25 XP   0   0   10

Charn Issara Development Public Company Limited
Buy, Hold or Sell?

Let's analyse Charn Issara Development Public Company Limited together

PenkeI guess you are interested in Charn Issara Development 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 Charn Issara Development 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 Charn Issara Development Public Company Limited

I send you an email if I find something interesting about Charn Issara Development Public Company Limited.

Quick analysis of Charn Issara Development Public Company Limited (30 sec.)










What can you expect buying and holding a share of Charn Issara Development 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?
45.5%

What is your share worth?

Current worth
฿2.59
Expected worth in 1 year
฿3.11
How sure are you?
48.5%

+ What do you gain per year?

Total Gains per Share
฿0.51
Return On Investment
84.2%

For what price can you sell your share?

Current Price per Share
฿0.61
Expected price per share
฿0.57 - ฿0.67
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of Charn Issara Development Public Company Limited (5 min.)




Live pricePrice per Share (EOD)

฿0.61

Intrinsic Value Per Share

฿0.44 - ฿0.49

Total Value Per Share

฿3.03 - ฿3.08

2. Growth of Charn Issara Development Public Company Limited (5 min.)




Is Charn Issara Development Public Company Limited growing?

Current yearPrevious yearGrowGrow %
How rich?$76.5m$64.3m$10.1m13.7%

How much money is Charn Issara Development Public Company Limited making?

Current yearPrevious yearGrowGrow %
Making money-$1.4m-$377.8k-$1m-73.5%
Net Profit Margin-11.8%-1.6%--

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

3. Financial Health of Charn Issara Development Public Company Limited (5 min.)




4. Comparing to competitors in the Real Estate-Development industry (5 min.)




  Industry Rankings (Real Estate-Development)  


Richest
#350 / 439

Most Revenue
#324 / 439

Most Profit
#292 / 439

Most Efficient
#297 / 439
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

What can you expect buying and holding a share of Charn Issara Development Public Company Limited? (5 min.)

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

What can you expect buying and holding a share of Charn Issara Development Public Company Limited?

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

Speculation

The Price per Share of Charn Issara Development Public Company Limited is ฿0.61. 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 Charn Issara Development 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 Charn Issara Development 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 ฿2.59. 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 ฿0.00 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 Charn Issara Development 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 Eps0.00-0.4%0.00-0.2%0.00-0.1%0.00-0.1%0.000.1%
Usd Book Value Change Per Share0.00-0.4%0.000.6%0.000.0%0.000.1%0.000.2%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.00-0.4%0.000.6%0.000.0%0.000.1%0.000.2%
Usd Price Per Share0.01-0.02-0.03-0.03-0.04-
Price to Earnings Ratio-1.48-0.71-1.47--2.99--1.52-
Price-to-Total Gains Ratio-6.92--5.55-40.09-12.34-15.97-
Price to Book Ratio0.21-0.32-0.48-0.41-0.65-
Price-to-Total Gains Ratio-6.92--5.55-40.09-12.34-15.97-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.016897
Number of shares59182
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 (59182 shares)210.4937.22
Gains per Year (59182 shares)841.97148.89
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1084283239110139
201684167479219288
3025262516118329437
4033683358157438586
5042104200197548735
6050525042236657884
70589458842757671033
80673667263158761182
90757875683549861331
1008420841039310951480

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 Share1.03.00.025.0%3.09.00.025.0%5.015.00.025.0%13.020.00.039.4%37.020.00.064.9%
Book Value Change Per Share1.03.00.025.0%4.08.00.033.3%6.014.00.030.0%15.018.00.045.5%34.023.00.059.6%
Dividend per Share0.00.04.00.0%1.00.011.08.3%8.00.012.040.0%15.00.018.045.5%15.00.042.026.3%
Total Gains per Share1.03.00.025.0%4.08.00.033.3%6.014.00.030.0%16.017.00.048.5%35.022.00.061.4%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Charn Issara Development Public Company Limited

About Charn Issara Development Public Company Limited

Charn Issara Development Public Company Limited, together with its subsidiaries, primarily engages in real estate development activities in Thailand. The company operates through four segments: Real Estate Development, Lease of Office Condominium Units, Hotel Operations, and Sales of Goods. It develops and sells residential properties, such as single-detached houses, townhomes, condominiums, and luxury villas; operates spas and hotels; sells or leases office condominiums; and provides REIT management services. The company also engages in the dining and entertainment activities. Charn Issara Development Public Company Limited was founded in 1989 and is based in Bangkok, Thailand.

Fundamental data was last updated by Penke on 2023-09-09 21:19:05.

