd Free Cash Flow--125264.303344276.451-64%-390114.659+411%862692.363-85%718899.806-83%
Usd Free Cash Flow Per Share--0.0000.000-69%0.000+445%0.001-84%0.001-82%
Usd Free Cash Flow To Equity Per Share--0.0000.000-71%-0.001+622%0.000-72%0.000-41%
Usd Market Cap23568325.453+8%21731832.56025431925.767-15%33826718.113-36%32546961.942-33%34672888.277-37%
Usd Price Per Share0.021+8%0.0190.021-7%0.030-35%0.028-31%0.030-36%
Usd Profit---232979.046-328678.562+41%8607.956-2807%215382.917-208%351102.848-166%
Usd Revenue--2039789.4154114420.954-50%7379873.230-72%9114039.154-78%12066207.907-83%
Usd Total Gains Per Share--0.0030.000+102%0.000+5148%0.000+476%0.001+267%
 EOD+5 -3MRQTTM+14 -20YOY+14 -225Y+6 -3010Y+6 -30

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-25.290
Price to Book Ratio (EOD)Between0-10.475
Net Profit Margin (MRQ)Greater than0-0.114
Operating Margin (MRQ)Greater than0-0.170
Quick Ratio (MRQ)Greater than16.266
Current Ratio (MRQ)Greater than110.122
Debt to Asset Ratio (MRQ)Less than10.066
Debt to Equity Ratio (MRQ)Less than10.070
Return on Equity (MRQ)Greater than0.15-0.005
Return on Assets (MRQ)Greater than0.05-0.004
Total5/10 (50.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5060.055
Ma 20Greater thanMa 500.752
Ma 50Greater thanMa 1000.721
Ma 100Greater thanMa 2000.712
OpenGreater thanClose0.750
Total3/5 (60.0%)



Reversals in quarterly reports

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

 2022-12-312023-03-312023-06-302023-09-302023-12-31
Total Operating Expenses  21,920-12,3799,541-7308,811-1,0277,784-34,415-26,631



Latest Balance Sheet

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

Summary
Total Assets1,946,631
Total Liabilities128,165
Total Stockholder Equity1,818,466
 As reported
Total Liabilities 128,165
Total Stockholder Equity+ 1,818,466
Total Assets = 1,946,631

Assets

Total Assets1,946,631
Total Current Assets1,202,294
Long-term Assets744,337
Total Current Assets
Cash And Cash Equivalents 645,895
Net Receivables 98,408
Inventory 449,991
Other Current Assets 7,999
Total Current Assets  (as reported)1,202,294
Total Current Assets  (calculated)1,202,294
+/-0
Long-term Assets
Property Plant Equipment 729,235
Long-term Assets Other 787
Long-term Assets  (as reported)744,337
Long-term Assets  (calculated)730,022
+/- 14,316

Liabilities & Shareholders' Equity

Total Current Liabilities118,781
Long-term Liabilities9,383
Total Stockholder Equity1,818,466
Total Current Liabilities
Short-term Debt 1,675
Accounts payable 114,576
Other Current Liabilities 2,530
Total Current Liabilities  (as reported)118,781
Total Current Liabilities  (calculated)118,781
+/-0
Long-term Liabilities
Capital Lease Obligations 1,675
Long-term Liabilities  (as reported)9,383
Long-term Liabilities  (calculated)1,675
+/- 7,709
Total Stockholder Equity
Common Stock1,121,175
Retained Earnings -39,175
Accumulated Other Comprehensive Income 114,619
Other Stockholders Equity 621,847
Total Stockholder Equity (as reported)1,818,466
Total Stockholder Equity (calculated)1,818,466
+/-0
Other
Capital Stock1,121,175
Cash and Short Term Investments 645,895
Common Stock Shares Outstanding 1,121,175
Liabilities and Stockholders Equity 1,946,631
Net Debt -644,220
Net Invested Capital 1,818,466
Net Working Capital 1,083,512
Property Plant and Equipment Gross 1,577,957
