25 XP   0   0   10

Energy Absolute Public Company Limited
Buy, Hold or Sell?

Let's analyse Energy Absolute Public Company Limited together

PenkeI guess you are interested in Energy Absolute 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 Energy Absolute 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 Energy Absolute Public Company Limited

I send you an email if I find something interesting about Energy Absolute Public Company Limited.

Quick analysis of Energy Absolute Public Company Limited (30 sec.)










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

How much money do you get?

How much money do you get?
฿0.01
When do you have the money?
1 year
How often do you get paid?
85.0%

What is your share worth?

Current worth
฿12.01
Expected worth in 1 year
฿14.33
How sure are you?
100.0%

+ What do you gain per year?

Total Gains per Share
฿2.62
Return On Investment
5.1%

For what price can you sell your share?

Current Price per Share
฿51.00
Expected price per share
฿0 - ฿54.25
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of Energy Absolute Public Company Limited (5 min.)




Live pricePrice per Share (EOD)

฿51.00

Intrinsic Value Per Share

฿-43.43 - ฿-11.46

Total Value Per Share

฿-31.42 - ฿0.55

2. Growth of Energy Absolute Public Company Limited (5 min.)




Is Energy Absolute Public Company Limited growing?

Current yearPrevious yearGrowGrow %
How rich?$1.2b$961.9m$188.7m16.4%

How much money is Energy Absolute Public Company Limited making?

Current yearPrevious yearGrowGrow %
Making money$65.6m$40.6m$25m38.1%
Net Profit Margin32.1%28.8%--

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

3. Financial Health of Energy Absolute Public Company Limited (5 min.)




4. Comparing to competitors in the Utilities-Renewable industry (5 min.)




  Industry Rankings (Utilities-Renewable)  

3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

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

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

What can you expect buying and holding a share of Energy Absolute Public Company Limited?

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

Speculation

The Price per Share of Energy Absolute Public Company Limited is ฿51.00. 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 Energy Absolute 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 Energy Absolute 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 ฿12.01. Based on the TTM, the Book Value Change Per Share is ฿0.58 per quarter. Based on the YOY, the Book Value Change Per Share is ฿0.28 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 ฿0.08 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Energy Absolute 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 Eps0.020.0%0.020.0%0.010.0%0.010.0%0.010.0%
Usd Book Value Change Per Share0.010.0%0.020.0%0.010.0%0.010.0%0.010.0%
Usd Dividend Per Share0.010.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.020.0%0.020.0%0.010.0%0.010.0%0.010.0%
Usd Price Per Share1.56-2.17-2.30-1.67-1.19-
Price to Earnings Ratio24.60-31.13-54.80-37.98-42.34-
Price-to-Total Gains Ratio93.40-121.04-206.72-131.75-146.51-
Price to Book Ratio4.75-7.12-8.88-7.54-8.94-
Price-to-Total Gains Ratio93.40-121.04-206.72-131.75-146.51-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share1.3923
Number of shares718
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.020.01
Usd Total Gains Per Share0.020.01
Gains per Quarter (718 shares)12.839.80
Gains per Year (718 shares)51.3039.20
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
164541102929
2129192205868
3181361433088107
42418219440117146
52922724550146185
63527329660175224
74131834770205263
84736339880234302
95340944990263341
1059454500100292380

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%48.00.00.0100.0%
Book Value Change Per Share4.00.00.0100.0%11.01.00.091.7%19.01.00.095.0%38.02.00.095.0%43.04.01.089.6%
Dividend per Share3.00.01.075.0%11.00.01.091.7%17.00.03.085.0%34.00.06.085.0%38.00.010.079.2%
Total Gains per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%46.01.01.095.8%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Energy Absolute Public Company Limited

About Energy Absolute Public Company Limited

Energy Absolute Public Company Limited, together with its subsidiaries, engages in the manufacturing and distribution of crude palm oil, biodiesel products, and glycerol in Thailand. The company provides phase change materials, as well as electric buses, car, ferry, and boats; and development, manufacture, and distribution of lithium-ion polymer batteries. It also generates electricity through solar, wind, and biogas power plants; provides construction projects consulting, hire purchase of electric vehicles, shore tank rental, and crude palm oil pipeline transport services; and operates charging stations. The company was formerly known as Suntech Palm Oil Ltd. and changed its name to Energy Absolute Public Company Limited in 2008. Energy Absolute Public Company Limited was incorporated in 2006 and is headquartered in Bangkok, Thailand.