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 just 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 just able to pay all its debts by selling its assets.
The company is unable 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 Charn Issara Development Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Charn Issara Development Public Company Limited earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare Charn Issara Development Public Company Limited to the Real Estate-Development industry mean.
  • A Net Profit Margin of -17.2% means that ฿-0.17 for each ฿1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Charn Issara Development Public Company Limited:

  • The MRQ is -17.2%. The company is making a huge loss. -2
  • The TTM is -11.8%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-17.2%TTM-11.8%-5.4%
TTM-11.8%YOY-1.6%-10.2%
TTM-11.8%5Y-13.7%+1.9%
5Y-13.7%10Y-3.1%-10.7%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ-17.2%4.4%-21.6%
TTM-11.8%3.6%-15.4%
YOY-1.6%5.8%-7.4%
5Y-13.7%4.7%-18.4%
10Y-3.1%7.6%-10.7%
1.1.2. Return on Assets

Shows how efficient Charn Issara Development Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Charn Issara Development Public Company Limited to the Real Estate-Development industry mean.
  • -0.9% Return on Assets means that Charn Issara Development Public Company Limited generated ฿-0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Charn Issara Development Public Company Limited:

  • The MRQ is -0.9%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -0.5%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.9%TTM-0.5%-0.4%
TTM-0.5%YOY-0.1%-0.3%
TTM-0.5%5Y-0.1%-0.4%
5Y-0.1%10Y0.4%-0.5%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.9%0.2%-1.1%
TTM-0.5%0.3%-0.8%
YOY-0.1%0.5%-0.6%
5Y-0.1%0.6%-0.7%
10Y0.4%0.9%-0.5%
1.1.3. Return on Equity

Shows how efficient Charn Issara Development Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Charn Issara Development Public Company Limited to the Real Estate-Development industry mean.
  • -5.7% Return on Equity means Charn Issara Development Public Company Limited generated ฿-0.06 for each ฿1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Charn Issara Development Public Company Limited:

  • The MRQ is -5.7%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -3.3%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-5.7%TTM-3.3%-2.4%
TTM-3.3%YOY-1.2%-2.1%
TTM-3.3%5Y-1.5%-1.7%
5Y-1.5%10Y0.8%-2.3%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ-5.7%0.7%-6.4%
TTM-3.3%0.9%-4.2%
YOY-1.2%1.5%-2.7%
5Y-1.5%1.4%-2.9%
10Y0.8%2.6%-1.8%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of Charn Issara Development Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Charn Issara Development Public Company Limited is operating .

  • Measures how much profit Charn Issara Development 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 Charn Issara Development Public Company Limited to the Real Estate-Development 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 Charn Issara Development Public Company Limited:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-4.2%+4.2%
TTM-4.2%YOY-14.3%+10.1%
TTM-4.2%5Y-10.6%+6.4%
5Y-10.6%10Y-7.3%-3.3%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ-13.2%-13.2%
TTM-4.2%5.1%-9.3%
YOY-14.3%11.5%-25.8%
5Y-10.6%11.2%-21.8%
10Y-7.3%9.8%-17.1%
1.2.2. Operating Ratio

Measures how efficient Charn Issara Development Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Real Estate-Development industry mean).
  • An Operation Ratio of 1.82 means that the operating costs are ฿1.82 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Charn Issara Development Public Company Limited:

  • The MRQ is 1.824. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.809. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.824TTM1.809+0.015
TTM1.809YOY1.941-0.132
TTM1.8095Y2.065-0.257
5Y2.06510Y1.604+0.461
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8241.507+0.317
TTM1.8091.529+0.280
YOY1.9411.492+0.449
5Y2.0651.381+0.684
10Y1.6041.086+0.518
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of Charn Issara Development Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Charn Issara Development Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Real Estate-Development industry mean).
  • A Current Ratio of 1.49 means the company has ฿1.49 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Charn Issara Development Public Company Limited:

  • The MRQ is 1.487. The company is just able to pay all its short-term debts.
  • The TTM is 1.442. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.487TTM1.442+0.044
TTM1.442YOY2.197-0.755
TTM1.4425Y2.137-0.694
5Y2.13710Y1.735+0.402
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4871.692-0.205
TTM1.4421.641-0.199
YOY2.1971.688+0.509
5Y2.1371.815+0.322
10Y1.7351.571+0.164
1.3.2. Quick Ratio

Measures if Charn Issara Development 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 Charn Issara Development Public Company Limited to the Real Estate-Development industry mean.
  • A Quick Ratio of 0.01 means the company can pay off ฿0.01 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Charn Issara Development Public Company Limited:

  • The MRQ is 0.011. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.019. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.011TTM0.019-0.008
TTM0.019YOY0.047-0.028
TTM0.0195Y0.056-0.037
5Y0.05610Y0.055+0.001
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0110.164-0.153
TTM0.0190.168-0.149
YOY0.0470.319-0.272
5Y0.0560.344-0.288
10Y0.0550.308-0.253
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of Charn Issara Development Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Charn Issara Development Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Charn Issara Development Public Company Limited to Real Estate-Development industry mean.
  • A Debt to Asset Ratio of 0.75 means that Charn Issara Development Public Company Limited assets are financed with 75.4% credit (debt) and the remaining percentage (100% - 75.4%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Charn Issara Development Public Company Limited:

  • The MRQ is 0.754. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.758. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.754TTM0.758-0.004
TTM0.758YOY0.776-0.018
TTM0.7585Y0.739+0.019
5Y0.73910Y0.713+0.026
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7540.629+0.125
TTM0.7580.635+0.123
YOY0.7760.638+0.138
5Y0.7390.614+0.125
10Y0.7130.601+0.112
1.4.2. Debt to Equity Ratio

Measures if Charn Issara Development Public Company Limited is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Charn Issara Development Public Company Limited to the Real Estate-Development industry mean.
  • A Debt to Equity ratio of 495.1% means that company has ฿4.95 debt for each ฿1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Charn Issara Development Public Company Limited:

  • The MRQ is 4.951. The company is unable to pay all its debts with equity. -1
  • The TTM is 5.140. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ4.951TTM5.140-0.189
TTM5.140YOY5.750-0.610
TTM5.1405Y4.763+0.376
5Y4.76310Y4.189+0.575
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ4.9511.658+3.293
TTM5.1401.732+3.408
YOY5.7501.757+3.993
5Y4.7631.791+2.972
10Y4.1891.691+2.498
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of Charn Issara Development 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 Charn Issara Development Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Charn Issara Development Public Company Limited to the Real Estate-Development industry mean.
  • A PE ratio of -1.48 means the investor is paying ฿-1.48 for every ฿1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Charn Issara Development Public Company Limited:

  • The EOD is -1.677. Based on the earnings, the company is expensive. -2
  • The MRQ is -1.485. Based on the earnings, the company is expensive. -2
  • The TTM is 0.711. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD-1.677MRQ-1.485-0.192
MRQ-1.485TTM0.711-2.195
TTM0.711YOY1.470-0.760
TTM0.7115Y-2.988+3.699
5Y-2.98810Y-1.522-1.466
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
EOD-1.6772.845-4.522
MRQ-1.4853.517-5.002
TTM0.7113.512-2.801
YOY1.4705.581-4.111
5Y-2.9886.660-9.648
10Y-1.52210.276-11.798
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Charn Issara Development Public Company Limited:

  • The EOD is -0.583. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -0.516. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is 6.189. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD-0.583MRQ-0.516-0.067
MRQ-0.516TTM6.189-6.705
TTM6.189YOY-14.083+20.272
TTM6.1895Y-0.594+6.783
5Y-0.59410Y-0.687+0.093
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
EOD-0.5830.213-0.796
MRQ-0.5160.335-0.851
TTM6.1890.023+6.166
YOY-14.0830.827-14.910
5Y-0.5940.089-0.683
10Y-0.6870.121-0.808
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 Charn Issara Development Public Company Limited is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Real Estate-Development industry mean).
  • A PB ratio of 0.21 means the investor is paying ฿0.21 for each ฿1 in book value.

Let's take a look of the Price to Book Ratio trends of Charn Issara Development Public Company Limited:

  • The EOD is 0.235. Based on the equity, the company is cheap. +2
  • The MRQ is 0.208. Based on the equity, the company is cheap. +2
  • The TTM is 0.317. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.235MRQ0.208+0.027
MRQ0.208TTM0.317-0.109
TTM0.317YOY0.475-0.158
TTM0.3175Y0.410-0.092
5Y0.41010Y0.648-0.238
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
EOD0.2350.545-0.310
MRQ0.2080.601-0.393
TTM0.3170.623-0.306
YOY0.4750.709-0.234
5Y0.4100.735-0.325
10Y0.6480.928-0.280
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 Charn Issara Development 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---0.0780.128-161%0.000-99%0.017-567%0.041-292%
Book Value Per Share--2.5922.523+3%2.177+19%2.365+10%2.230+16%
Current Ratio--1.4871.442+3%2.197-32%2.137-30%1.735-14%
Debt To Asset Ratio--0.7540.758-1%0.776-3%0.739+2%0.713+6%
Debt To Equity Ratio--4.9515.140-4%5.750-14%4.763+4%4.189+18%
Dividend Per Share----0%-0%0.006-100%0.008-100%
Eps---0.091-0.048-47%-0.013-86%-0.014-84%0.014-742%
Free Cash Flow Per Share---0.262-0.089-66%0.166-257%-0.078-70%-0.096-63%
Free Cash Flow To Equity Per Share---0.683-0.069-90%-0.011-98%-0.080-88%-0.080-88%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--0.486--------
Intrinsic Value_10Y_min--0.439--------
Intrinsic Value_1Y_max--0.092--------
Intrinsic Value_1Y_min--0.090--------
Intrinsic Value_3Y_max--0.243--------
Intrinsic Value_3Y_min--0.233--------
Intrinsic Value_5Y_max--0.355--------
Intrinsic Value_5Y_min--0.332--------
Market Cap650626000.000+11%575964000.000826615000.000-30%1106597500.000-48%1018632671.050-43%1447688305.485-60%
Net Profit Margin---0.172-0.118-31%-0.016-90%-0.137-20%-0.031-82%
Operating Margin----0.0420%-0.1430%-0.1060%-0.0730%
Operating Ratio--1.8241.809+1%1.941-6%2.065-12%1.604+14%
Pb Ratio0.235+11%0.2080.317-34%0.475-56%0.410-49%0.648-68%
Pe Ratio-1.677-13%-1.4850.711-309%1.470-201%-2.988+101%-1.522+2%
Price Per Share0.610+11%0.5400.775-30%1.038-48%0.955-43%1.357-60%
Price To Free Cash Flow Ratio-0.583-13%-0.5166.189-108%-14.083+2630%-0.594+15%-0.687+33%
Price To Total Gains Ratio-7.817-13%-6.920-5.549-20%40.086-117%12.340-156%15.972-143%
Quick Ratio--0.0110.019-42%0.047-76%0.056-80%0.055-80%
Return On Assets---0.009-0.005-47%-0.001-86%-0.001-89%0.004-299%
Return On Equity---0.057-0.033-43%-0.012-80%-0.015-73%0.008-783%
Total Gains Per Share---0.0780.128-161%0.000-99%0.023-444%0.049-261%
Usd Book Value--76587342.20074527813.074+3%64331373.844+19%69877470.725+10%65899489.803+16%
Usd Book Value Change Per Share---0.0020.004-161%0.000-99%0.000-567%0.001-292%
Usd Book Value Per Share--0.0720.070+3%0.060+19%0.066+10%0.062+16%
Usd Dividend Per Share----0%-0%0.000-100%0.000-100%
Usd Eps---0.003-0.001-47%0.000-86%0.000-84%0.000-742%
Usd Free Cash Flow---7730432.900-2637961.288-66%4910778.226-257%-2317437.680-70%-2326369.995-70%
Usd Free Cash Flow Per Share---0.007-0.002-66%0.005-257%-0.002-70%-0.003-63%
Usd Free Cash Flow To Equity Per Share---0.019-0.002-90%0.000-98%-0.002-88%-0.002-88%
Usd Market Cap18022340.200+11%15954202.80022897235.500-30%30652750.750-48%28216124.988-43%40100966.062-60%
Usd Price Per Share0.017+11%0.0150.021-30%0.029-48%0.026-43%0.038-60%
Usd Profit---2686290.600-1423498.970-47%-377878.345-86%-419864.701-84%418299.341-742%
Usd Revenue--15598922.60015197349.751+3%12943578.191+21%13232376.905+18%15616648.4570%
Usd Total Gains Per Share---0.0020.004-161%0.000-99%0.001-444%0.001-261%
 EOD+5 -3MRQTTM+11 -21YOY+10 -225Y+7 -2710Y+5 -29

3.2. Fundamental Score

Let's check the fundamental score of Charn Issara Development Public Company Limited based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-1.677
Price to Book Ratio (EOD)Between0-10.235
Net Profit Margin (MRQ)Greater than0-0.172
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.011
Current Ratio (MRQ)Greater than11.487
Debt to Asset Ratio (MRQ)Less than10.754
Debt to Equity Ratio (MRQ)Less than14.951
Return on Equity (MRQ)Greater than0.15-0.057
Return on Assets (MRQ)Greater than0.05-0.009
Total3/10 (30.0%)

3.3. Technical Score

Let's check the technical score of Charn Issara Development Public Company Limited based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose0.630
Total1/1 (100.0%)



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
Retained Earnings  245,706-52,217193,489-37,681155,808-74,87580,933-96,978-16,045



Latest Balance Sheet

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

Summary
Total Assets11,228,843
Total Liabilities8,463,957
Total Stockholder Equity1,709,519
 As reported
Total Liabilities 8,463,957
Total Stockholder Equity+ 1,709,519
Total Assets = 11,228,843

Assets

Total Assets11,228,843
Total Current Assets5,234,357
Long-term Assets5,234,357
Total Current Assets
Cash And Cash Equivalents 271,140
Short-term Investments 3,215
Net Receivables 36,088
Inventory 4,674,448
Other Current Assets 19,062
Total Current Assets  (as reported)5,234,357
Total Current Assets  (calculated)5,003,953
+/- 230,404
Long-term Assets
Long Term Investments 751,457
Long-term Assets Other 5,355
Long-term Assets  (as reported)5,994,486
Long-term Assets  (calculated)756,812
+/- 5,237,674

Liabilities & Shareholders' Equity

Total Current Liabilities3,521,230
Long-term Liabilities4,942,727
Total Stockholder Equity1,709,519
Total Current Liabilities
Short Long Term Debt 2,209,720
Accounts payable 260,103
Other Current Liabilities 23,198
Total Current Liabilities  (as reported)3,521,230
Total Current Liabilities  (calculated)2,493,021
+/- 1,028,209
Long-term Liabilities
Long term Debt 3,118,648
Capital Lease Obligations Min Short Term Debt1,835,817
Long-term Liabilities Other 29,993
Long-term Liabilities  (as reported)4,942,727
Long-term Liabilities  (calculated)4,984,458
+/- 41,731
Total Stockholder Equity
Total Stockholder Equity (as reported)1,709,519
Total Stockholder Equity (calculated)0
+/- 1,709,519
Other
Capital Stock1,066,596
Common Stock Shares Outstanding 1,066,596
Net Debt 5,057,228
Net Invested Capital 7,037,887
Net Working Capital 1,713,127