Short Long Term Debt Total 1,675



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-03-312003-12-31
> Total Assets 
2,692,075
0
3,370,985
4,152,125
3,538,810
3,957,324
3,608,864
2,812,278
2,369,321
2,765,991
2,507,277
2,509,550
2,156,276
2,097,777
2,052,982
2,953,462
2,354,579
2,854,028
2,060,966
2,170,347
1,899,592
1,885,157
1,909,069
2,291,901
2,369,348
2,017,144
2,011,003
2,574,504
2,272,932
2,025,515
2,157,082
2,030,874
2,339,726
2,477,761
1,997,732
2,109,953
2,310,889
2,133,407
1,945,109
2,345,223
2,015,553
2,074,477
2,233,988
1,886,965
1,844,573
1,840,630
1,959,764
2,026,821
1,886,700
2,044,855
2,003,704
2,014,626
2,205,693
2,021,914
2,013,126
2,012,265
2,010,763
1,986,731
2,006,354
1,959,337
1,973,594
2,360,274
1,978,868
1,954,241
1,973,476
2,048,890
1,943,372
1,958,514
2,018,216
1,988,766
1,920,343
1,969,742
1,939,124
1,950,545
1,917,535
1,891,897
1,900,234
1,861,472
1,855,272
1,946,631
1,946,6311,855,2721,861,4721,900,2341,891,8971,917,5351,950,5451,939,1241,969,7421,920,3431,988,7662,018,2161,958,5141,943,3722,048,8901,973,4761,954,2411,978,8682,360,2741,973,5941,959,3372,006,3541,986,7312,010,7632,012,2652,013,1262,021,9142,205,6932,014,6262,003,7042,044,8551,886,7002,026,8211,959,7641,840,6301,844,5731,886,9652,233,9882,074,4772,015,5532,345,2231,945,1092,133,4072,310,8892,109,9531,997,7322,477,7612,339,7262,030,8742,157,0822,025,5152,272,9322,574,5042,011,0032,017,1442,369,3482,291,9011,909,0691,885,1571,899,5922,170,3472,060,9662,854,0282,354,5792,953,4622,052,9822,097,7772,156,2762,509,5502,507,2772,765,9912,369,3212,812,2783,608,8643,957,3243,538,8104,152,1253,370,98502,692,075
   > 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
1,256,245
1,338,084
990,937
987,711
1,557,339
1,264,728
1,017,882
1,155,061
1,034,911
1,352,542
1,500,195
1,027,874
1,150,700
1,363,457
1,192,420
1,015,195
1,424,243
1,099,299
1,162,011
1,312,849
957,741
922,481
922,514
1,048,146
1,107,532
978,439
1,144,983
1,109,854
1,128,965
1,327,247
1,149,457
1,146,289
1,152,357
1,157,417
1,140,425
1,166,311
1,119,711
1,142,299
1,538,394
1,165,069
1,145,291
1,164,521
1,247,055
1,148,905
1,171,154
1,238,178
1,215,081
1,151,740
1,205,508
1,181,771
1,194,410
1,164,964
1,141,262
1,154,798
1,111,430
1,108,828
1,202,294
1,202,2941,108,8281,111,4301,154,7981,141,2621,164,9641,194,4101,181,7711,205,5081,151,7401,215,0811,238,1781,171,1541,148,9051,247,0551,164,5211,145,2911,165,0691,538,3941,142,2991,119,7111,166,3111,140,4251,157,4171,152,3571,146,2891,149,4571,327,2471,128,9651,109,8541,144,983978,4391,107,5321,048,146922,514922,481957,7411,312,8491,162,0111,099,2991,424,2431,015,1951,192,4201,363,4571,150,7001,027,8741,500,1951,352,5421,034,9111,155,0611,017,8821,264,7281,557,339987,711990,9371,338,0841,256,24500000000000000000000000
       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
14,471
18,987
25,522
13,932
280,265
81,098
138,892
197,603
160,508
19,026
433,100
89,596
18,948
16,210
124,490
30,459
238,723
290,323
306,083
192,304
118,603
289,403
44,050
65,340
121,797
119,777
149,443
299,835
67,339
87,989
366,668
346,380
346,930
383,717
315,110
168,607
277,937
482,143
356,529
214,621
60,493
302,806
483,381
433,356
530,833
466,085
485,790
723,859
678,164
211,478
322,452
503,851
597,160
564,288
726,103
641,762
645,895