Fundamental data was last updated by Penke on 2023-09-29 06:27:05.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just not able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is just able to pay all its debts with equity.

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is overpriced.
Based on the earnings, the company is overpriced.
Based on how much money comes from the company's main activities, the company is expensive.
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.1. Profitability of Energy Absolute Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Energy Absolute Public Company Limited to the Utilities-Renewable industry mean.
  • A Net Profit Margin of 27.4% means that ฿0.27 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 27.4%. The company is making a huge profit. +2
  • The TTM is 32.1%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ27.4%TTM32.1%-4.7%
TTM32.1%YOY28.8%+3.3%
TTM32.1%5Y32.7%-0.5%
5Y32.7%10Y30.6%+2.1%
Compared to industry (Utilities-Renewable)
PeriodCompanyIndustry (mean)+/- 
MRQ27.4%5.0%+22.4%
TTM32.1%4.0%+28.1%
YOY28.8%4.2%+24.6%
5Y32.7%3.1%+29.6%
10Y30.6%3.8%+26.8%
1.1.2. Return on Assets

Shows how efficient Energy Absolute Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Energy Absolute Public Company Limited to the Utilities-Renewable industry mean.
  • 1.9% Return on Assets means that Energy Absolute Public Company Limited generated ฿0.02 profit for each $1 in assets.

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

  • The MRQ is 1.9%. Using its assets, the company is less efficient in making profit.
  • The TTM is 2.3%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.9%TTM2.3%-0.4%
TTM2.3%YOY1.7%+0.6%
TTM2.3%5Y1.9%+0.3%
5Y1.9%10Y2.2%-0.2%
Compared to industry (Utilities-Renewable)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9%0.4%+1.5%
TTM2.3%0.5%+1.8%
YOY1.7%0.4%+1.3%
5Y1.9%0.5%+1.4%
10Y2.2%0.5%+1.7%
1.1.3. Return on Equity

Shows how efficient Energy Absolute Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Energy Absolute Public Company Limited to the Utilities-Renewable industry mean.
  • 5.1% Return on Equity means Energy Absolute Public Company Limited generated ฿0.05 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 5.1%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 6.1%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ5.1%TTM6.1%-1.0%
TTM6.1%YOY4.6%+1.5%
TTM6.1%5Y5.6%+0.5%
5Y5.6%10Y6.5%-0.9%
Compared to industry (Utilities-Renewable)
PeriodCompanyIndustry (mean)+/- 
MRQ5.1%1.6%+3.5%
TTM6.1%1.4%+4.7%
YOY4.6%1.4%+3.2%
5Y5.6%1.2%+4.4%
10Y6.5%1.2%+5.3%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of Energy Absolute Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Energy Absolute Public Company Limited is operating .

  • Measures how much profit Energy Absolute 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 Energy Absolute Public Company Limited to the Utilities-Renewable 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 Energy Absolute Public Company Limited:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM12.6%-12.6%
TTM12.6%YOY30.6%-18.0%
TTM12.6%5Y37.2%-24.5%
5Y37.2%10Y26.1%+11.0%
Compared to industry (Utilities-Renewable)
PeriodCompanyIndustry (mean)+/- 
MRQ-14.5%-14.5%
TTM12.6%7.6%+5.0%
YOY30.6%16.7%+13.9%
5Y37.2%14.7%+22.5%
10Y26.1%13.3%+12.8%
1.2.2. Operating Ratio

Measures how efficient Energy Absolute Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Utilities-Renewable industry mean).
  • An Operation Ratio of 1.27 means that the operating costs are ฿1.27 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Energy Absolute Public Company Limited:

  • The MRQ is 1.269. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.376. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.269TTM1.376-0.107
TTM1.376YOY1.315+0.061
TTM1.3765Y1.186+0.190
5Y1.18610Y0.950+0.236
Compared to industry (Utilities-Renewable)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2691.131+0.138
TTM1.3761.117+0.259
YOY1.3151.052+0.263
5Y1.1861.080+0.106
10Y0.9501.025-0.075
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of Energy Absolute Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Energy Absolute Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Utilities-Renewable industry mean).
  • A Current Ratio of 0.77 means the company has ฿0.77 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Energy Absolute Public Company Limited:

  • The MRQ is 0.770. The company is just not able to pay all its short-term debts. -1
  • The TTM is 0.831. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ0.770TTM0.831-0.061
TTM0.831YOY0.807+0.024
TTM0.8315Y0.938-0.108
5Y0.93810Y0.829+0.110
Compared to industry (Utilities-Renewable)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7701.308-0.538
TTM0.8311.346-0.515
YOY0.8071.267-0.460
5Y0.9381.372-0.434
10Y0.8291.362-0.533
1.3.2. Quick Ratio

Measures if Energy Absolute 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 Energy Absolute Public Company Limited to the Utilities-Renewable industry mean.
  • A Quick Ratio of 0.10 means the company can pay off ฿0.10 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Energy Absolute Public Company Limited:

  • The MRQ is 0.103. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.181. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.103TTM0.181-0.078
TTM0.181YOY0.364-0.183
TTM0.1815Y0.282-0.101
5Y0.28210Y0.381-0.100
Compared to industry (Utilities-Renewable)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1030.724-0.621
TTM0.1810.764-0.583
YOY0.3640.829-0.465
5Y0.2820.866-0.584
10Y0.3810.823-0.442
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of Energy Absolute Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Energy Absolute Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Energy Absolute Public Company Limited to Utilities-Renewable industry mean.
  • A Debt to Asset Ratio of 0.61 means that Energy Absolute Public Company Limited assets are financed with 61.1% credit (debt) and the remaining percentage (100% - 61.1%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.611. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.604. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.611TTM0.604+0.007
TTM0.604YOY0.596+0.008
TTM0.6045Y0.627-0.023
5Y0.62710Y0.646-0.019
Compared to industry (Utilities-Renewable)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6110.605+0.006
TTM0.6040.616-0.012
YOY0.5960.597-0.001
5Y0.6270.609+0.018
10Y0.6460.602+0.044
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Energy Absolute Public Company Limited to the Utilities-Renewable industry mean.
  • A Debt to Equity ratio of 166.4% means that company has ฿1.66 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 1.664. The company is just able to pay all its debts with equity.
  • The TTM is 1.619. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.664TTM1.619+0.044
TTM1.619YOY1.589+0.030
TTM1.6195Y1.814-0.195
5Y1.81410Y1.960-0.145
Compared to industry (Utilities-Renewable)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6641.605+0.059
TTM1.6191.819-0.200
YOY1.5891.625-0.036
5Y1.8141.753+0.061
10Y1.9601.876+0.084
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of Energy Absolute 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 Energy Absolute Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Energy Absolute Public Company Limited to the Utilities-Renewable industry mean.
  • A PE ratio of 24.60 means the investor is paying ฿24.60 for every ฿1 in earnings.

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

  • The EOD is 22.015. Based on the earnings, the company is fair priced.
  • The MRQ is 24.605. Based on the earnings, the company is fair priced.
  • The TTM is 31.125. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD22.015MRQ24.605-2.590
MRQ24.605TTM31.125-6.520
TTM31.125YOY54.796-23.671
TTM31.1255Y37.979-6.854
5Y37.97910Y42.344-4.364
Compared to industry (Utilities-Renewable)
PeriodCompanyIndustry (mean)+/- 
EOD22.0156.327+15.688
MRQ24.6056.821+17.784
TTM31.1253.734+27.391
YOY54.7962.514+52.282
5Y37.9796.892+31.087
10Y42.34410.328+32.016
2.2. Price To Free Cash Flow Ratio

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

  • The EOD is -18.193. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -20.333. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -48.325. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-18.193MRQ-20.333+2.140
MRQ-20.333TTM-48.325+27.992
TTM-48.325YOY-97.466+49.141
TTM-48.3255Y-873.735+825.410
5Y-873.73510Y-448.238-425.498
Compared to industry (Utilities-Renewable)
PeriodCompanyIndustry (mean)+/- 
EOD-18.193-0.789-17.404
MRQ-20.333-1.157-19.176
TTM-48.325-0.864-47.461
YOY-97.466-2.549-94.917
5Y-873.735-0.229-873.506
10Y-448.238-0.074-448.164
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 Energy Absolute Public Company Limited is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Utilities-Renewable industry mean).
  • A PB ratio of 4.75 means the investor is paying ฿4.75 for each ฿1 in book value.