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-31
> Total Assets 
1,442,346
1,552,626
1,662,102
1,645,752
1,869,569
1,929,049
2,005,826
1,816,141
1,776,828
1,783,698
1,897,095
2,232,605
2,352,690
2,317,163
2,459,876
2,690,662
2,758,191
2,821,294
3,244,192
3,507,392
3,637,058
3,589,319
3,517,055
3,463,202
3,289,164
3,447,416
3,557,134
3,607,136
3,864,561
3,944,096
4,129,661
4,141,538
3,978,771
3,669,294
3,467,480
3,693,538
3,704,022
3,699,041
4,041,184
4,129,636
4,347,882
4,420,569
4,741,723
4,884,702
5,174,753
6,337,186
6,689,091
6,814,453
6,762,503
6,751,641
7,048,055
7,328,280
7,140,379
7,516,364
7,532,846
7,857,041
7,615,154
7,973,476
7,789,796
7,766,659
7,594,588
7,805,427
7,716,065
8,680,801
10,779,045
11,014,728
10,834,058
10,805,081
10,639,180
10,551,624
10,326,105
10,199,456
10,721,192
10,309,180
10,306,409
11,153,415
11,699,354
11,228,843
11,228,84311,699,35411,153,41510,306,40910,309,18010,721,19210,199,45610,326,10510,551,62410,639,18010,805,08110,834,05811,014,72810,779,0458,680,8017,716,0657,805,4277,594,5887,766,6597,789,7967,973,4767,615,1547,857,0417,532,8467,516,3647,140,3797,328,2807,048,0556,751,6416,762,5036,814,4536,689,0916,337,1865,174,7534,884,7024,741,7234,420,5694,347,8824,129,6364,041,1843,699,0413,704,0223,693,5383,467,4803,669,2943,978,7714,141,5384,129,6613,944,0963,864,5613,607,1363,557,1343,447,4163,289,1643,463,2023,517,0553,589,3193,637,0583,507,3923,244,1922,821,2942,758,1912,690,6622,459,8762,317,1632,352,6902,232,6051,897,0951,783,6981,776,8281,816,1412,005,8261,929,0491,869,5691,645,7521,662,1021,552,6261,442,346
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,357,733
5,118,967
5,239,846
5,109,600
5,310,909
5,136,949
5,407,943
5,198,494
5,238,704
5,128,180
5,461,723
5,353,482
6,278,226
5,656,352
5,824,519
6,214,718
6,070,254
5,862,521
5,763,740
5,591,326
5,519,263
6,074,444
5,674,608
5,272,728
4,913,094
5,627,944
5,234,357
5,234,3575,627,9444,913,0945,272,7285,674,6086,074,4445,519,2635,591,3265,763,7405,862,5216,070,2546,214,7185,824,5195,656,3526,278,2265,353,4825,461,7235,128,1805,238,7045,198,4945,407,9435,136,9495,310,9095,109,6005,239,8465,118,9675,357,733000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
69,027
145,094
139,019
66,243
88,205
134,532
89,556
49,539
82,879
177,862
204,078
110,188
123,770
87,527
138,125
261,289
146,287
96,604
132,415
85,801
62,721
50,810
126,115
179,895
128,646
113,942
154,172
70,961
73,184
57,963
60,245
89,551
73,647
128,246
118,912
102,642
114,673
146,476
656,209
470,756
440,735
322,283
194,209
307,376
206,455
591,240
192,608
301,182
183,628
164,567
125,724
701,709
286,610
600,492
449,292
282,434
225,930
353,858
549,515
890,834
332,179
281,847
248,008
596,567
553,258
576,666
682,560
568,741
462,700
465,260
282,739
335,709
886,091
465,622
376,844
397,050
995,384
271,140
271,140995,384397,050376,844465,622886,091335,709282,739465,260462,700568,741682,560576,666553,258596,567248,008281,847332,179890,834549,515353,858225,930282,434449,292600,492286,610701,709125,724164,567183,628301,182192,608591,240206,455307,376194,209322,283440,735470,756656,209146,476114,673102,642118,912128,24673,64789,55160,24557,96373,18470,961154,172113,942128,646179,895126,11550,81062,72185,801132,41596,604146,287261,289138,12587,527123,770110,188204,078177,86282,87949,53989,556134,53288,20566,243139,019145,09469,027
       Short-term Investments 
3,427
3,552
13,382
0
3,428
3,435
3,447
0
0
0
0
0
0
0
0
0
19,683
20,000
20,000
65,168
25,396
1,014
726
1,529
1,904
37,977
18,000
89,722
144,668
93,442
105,660
121,237
128,980
69,827
72,166
94,316
95,670
35,494
149,469
90,725
30,725
29,929
69,745
149,861
99,834
159,861
159,362
104,449
229,272
169,395
139,879
95,626
169,884
0
0
250,878
101,639
383,746
6,217
1,177
1,945
348,077
4,885
619,068
2,730
3,135
3,135
3,135
3,150
53,174
53,174
78,174
91,187
91,202
78,197
3,197
3,204
3,215