645,895641,762726,103564,288597,160503,851322,452211,478678,164723,859485,790466,085530,833433,356483,381302,80660,493214,621356,529482,143277,937168,607315,110383,717346,930346,380366,66887,98967,339299,835149,443119,777121,79765,34044,050289,403118,603192,304306,083290,323238,72330,459124,49016,21018,94889,596433,10019,026160,508197,603138,89281,098280,26513,93225,52218,98714,47100000000000000000000000
       Net Receivables 
302,114
0
596,836
490,044
696,093
343,656
323,316
283,646
358,933
360,839
411,446
254,632
218,154
198,651
124,333
10,456
174,755
356,100
476,952
130,265
233,290
281,100
341,790
493,747
462,448
408,214
479,152
345,096
491,248
384,377
398,954
339,359
448,069
388,194
369,861
361,560
467,372
355,890
236,791
360,640
276,653
298,414
95,136
89,944
180,774
265,293
257,051
121,178
327,431
520,804
342,402
425,894
608,154
401,183
483,594
419,056
432,616
508,063
383,234
369,387
504,474
475,024
492,015
328,349
354,069
403,057
335,361
276,147
523,509
413,280
224,411
173,324
294,983
358,678
204,173
179,189
230,407
168,872
153,076
98,408
98,408153,076168,872230,407179,189204,173358,678294,983173,324224,411413,280523,509276,147335,361403,057354,069328,349492,015475,024504,474369,387383,234508,063432,616419,056483,594401,183608,154425,894342,402520,804327,431121,178257,051265,293180,77489,94495,136298,414276,653360,640236,791355,890467,372361,560369,861388,194448,069339,359398,954384,377491,248345,096479,152408,214462,448493,747341,790281,100233,290130,265476,952356,100174,75510,456124,333198,651218,154254,632411,446360,839358,933283,646323,316343,656696,093490,044596,8360302,114
       Other Current Assets 
141,351
0
131,239
2,764
3,420
6,196
2,964
1,392
5,959
2,413
5,152
13,628
5,054
7,523
4,008
1,456
2,380
32,437
2,927
2,555
3,389
2,584
2,680
2,064
2,588
5,197
2,969
2,151
6,562
3,062
2,914
5,629
14,647
3,985
3,645
9,449
18,261
10,056
17,606
3,385
2,088
2,914
3,216
1,473
5,146
10,403
3,742
3,148
2,922
6,660
9,589
4,254
8,640
4,057
3,176
5,052
6,559
12,253
3,350
2,212
3,495
6,724
8,213
1,460
1,613
2,516
1,907
1,338
1,583
2,258
3,013
1,784
1,907
2,934
5,836
8,479
9,596
10,352
9,492
7,999
7,9999,49210,3529,5968,4795,8362,9341,9071,7843,0132,2581,5831,3381,9072,5161,6131,4608,2136,7243,4952,2123,35012,2536,5595,0523,1764,0578,6404,2549,5896,6602,9223,1483,74210,4035,1461,4733,2162,9142,0883,38517,60610,05618,2619,4493,6453,98514,6475,6292,9143,0626,5622,1512,9695,1972,5882,0642,6802,5843,3892,5552,92732,4372,3801,4564,0087,5235,05413,6285,1522,4135,9591,3922,9646,1963,4202,764131,2390141,351
   > 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
1,035,656
1,031,264
1,026,207
1,023,292
1,017,165
1,008,204
1,007,633
1,002,021
995,964
987,184
977,566
969,858
959,253
947,432
940,987
929,914
920,980
916,254
912,466
921,139
929,224
922,092
918,116
911,618
919,289
908,261
899,872
893,850
885,661
878,446
872,457
866,837
859,909
853,346
846,306
840,043
839,626
831,295
821,880
813,799
808,950
808,955
801,835
794,467
787,360
780,038
773,685
768,603
764,233
757,353
756,135
752,571
750,634
745,436
750,042
746,444
744,337
744,337746,444750,042745,436750,634752,571756,135757,353764,233768,603773,685780,038787,360794,467801,835808,955808,950813,799821,880831,295839,626840,043846,306853,346859,909866,837872,457878,446885,661893,850899,872908,261919,289911,618918,116922,092929,224921,139912,466916,254920,980929,914940,987947,432959,253969,858977,566987,184995,9641,002,0211,007,6331,008,2041,017,1651,023,2921,026,2071,031,2641,035,65600000000000000000000000