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

  • The EOD is 4.246. Based on the equity, the company is fair priced.
  • The MRQ is 4.745. Based on the equity, the company is fair priced.
  • The TTM is 7.119. Based on the equity, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD4.246MRQ4.745-0.500
MRQ4.745TTM7.119-2.373
TTM7.119YOY8.881-1.763
TTM7.1195Y7.542-0.423
5Y7.54210Y8.942-1.400
Compared to industry (Utilities-Renewable)
PeriodCompanyIndustry (mean)+/- 
EOD4.2461.283+2.963
MRQ4.7451.430+3.315
TTM7.1191.555+5.564
YOY8.8812.080+6.801
5Y7.5421.864+5.678
10Y8.9421.882+7.060
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 Energy Absolute 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--0.3100.579-46%0.283+10%0.373-17%0.272+14%
Book Value Per Share--12.01111.300+6%9.447+27%8.201+46%5.368+124%
Current Ratio--0.7700.831-7%0.807-5%0.938-18%0.829-7%
Debt To Asset Ratio--0.6110.604+1%0.596+3%0.627-3%0.646-5%
Debt To Equity Ratio--1.6641.619+3%1.589+5%1.814-8%1.960-15%
Dividend Per Share--0.3000.075+300%0.150+100%0.127+136%0.099+203%
Eps--0.5790.645-10%0.399+45%0.422+37%0.308+88%
Free Cash Flow Per Share---0.701-0.526-25%0.110-737%-0.094-87%-0.251-64%
Free Cash Flow To Equity Per Share---0.4660.289-261%0.108-534%0.167-379%0.190-346%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max---11.465--------
Intrinsic Value_10Y_min---43.435--------
Intrinsic Value_1Y_max---0.459--------
Intrinsic Value_1Y_min---1.584--------
Intrinsic Value_3Y_max---1.904--------
Intrinsic Value_3Y_min---7.186--------
Intrinsic Value_5Y_max---3.984--------
Intrinsic Value_5Y_min---15.403--------
Market Cap190229993472.000-12%212610000000.000296768125000.000-28%314019375000.000-32%228647954434.850-7%162244116790.980+31%
Net Profit Margin--0.2740.321-15%0.288-5%0.327-16%0.306-10%
Operating Margin---0.126-100%0.306-100%0.372-100%0.261-100%
Operating Ratio--1.2691.376-8%1.315-3%1.186+7%0.950+34%
Pb Ratio4.246-12%4.7457.119-33%8.881-47%7.542-37%8.942-47%
Pe Ratio22.015-12%24.60531.125-21%54.796-55%37.979-35%42.344-42%
Price Per Share51.000-12%57.00079.563-28%84.188-32%61.288-7%43.471+31%
Price To Free Cash Flow Ratio-18.193+11%-20.333-48.325+138%-97.466+379%-873.735+4197%-448.238+2104%
Price To Total Gains Ratio83.570-12%93.401121.042-23%206.717-55%131.749-29%146.507-36%
Quick Ratio--0.1030.181-43%0.364-72%0.282-63%0.381-73%
Return On Assets--0.0190.023-18%0.017+9%0.019-3%0.022-13%
Return On Equity--0.0510.061-16%0.046+12%0.056-9%0.065-21%
Total Gains Per Share--0.6100.654-7%0.433+41%0.500+22%0.371+65%
Usd Book Value--1223116631.1001150681260.422+6%961951172.262+27%835194681.133+46%546989542.460+124%
Usd Book Value Change Per Share--0.0080.016-46%0.008+10%0.010-17%0.007+14%
Usd Book Value Per Share--0.3280.308+6%0.258+27%0.224+46%0.147+124%
Usd Dividend Per Share--0.0080.002+300%0.004+100%0.003+136%0.003+203%
Usd Eps--0.0160.018-10%0.011+45%0.012+37%0.008+88%
Usd Free Cash Flow---71363701.500-53551969.407-25%11198936.003-737%-9539823.507-87%-25593708.702-64%
Usd Free Cash Flow Per Share---0.019-0.014-25%0.003-737%-0.003-87%-0.007-64%
Usd Free Cash Flow To Equity Per Share---0.0130.008-261%0.003-534%0.005-379%0.005-346%
Usd Market Cap5193278821.786-12%5804253000.0008101769812.500-28%8572728937.500-32%6242089156.071-7%4429264388.394+31%
Usd Price Per Share1.392-12%1.5562.172-28%2.298-32%1.673-7%1.187+31%
Usd Profit--58974961.50065673987.786-10%40672256.652+45%43016729.549+37%31350139.513+88%
Usd Revenue--215140107.000218355524.840-1%141168499.017+52%136541390.797+58%100144041.357+115%
Usd Total Gains Per Share--0.0170.018-7%0.012+41%0.014+22%0.010+65%
 EOD+3 -5MRQTTM+9 -26YOY+19 -165Y+16 -1910Y+20 -15