3,2153,2043,19778,19791,20291,18778,17453,17453,1743,1503,1353,1353,1352,730619,0684,885348,0771,9451,1776,217383,746101,639250,87800169,88495,626139,879169,395229,272104,449159,362159,86199,834149,86169,74529,92930,72590,725149,46935,49495,67094,31672,16669,827128,980121,237105,66093,442144,66889,72218,00037,9771,9041,5297261,01425,39665,16820,00020,00019,6830000000003,4473,4353,428013,3823,5523,427
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
73,842
75,185
80,316
78,771
92,537
140,727
124,305
104,369
119,151
55,421
51,317
34,825
139,937
49,701
55,259
40,712
55,007
89,936
36,712
39,107
50,507
37,661
47,652
51,584
38,271
38,513
36,088
36,08838,51338,27151,58447,65237,66150,50739,10736,71289,93655,00740,71255,25949,701139,93734,82551,31755,421119,151104,369124,305140,72792,53778,77180,31675,18573,842000000000000000000000000000000000000000000000000000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
60,754
57,583
52,446
59,302
64,637
72,457
64,799
53,346
171,408
38,532
21,991
110,517
173,354
184,210
192,969
85,248
48,925
51,835
49,901
63,328
82,155
87,717
113,921
128,120
18,928
20,369
19,062
19,06220,36918,928128,120113,92187,71782,15563,32849,90151,83548,92585,248192,969184,210173,354110,51721,99138,532171,40853,34664,79972,45764,63759,30252,44657,58360,754000000000000000000000000000000000000000000000000000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,466,408
2,343,704
2,362,583
2,402,575
5,122,693
5,190,209
4,619,340
4,734,827
4,776,659
4,787,884
4,734,779
4,680,193
4,646,748
4,634,572
5,033,681
6,240,322
6,071,410
5,994,486
5,994,4866,071,4106,240,3225,033,6814,634,5724,646,7484,680,1934,734,7794,787,8844,776,6594,734,8274,619,3405,190,2095,122,6932,402,5752,362,5832,343,7042,466,408000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
64,404
63,326
60,482
61,606
60,455
65,060
64,372
192,642
331,387
323,712
330,991
325,178
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
436,699
490,830
733,165
863,602
945,888
990,324
1,014,149
1,019,417
780,159
771,535
872,061
901,836
1,043,708
3,389,968
3,407,613
2,839,783
2,900,937
2,917,705
2,925,438
2,923,156
2,998,757
2,937,338
2,867,157
3,408,675
0
0
0
0003,408,6752,867,1572,937,3382,998,7572,923,1562,925,4382,917,7052,900,9372,839,7833,407,6133,389,9681,043,708901,836872,061771,535780,1591,019,4171,014,149990,324945,888863,602733,165490,830436,699000000000000000000000000000000000000000325,178330,991323,712331,387192,64264,37265,06060,45561,60660,48263,32664,404
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
819,707
811,338
808,923
819,004
815,351
796,153
787,326
834,190
855,079
803,433
766,807
778,232
583,045
833,724
874,687
864,602
867,492
864,943
852,479
832,972
793,613
792,595
840,987
810,056
834,747
745,970
751,457
751,457745,970834,747810,056840,987792,595793,613832,972852,479864,943867,492864,602874,687833,724583,045778,232766,807803,433855,079834,190787,326796,153815,351819,004808,923811,338819,707000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,019
3,763
3,817
3,807
3,424
3,003
2,596
2,186
1,832
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000000000000000001,8322,1862,5963,0033,4243,8073,8173,7634,019000000000000000000000
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
27,006
26,567
24,155
23,398
119,846
109,771
108,008
104,875
114,401
113,884
116,446
5,895
5,175
4,444
3,848
3,906
5,623
5,355
5,3555,6233,9063,8484,4445,1755,895116,446113,884114,401104,875108,008109,771119,84623,39824,15526,56727,006000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
705,254
827,163
943,476
875,528
1,097,239
1,122,738
1,134,653
910,256
881,234
909,534
1,008,727
1,249,353
1,384,995
1,328,880
1,513,391
1,639,976
1,648,253
1,702,543
2,108,279
2,281,092
2,413,258
2,234,753
2,199,643
2,176,530
1,977,639
2,141,704
2,317,893
2,359,823
2,723,437
2,844,728
3,046,877
2,968,193
2,764,159
2,390,874
2,128,920
2,374,017
2,370,842
2,419,872
2,297,226
2,496,150
2,746,508
2,907,620
3,291,679
3,278,331
3,329,710
4,462,646
4,900,614
4,787,576
4,544,886
4,516,200
4,924,510
5,039,762
4,780,837
5,178,179
5,182,528
5,332,058
5,144,277
5,564,936
5,440,157
4,968,367
4,894,677
5,261,222
5,315,720
5,731,793
8,108,965
8,486,997
8,399,625
8,367,177
8,268,578
8,332,596
7,931,604
7,797,320
8,445,176