       Property Plant Equipment 
1,151,173
0
1,377,847
1,342,669
1,323,523
1,352,886
1,339,231
1,342,828
1,330,214
1,312,137
1,297,971
1,065,349
1,084,713
1,093,627
1,096,510
1,084,822
1,075,272
1,068,372
1,063,343
1,060,240
1,051,512
1,048,620
1,044,172
1,035,032
1,030,640
1,025,583
1,022,668
1,016,541
1,007,580
1,007,009
998,868
992,433
983,407
973,421
965,461
954,661
942,391
934,140
924,117
914,694
909,162
905,124
913,343
916,024
910,229
910,488
900,025
910,697
900,435
891,848
885,712
883,744
876,497
870,457
864,787
857,808
851,214
844,203
837,445
835,692
828,955
819,352
810,451
806,330
806,259
799,091
791,663
784,552
777,186
769,806
765,796
761,466
754,535
751,871
747,518
747,445
741,592
738,740
733,396
729,235
729,235733,396738,740741,592747,445747,518751,871754,535761,466765,796769,806777,186784,552791,663799,091806,259806,330810,451819,352828,955835,692837,445844,203851,214857,808864,787870,457876,497883,744885,712891,848900,435910,697900,025910,488910,229916,024913,343905,124909,162914,694924,117934,140942,391954,661965,461973,421983,407992,433998,8681,007,0091,007,5801,016,5411,022,6681,025,5831,030,6401,035,0321,044,1721,048,6201,051,5121,060,2401,063,3431,068,3721,075,2721,084,8221,096,5101,093,6271,084,7131,065,3491,297,9711,312,1371,330,2141,342,8281,339,2311,352,8861,323,5231,342,6691,377,84701,151,173
       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
624
624
624
624
624
624
624
3,153
3,531
3,777
4,145
4,397
4,592
4,820
5,082
5,284
5,721
6,509
6,740
6,991
7,134
6,562
6,773
6,920
7,119
7,214
7,392
7,486
705
705
705
705
705
705
705
705
705
705
705
705
705
705
705
705
704
705
705
705
705
725
725
725
725
725
817
802
787
7878028177257257257257257057057057057047057057057057057057057057057057057057057057057057,4867,3927,2147,1196,9206,7736,5627,1346,9916,7406,5095,7215,2845,0824,8204,5924,3974,1453,7773,5313,15362462462462462462462400000000000000000000000
> Total Liabilities 
1,600,226
0
1,896,413
2,495,753
1,017,988
1,582,335
1,260,441
642,954
136,098
431,419
283,724
444,411
43,513
36,252
41,689
908,354
70,650
627,542
19,197
341,440
38,270
30,215
37,996
350,322
380,626
65,708
95,027
638,060
277,215
59,425
254,662
129,447
434,506
600,611
124,917
243,543
402,815
234,169
53,984
410,027
61,600
171,861
356,199
32,774
33,454
29,933
170,231
258,688
48,373
72,305
89,864
71,199
221,495
62,410
95,195
72,845
60,590
84,027
92,182
43,429
57,729
446,511
51,196
68,376
64,589
122,230
47,002
43,433
62,287
53,337
39,610
83,447
41,971
36,777
41,073
25,272
36,397
27,262
28,272
128,165
128,16528,27227,26236,39725,27241,07336,77741,97183,44739,61053,33762,28743,43347,002122,23064,58968,37651,196446,51157,72943,42992,18284,02760,59072,84595,19562,410221,49571,19989,86472,30548,373258,688170,23129,93333,45432,774356,199171,86161,600410,02753,984234,169402,815243,543124,917600,611434,506129,447254,66259,425277,215638,06095,02765,708380,626350,32237,99630,21538,270341,44019,197627,54270,650908,35441,68936,25243,513444,411283,724431,419136,098642,9541,260,4411,582,3351,017,9882,495,7531,896,41301,600,226
   > Total Current Liabilities 
460,226
0
1,498,613
2,145,353
1,017,988
1,582,335
1,260,441