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1522.015
Price to Book Ratio (EOD)Between0-14.246
Net Profit Margin (MRQ)Greater than00.274
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.103
Current Ratio (MRQ)Greater than10.770
Debt to Asset Ratio (MRQ)Less than10.611
Debt to Equity Ratio (MRQ)Less than11.664
Return on Equity (MRQ)Greater than0.150.051
Return on Assets (MRQ)Greater than0.050.019
Total2/10 (20.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5025.480
Ma 20Greater thanMa 5057.250
Ma 50Greater thanMa 10058.550
Ma 100Greater thanMa 20059.668
OpenGreater thanClose51.750
Total1/5 (20.0%)



Latest Balance Sheet

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

Summary
Total Assets115,111,690
Total Liabilities70,308,883
Total Stockholder Equity42,259,821
 As reported
Total Liabilities 70,308,883
Total Stockholder Equity+ 42,259,821
Total Assets = 115,111,690

Assets

Total Assets115,111,690
Total Current Assets22,157,165
Long-term Assets22,157,165
Total Current Assets
Cash And Cash Equivalents 2,599,492
Net Receivables 2,963,475
Inventory 7,846,626
Total Current Assets  (as reported)22,157,165
Total Current Assets  (calculated)13,409,593
+/- 8,747,572
Long-term Assets
Goodwill 1,390,249
Long Term Investments 17,610,327
Intangible Assets 2,574,509
Long-term Assets Other 2,498,536
Long-term Assets  (as reported)92,954,525
Long-term Assets  (calculated)24,073,621
+/- 68,880,904

Liabilities & Shareholders' Equity

Total Current Liabilities28,780,919
Long-term Liabilities41,527,964
Total Stockholder Equity42,259,821
Total Current Liabilities
Short Long Term Debt 23,957,891
Accounts payable 2,642,634
Total Current Liabilities  (as reported)28,780,919
Total Current Liabilities  (calculated)26,600,525
+/- 2,180,394
Long-term Liabilities
Long term Debt 37,397,648
Capital Lease Obligations Min Short Term Debt1,647,336
Long-term Liabilities Other 30,550
Long-term Liabilities  (as reported)41,527,964
Long-term Liabilities  (calculated)39,075,534
+/- 2,452,430
Total Stockholder Equity
Retained Earnings 38,973,561
Total Stockholder Equity (as reported)42,259,821
Total Stockholder Equity (calculated)38,973,561
+/- 3,286,260
Other
Capital Stock373,000
Common Stock Shares Outstanding 3,730,000
Net Debt 58,756,047
Net Invested Capital 103,615,360
Net Working Capital -6,623,754