8,092,104
8,177,870
8,132,824
8,851,231
8,463,957
8,463,9578,851,2318,132,8248,177,8708,092,1048,445,1767,797,3207,931,6048,332,5968,268,5788,367,1778,399,6258,486,9978,108,9655,731,7935,315,7205,261,2224,894,6774,968,3675,440,1575,564,9365,144,2775,332,0585,182,5285,178,1794,780,8375,039,7624,924,5104,516,2004,544,8864,787,5764,900,6144,462,6463,329,7103,278,3313,291,6792,907,6202,746,5082,496,1502,297,2262,419,8722,370,8422,374,0172,128,9202,390,8742,764,1592,968,1933,046,8772,844,7282,723,4372,359,8232,317,8932,141,7041,977,6392,176,5302,199,6432,234,7532,413,2582,281,0922,108,2791,702,5431,648,2531,639,9761,513,3911,328,8801,384,9951,249,3531,008,727909,534881,234910,2561,134,6531,122,7381,097,239875,528943,476827,163705,254
   > Total Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,961,006
2,650,344
2,926,829
2,920,304
2,448,751
2,013,968
2,146,775
2,082,444
2,304,331
2,060,104
2,136,981
1,964,862
1,991,152
2,428,326
2,324,781
3,174,820
3,282,536
2,741,082
3,381,992
2,457,022
2,617,006
2,725,447
2,608,916
2,786,742
4,379,897
4,436,048
3,521,230
3,521,2304,436,0484,379,8972,786,7422,608,9162,725,4472,617,0062,457,0223,381,9922,741,0823,282,5363,174,8202,324,7812,428,3261,991,1521,964,8622,136,9812,060,1042,304,3312,082,4442,146,7752,013,9682,448,7512,920,3042,926,8292,650,3442,961,006000000000000000000000000000000000000000000000000000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,681,999
3,483,901
3,862,939
1,369,153
913,300
756,695
790,159
641,886
997,737
1,146,443
1,260,367
1,004,793
948,554
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000948,5541,004,7931,260,3671,146,443997,737641,886790,159756,695913,3001,369,1533,862,9393,483,9013,681,999000000000000000000000000000000000000000000000000000
       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
3,681,999
3,483,901
3,862,939
1,369,153
913,300
756,695
790,159
641,886
997,737
1,146,443
1,260,367
1,004,793
948,554
1,398,355
1,263,944
2,219,023
2,178,557
1,525,210
2,292,263
1,600,851
1,515,763
1,525,271
1,170,435
1,230,640
2,865,277
3,043,936
2,209,720
2,209,7203,043,9362,865,2771,230,6401,170,4351,525,2711,515,7631,600,8512,292,2631,525,2102,178,5572,219,0231,263,9441,398,355948,5541,004,7931,260,3671,146,443997,737641,886790,159756,695913,3001,369,1533,862,9393,483,9013,681,999000000000000000000000000000000000000000000000000000
       Accounts payable 
45,258
30,356
33,677
53,056
111,702
103,733
108,374
150,157
96,323
81,101
47,944
43,570
41,929
45,473
72,154
177,983
182,645
143,751
247,663
241,435
240,152
308,121
312,757
300,456
303,420
406,109
445,550
405,402
339,248
342,751
355,251
272,136
247,196
192,162
189,737
150,761
168,487
150,946
186,040
243,627
253,594
287,132
299,192
290,296
414,237
525,393
350,902
341,355
364,700
420,944
321,743
299,835
286,498
325,252
305,891
310,898
235,551
243,404
235,573
333,210
269,297
345,134
352,148
319,437
216,804
182,361
183,319
201,853
139,340
126,240
108,057
144,462
159,911
164,810
160,445
296,654
251,617
260,103
260,103251,617296,654160,445164,810159,911144,462108,057126,240139,340201,853183,319182,361216,804319,437352,148345,134269,297333,210235,573243,404235,551310,898305,891325,252286,498299,835321,743420,944364,700341,355350,902525,393414,237290,296299,192287,132253,594243,627186,040150,946168,487150,761189,737192,162247,196272,136355,251342,751339,248405,402445,550406,109303,420300,456312,757308,121240,152241,435247,663143,751182,645177,98372,15445,47341,92943,57047,94481,10196,323150,157108,374103,733111,70253,05633,67730,35645,258
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
726,354
672,775
642,956
693,153
623,919
561,161
637,498
656,479
452,149
35,687
24,843
28,204
413,294
441,066
452,524
441,130
417,699
473,957
312,173
336,577
369,526
401,932
590,194
733,506
23,435
24,430
23,198
23,19824,43023,435733,506590,194401,932369,526336,577312,173473,957417,699441,130452,524441,066413,29428,20424,84335,687452,149656,479637,498561,161623,919693,153642,956672,775726,354000000000000000000000000000000000000000000000000000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,834,573