642,954
136,098
431,419
283,724
444,411
43,513
36,252
41,689
908,354
70,650
627,542
19,197
341,440
38,270
30,215
37,996
350,322
380,626
65,708
95,027
638,060
274,788
56,918
252,155
126,995
433,505
599,561
123,899
242,476
401,711
233,030
52,809
407,203
58,683
168,850
353,095
29,671
30,253
27,174
167,374
255,733
45,315
69,145
86,602
65,141
215,276
55,938
88,469
65,866
53,456
77,037
84,927
35,909
49,921
437,394
41,748
58,804
49,190
106,979
31,839
28,632
47,657
39,110
26,253
69,973
28,747
23,592
28,561
14,857
26,200
17,131
18,505
118,781
118,78118,50517,13126,20014,85728,56123,59228,74769,97326,25339,11047,65728,63231,839106,97949,19058,80441,748437,39449,92135,90984,92777,03753,45665,86688,46955,938215,27665,14186,60269,14545,315255,733167,37427,17430,25329,671353,095168,85058,683407,20352,809233,030401,711242,476123,899599,561433,505126,995252,15556,918274,788638,06095,02765,708380,626350,32237,99630,21538,270341,44019,197627,54270,650908,35441,68936,25243,513444,411283,724431,419136,098642,9541,260,4411,582,3351,017,9882,145,3531,498,6130460,226
       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
70,000
293,313
10,000
53,000
597,398
158,851
0
108,688
94,447
203,470
413,947
0
9,000
169,215
159,883
0
0
0
83,864
178,658
4,282
0
0
114,530
130,000
0
0
0
19,216
131,552
21,113
6,661
14,807
22,339
14,684
0
6,693
22,445
0
14,293
11,431
1,414
1,426
1,438
1,450
1,462
1,474
1,486
1,581
1,593
1,604
1,616
1,627
1,639
1,651
1,662
1,675
1,6751,6621,6511,6391,6271,6161,6041,5931,5811,4861,4741,4621,4501,4381,4261,41411,43114,293022,4456,693014,68422,33914,8076,66121,113131,55219,216000130,000114,530004,282178,65883,864000159,883169,2159,0000413,947203,47094,447108,6880158,851597,39853,00010,000293,31370,00000000000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
131,552
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000131,5520000000000000000000000000000000000000000000000000000
       Accounts payable 
363,005
0
341,942
263,839
343,639
874,868
51,593
30,104
40,801
181,047
42,450
438,107
27,939
22,138
30,981
900,433
38,202
181,610
8,314
19,243
25,202
7,654
15,431
244,616
15,211
14,094
15,872
16,909
65,966
8,798
126,057
27,334
218,815
172,579
108,856
225,264
213,852
36,776
31,117
381,128
27,460
31,234
120,788
17,307
19,345
18,125
40,737
118,164
34,268
34,107
40,101
43,245
40,122
34,303
74,578
40,983
19,114
53,915
68,194
19,955
18,395
421,128
23,230
37,056
13,278
76,359
11,372
12,797
14,493
12,291
7,392
65,513
16,735
5,877
15,171
4,173
12,904
3,308
6,873
114,576
114,5766,8733,30812,9044,17315,1715,87716,73565,5137,39212,29114,49312,79711,37276,35913,27837,05623,230421,12818,39519,95568,19453,91519,11440,98374,57834,30340,12243,24540,10134,10734,268118,16440,73718,12519,34517,307120,78831,23427,460381,12831,11736,776213,852225,264108,856172,579218,81527,334126,0578,79865,96616,90915,87214,09415,211244,61615,4317,65425,20219,2438,314181,61038,202900,43330,98122,13827,939438,10742,450181,04740,80130,10451,593874,868343,639263,839341,9420363,005
       Other Current Liabilities 
37,220
0
408,237
19,169
73,672
20,461
20,851
29,891
16,297
26,662
24,274
6,304
15,574
14,114
10,708
7,921
32,448
20,266
10,883
6,114
13,068
22,561
22,565
4,140
20,924
1,672
7,998
3,138
402
56,918
6,823
3,027
8,121
12,385
15,043
8,212
9,629
10,525
21,692
26,075
31,223
37,600
16,524