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-03-312010-12-312009-12-312008-12-31
> Total Assets 
464,385
752,797
1,086,256
0
1,724,880
2,015,185
2,231,445
2,330,914
2,545,062
5,427,836
5,388,980
7,691,271
11,465,572
11,717,246
11,947,773
14,787,891
19,326,761
20,360,561
22,213,666
25,424,019
33,057,234
33,836,323
36,490,609
40,607,128
41,507,392
42,944,141
42,941,725
43,011,237
44,530,419
47,579,647
48,749,066
56,035,886
59,207,593
61,540,081
63,470,025
67,788,619
70,219,694
74,040,770
75,867,471
77,249,461
78,483,768
81,018,463
81,829,941
81,684,725
85,476,250
89,677,371
92,061,898
95,663,293
103,364,343
112,299,706
115,111,690
115,111,690112,299,706103,364,34395,663,29392,061,89889,677,37185,476,25081,684,72581,829,94181,018,46378,483,76877,249,46175,867,47174,040,77070,219,69467,788,61963,470,02561,540,08159,207,59356,035,88648,749,06647,579,64744,530,41943,011,23742,941,72542,944,14141,507,39240,607,12836,490,60933,836,32333,057,23425,424,01922,213,66620,360,56119,326,76114,787,89111,947,77311,717,24611,465,5727,691,2715,388,9805,427,8362,545,0622,330,9142,231,4452,015,1851,724,88001,086,256752,797464,385
   > 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
6,132,214
6,514,407
6,590,761
6,313,085
7,022,282
6,973,470
7,194,555
7,444,086
8,150,132
6,125,291
7,717,179
12,326,661
14,032,875
14,418,149
8,781,183
7,195,665
7,389,234
8,880,332
9,164,322
8,588,522
11,649,587
11,975,053
15,193,351
15,044,368
22,527,284
24,458,370
22,157,165
22,157,16524,458,37022,527,28415,044,36815,193,35111,975,05311,649,5878,588,5229,164,3228,880,3327,389,2347,195,6658,781,18314,418,14914,032,87512,326,6617,717,1796,125,2918,150,1327,444,0867,194,5556,973,4707,022,2826,313,0856,590,7616,514,4076,132,214000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,672,742
2,974,189
3,062,502
3,079,389
4,505,654
4,007,892
4,253,776
4,611,337
5,478,570
3,254,070
4,137,404
8,535,882
10,028,952
10,556,209
4,939,825
3,565,599
2,950,667
4,534,835
4,210,690
3,313,249
2,926,972
3,164,120
2,664,949
3,807,924
3,210,732
4,134,953
2,599,492
2,599,4924,134,9533,210,7323,807,9242,664,9493,164,1202,926,9723,313,2494,210,6904,534,8352,950,6673,565,5994,939,82510,556,20910,028,9528,535,8824,137,4043,254,0705,478,5704,611,3374,253,7764,007,8924,505,6543,079,3893,062,5022,974,1892,672,742000000000000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
21,468
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000021,46800000000000000000000000000000
       Net Receivables 
61,281
133,261
328,089
0
239,600
286,910
324,948
188,663
214,509
342,389
385,691
340,663
575,812
607,745
701,837
675,847
793,464
968,835
1,300,515
1,330,873
1,387,405
1,529,720
2,009,318
1,651,827
1,823,957
1,934,651
1,993,034
2,094,565
2,274,006
2,498,055
2,435,001
2,363,015
2,297,607
1,838,373
2,424,747
2,516,217
3,100,916
3,120,915
2,929,162
2,877,438
3,444,567
3,322,473
3,356,973
3,680,425
5,811,412
5,954,070
5,596,265
4,516,014
2,877,588
7,395,728
2,963,475
2,963,4757,395,7282,877,5884,516,0145,596,2655,954,0705,811,4123,680,4253,356,9733,322,4733,444,5672,877,4382,929,1623,120,9153,100,9162,516,2172,424,7471,838,3732,297,6072,363,0152,435,0012,498,0552,274,0062,094,5651,993,0341,934,6511,823,9571,651,8272,009,3181,529,7201,387,4051,330,8731,300,515968,835793,464675,847701,837607,745575,812340,663385,691342,389214,509188,663324,948286,910239,6000328,089133,26161,281