3,124,241
3,350,858
3,740,640
5,680,639
6,162,216
5,224,805
5,084,641
5,527,496
4,950,604
5,474,582
5,180,314
5,719,729
5,483,188
5,391,128
3,752,927
4,415,183
4,942,727
4,942,7274,415,1833,752,9275,391,1285,483,1885,719,7295,180,3145,474,5824,950,6045,527,4965,084,6415,224,8056,162,2165,680,6393,740,6403,350,8583,124,2412,834,573000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
-3,681,999
-3,483,901
-3,862,939
-1,369,153
-913,300
-756,695
-790,159
-641,886
-997,737
-1,135,571
-1,250,581
-996,251
-938,872
2,522,574
2,546,427
1,958,410
2,070,338
2,102,618
2,129,817
1,906,508
1,938,669
1,982,573
2,022,751
1,952,306
1,985,484
1,894,692
1,835,817
1,835,8171,894,6921,985,4841,952,3062,022,7511,982,5731,938,6691,906,5082,129,8172,102,6182,070,3381,958,4102,546,4272,522,574-938,872-996,251-1,250,581-1,135,571-997,737-641,886-790,159-756,695-913,300-1,369,153-3,862,939-3,483,901-3,681,999000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
15,362
14,959
15,572
33,124
36,215
36,262
40,979
42,156
48,681
179,824
216,999
53,270
54,408
55,522
41,198
37,309
39,432
29,993
29,99339,43237,30941,19855,52254,40853,270216,999179,82448,68142,15640,97936,26236,21533,12415,57214,95915,362000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
698,002
689,752
684,655
722,069
718,729
734,502
791,860
827,421
823,941
808,208
821,231
857,514
852,175
851,184
814,854
873,170
897,714
897,041
914,423
964,423
958,569
1,022,355
996,128
1,046,110
1,067,331
1,047,374
1,025,282
1,027,437
976,881
934,351
909,654
957,664
980,722
1,014,940
1,046,794
1,071,813
1,077,934
1,027,419
1,402,812
1,336,539
1,313,253
1,237,307
1,190,929
1,262,337
1,324,816
1,291,050
1,238,643
1,323,212
1,387,822
1,363,611
1,283,256
1,455,727
1,453,193
1,362,967
1,332,850
1,452,785
1,431,684
1,338,049
1,299,125
1,758,944
1,676,811
1,541,592
1,428,616
1,992,482
1,779,109
1,660,242
1,573,260
1,563,357
1,520,636
1,395,557
1,453,673
1,468,129
1,371,841
1,331,616
1,257,826
1,938,128
1,802,745
1,709,519
1,709,5191,802,7451,938,1281,257,8261,331,6161,371,8411,468,1291,453,6731,395,5571,520,6361,563,3571,573,2601,660,2421,779,1091,992,4821,428,6161,541,5921,676,8111,758,9441,299,1251,338,0491,431,6841,452,7851,332,8501,362,9671,453,1931,455,7271,283,2561,363,6111,387,8221,323,2121,238,6431,291,0501,324,8161,262,3371,190,9291,237,3071,313,2531,336,5391,402,8121,027,4191,077,9341,071,8131,046,7941,014,940980,722957,664909,654934,351976,8811,027,4371,025,2821,047,3741,067,3311,046,110996,1281,022,355958,569964,423914,423897,041897,714873,170814,854851,184852,175857,514821,231808,208823,941827,421791,860734,502718,729722,069684,655689,752698,002
   Common Stock
0
0
0
600,000
0
0
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
720,000
720,000
720,000
720,000
720,000
720,000
720,000
720,000
720,000
720,000
790,871
790,871
790,871
790,871
889,726
889,726
889,727
889,727
889,727
889,727
1,066,510
1,066,510
1,066,510
1,066,510
1,066,593
1,066,593
1,066,596
1,066,596
1,066,596
1,066,596
1,066,596
1,066,596
1,066,596
1,066,596
1,066,596
1,066,596
0
0
0
0001,066,5961,066,5961,066,5961,066,5961,066,5961,066,5961,066,5961,066,5961,066,5961,066,5961,066,5931,066,5931,066,5101,066,5101,066,5101,066,510889,727889,727889,727889,727889,726889,726790,871790,871790,871790,871720,000720,000720,000720,000720,000720,000720,000720,000720,000720,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,00000600,000000
   Retained Earnings Total Equity000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000-24,642-24,642-24,642-24,642-24,642-24,642-24,642-22,299-3,5780000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
22,330
22,390
22,390
22,390
22,980
22,965
23,242
22,390
22,390
22,390
15,832
22,390
22,390
-78,513
-51,158
-57,633
-56,277
-58,635
-67,968
-82,373
-108,371
-112,113
-78,816
-100,389
0
0
0
000-100,389-78,816-112,113-108,371-82,373-67,968-58,635-56,277-57,633-51,158-78,51322,39022,39015,83222,39022,39022,39023,24222,96522,98022,39022,39022,39022,330000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.