866
10,908
9,049
551
702
11,047
35,038
46,501
1,009
37,451
492
6,979
849
2,777
5,256
16,733
749
552
16,266
543
422
20,342
26,571
18,980
3,773
5,783
423
3,648
731
10,419
16,111
11,774
3,793
7,292
10,924
8,722
2,530
2,5308,72210,9247,2923,79311,77416,11110,4197313,6484235,7833,77318,98026,57120,34242254316,26655274916,7335,2562,7778496,97949237,4511,00946,50135,03811,0477025519,04910,90886616,52437,60031,22326,07521,69210,5259,6298,21215,04312,3858,1213,0276,82356,9184023,1387,9981,67220,9244,14022,56522,56113,0686,11410,88320,26632,4487,92110,70814,11415,5746,30424,27426,66216,29729,89120,85120,46173,67219,169408,237037,220
   > 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
314,616
308,524
24,094
68,872
614,306
2,427
2,507
2,507
2,451
1,001
1,050
1,018
1,068
1,104
1,139
1,175
2,824
2,917
3,011
3,104
3,103
3,201
2,759
2,857
2,955
3,058
3,160
3,262
6,058
6,219
6,472
6,726
6,979
7,134
6,990
7,255
7,521
7,808
9,117
9,448
9,572
15,399
15,251
15,163
14,801
14,630
14,227
13,357
13,474
13,224
13,185
12,512
10,415
10,197
10,131
9,767
9,383
9,3839,76710,13110,19710,41512,51213,18513,22413,47413,35714,22714,63014,80115,16315,25115,3999,5729,4489,1177,8087,5217,2556,9907,1346,9796,7266,4726,2196,0583,2623,1603,0582,9552,8572,7593,2013,1033,1043,0112,9172,8241,1751,1391,1041,0681,0181,0501,0012,4512,5072,5072,427614,30668,87224,094308,524314,61600000000000000000000000
       Other 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
2,332
2,427
2,507
2,507
2,451
1,001
1,050
1,018
1,068
1,104
1,139
1,175
2,824
2,917
3,011
3,104
3,103
3,201
2,759
2,857
2,955
3,058
3,160
3,262
6,058
6,219
6,472
6,726
6,979
7,134
6,990
7,255
7,521
7,808
9,117
9,448
9,572
9,931
10,144
10,420
10,425
10,624
10,594
10,100
10,172
10,324
10,691
10,426
8,740
0
0
0
0
00008,74010,42610,69110,32410,17210,10010,59410,62410,42510,42010,1449,9319,5729,4489,1177,8087,5217,2556,9907,1346,9796,7266,4726,2196,0583,2623,1603,0582,9552,8572,7593,2013,1033,1043,0112,9172,8241,1751,1391,1041,0681,0181,0501,0012,4512,5072,5072,4272,332000000000000000000000000000
> Total Stockholder Equity
1,091,850
1,091,850
1,474,572
1,656,371
2,520,821
2,374,988
2,348,423
2,169,324
2,233,223
2,334,572
2,223,553
2,065,140
2,112,763
2,061,525
2,011,293
2,045,108
2,283,929
2,226,486
2,041,769
1,828,907
1,861,322
1,854,942
1,871,073
1,941,580
1,988,722
1,951,436
1,915,976
1,936,444
1,995,717
1,966,090
1,902,420
1,901,427
1,905,220
1,877,150
1,872,815
1,866,409
1,908,074
1,899,238
1,891,125
1,935,196
1,953,953
1,902,616
1,877,789
1,854,191
1,811,119
1,810,697
1,789,533
1,768,133
1,838,327
1,972,550
1,913,840
1,943,426
1,984,198
1,959,504
1,917,931
1,939,421
1,950,173
1,902,704
1,914,172
1,915,908
1,915,865
1,913,763
1,927,672
1,885,866
1,908,887
1,926,660
1,896,370
1,915,081
1,955,929
1,935,429
1,880,733
1,886,295
1,897,153
1,913,768
1,876,462
1,866,624
1,863,837
1,834,210
1,827,000
1,818,466
1,818,4661,827,0001,834,2101,863,8371,866,6241,876,4621,913,7681,897,1531,886,2951,880,7331,935,4291,955,9291,915,0811,896,3701,926,6601,908,8871,885,8661,927,6721,913,7631,915,8651,915,9081,914,1721,902,7041,950,1731,939,4211,917,9311,959,5041,984,1981,943,4261,913,8401,972,5501,838,3271,768,1331,789,5331,810,6971,811,1191,854,1911,877,7891,902,6161,953,9531,935,1961,891,1251,899,2381,908,0741,866,4091,872,8151,877,1501,905,2201,901,4271,902,4201,966,0901,995,7171,936,4441,915,9761,951,4361,988,7221,941,5801,871,0731,854,9421,861,3221,828,9072,041,7692,226,4862,283,9292,045,1082,011,2932,061,5252,112,7632,065,1402,223,5532,334,5722,233,2232,169,3242,348,4232,374,9882,520,8211,656,3711,474,5721,091,8501,091,850
   Common Stock
750,000
0
906,000
906,000
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,132,500
1,121,175
1,121,175
1,121,175
1,121,175
1,121,175
1,121,175
1,121,175
1,121,175
1,121,175
1,121,175
1,121,175
1,121,175
1,121,175
1,121,1751,121,1751,121,1751,121,1751,121,1751,121,1751,121,1751,121,1751,121,1751,121,1751,121,1751,121,1751,121,1751,132,5001,132,5001,132,5001,132,5001,132,5001,132,5001,132,5001,132,5001,132,5001,132,5001,132,5001,132,5001,132,5001,132,5001,132,5001,132,5001,132,5001,132,5001,132,5001,132,5001,132,5001,132,5001,132,5001,132,5001,132,5001,132,5001,132,5001,132,5001,132,5001,132,5001,132,5001,132,5001,132,5001,132,5001,132,5001,132,5001,132,5001,132,5001,132,5001,132,5001,132,5001,132,5001,132,5001,132,5001,132,5001,132,5001,132,5001,132,5001,132,5001,132,5001,132,5001,132,5001,132,5001,132,5001,132,5001,132,5001,132,5001,132,5001,132,5001,132,5001,132,5001,132,5001,132,500906,000906,0000750,000
   Retained Earnings 
86,337
0
319,629
505,675
529,235
338,629
320,857
146,125
216,732
324,056
219,261
310,793
358,416
307,178
256,946
290,762
529,582
472,139
287,422
74,561
106,975
100,595
116,726
187,233
234,375
197,089
161,629
182,097
241,370
211,743
148,073
147,081
150,873
122,803
118,468
23,063
64,727
55,891
46,178
86,649
105,406
54,069
27,992
4,394
-38,678
-39,100
-60,264
-81,664
-11,470
122,753
53,793
75,830
116,601
91,907
50,334
71,824
82,576
35,107
46,575
48,311
48,268
46,166
60,075
18,269
51,246
59,063
28,773
57,440
98,288
77,788
23,092
28,654
39,512
56,127
18,821
8,984
6,196
-23,431
-30,641
-39,175
-39,175-30,641-23,4316,1968,98418,82156,12739,51228,65423,09277,78898,28857,44028,77359,06351,24618,26960,07546,16648,26848,31146,57535,10782,57671,82450,33491,907116,60175,83053,793122,753-11,470-81,664-60,264-39,100-38,6784,39427,99254,069105,40686,64946,17855,89164,72723,063118,468122,803150,873147,081148,073211,743241,370182,097161,629197,089234,375187,233116,726100,595106,97574,561287,422472,139529,582290,762256,946307,178358,416310,793219,261324,056216,732146,125320,857338,629529,235505,675319,629086,337
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
621,847
0
621,847
621,847
621,847
621,847
621,847
621,847
621,847
621,847
621,847
621,847
621,847
621,847
621,847
621,847
621,847
621,847
621,847
621,847
621,847
621,847
621,847
621,847
621,847
621,847
621,847
621,847
621,847
621,847
621,847
621,847
621,847
621,847
621,847
621,847
621,847
621,847
621,847
621,847
621,847
611,891
621,847
621,847
623,216
623,216
623,216
623,216
623,216
623,216
623,216
623,216
623,216
623,216
623,216
623,216
621,847
621,847623,216623,216623,216623,216623,216623,216623,216623,216623,216623,216623,216623,216621,847621,847611,891621,847621,847621,847621,847621,847621,847621,847621,847621,847621,847621,847621,847621,847621,847621,847621,847621,847621,847621,847621,847621,847621,847621,847621,847621,847621,847621,847621,847621,847621,847621,847621,847621,847621,847621,847621,847621,847621,847621,8470621,84700000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.