       Other Current Assets 
23,524
1,739
12,429
0
25,170
49,116
42,292
51,914
23,842
30,937
17,240
46,410
33,870
61,023
65,990
121,499
61,308
39,783
82,268
976,804
117,032
84,018
84,386
148,382
82,644
181,506
109,629
107,279
114,679
202,947
205,589
194,914
43,993
33,265
20,378
23,196
57,519
12,418
9,481
9,869
128,864
12,812
8,606
16,996
839,502
630,546
2,281,175
121,474
-1
0
0
00-1121,4742,281,175630,546839,50216,9968,60612,812128,8649,8699,48112,41857,51923,19620,37833,26543,993194,914205,589202,947114,679107,279109,629181,50682,644148,38284,38684,018117,032976,80482,26839,78361,308121,49965,99061,02333,87046,41017,24030,93723,84251,91442,29249,11625,170012,4291,73923,524
   > 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
55,414,790
55,752,846
55,461,958
56,186,819
59,622,621
67,086,288
70,053,796
71,094,534
72,138,131
72,665,619
73,096,203
73,826,663
77,702,318
76,868,547
80,618,925
80,837,060
87,841,336
92,954,525
92,954,52587,841,33680,837,06080,618,92576,868,54777,702,31873,826,66373,096,20372,665,61972,138,13171,094,53470,053,79667,086,28859,622,62156,186,81955,461,95855,752,84655,414,790000000000000000000000000000000000
       Property Plant Equipment 
288,660
456,573
464,800
0
927,730
1,250,202
1,292,127
1,621,307
1,896,286
2,125,932
2,464,316
5,032,182
8,092,560
8,162,334
8,900,937
11,074,177
16,184,175
16,221,793
17,326,831
19,700,066
27,414,884
28,404,432
30,388,398
32,499,251
33,485,319
34,458,567
34,138,581
34,489,588
35,219,563
37,040,479
38,059,610
45,123,137
47,587,212
51,324,093
51,178,535
50,870,157
51,371,095
53,693,531
55,388,185
56,671,872
57,635,263
58,861,422
59,267,357
59,374,687
60,154,275
62,313,461
60,858,513
59,468,445
0
0
0
00059,468,44560,858,51362,313,46160,154,27559,374,68759,267,35758,861,42257,635,26356,671,87255,388,18553,693,53151,371,09550,870,15751,178,53551,324,09347,587,21245,123,13738,059,61037,040,47935,219,56334,489,58834,138,58134,458,56733,485,31932,499,25130,388,39828,404,43227,414,88419,700,06617,326,83116,221,79316,184,17511,074,1778,900,9378,162,3348,092,5605,032,1822,464,3162,125,9321,896,2861,621,3071,292,1271,250,202927,7300464,800456,573288,660
       Goodwill 
0
0
0
0
0
0
0
0
42,109
41,684
41,261
40,836
40,410
39,991
39,568
39,140
38,712
38,293
37,869
37,441
37,013
0
0
0
0
0
0
0
0
962,546
962,546
962,546
936,524
915,298
880,039
875,154
889,808
1,265,088
1,237,980
1,446,040
1,337,333
1,364,065
1,402,476
1,461,242
1,453,471
1,463,634
1,482,729
1,436,520
1,374,751
1,368,179
1,390,249
1,390,2491,368,1791,374,7511,436,5201,482,7291,463,6341,453,4711,461,2421,402,4761,364,0651,337,3331,446,0401,237,9801,265,088889,808875,154880,039915,298936,524962,546962,546962,5460000000037,01337,44137,86938,29338,71239,14039,56839,99140,41040,83641,26141,68442,10900000000
       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
679,495
668,220
653,655
919,861
745
1,361
838
0
23,428
80,305
81,961
100,196
117,207
5,968,967
7,463,618
7,056,084
7,015,971
7,031,985
6,701,644
6,636,618
6,634,365
6,711,309
13,527,543
13,951,038
17,408,075
17,610,327
17,610,32717,408,07513,951,03813,527,5436,711,3096,634,3656,636,6186,701,6447,031,9857,015,9717,056,0847,463,6185,968,967117,207100,19681,96180,30523,42808381,361745919,861653,655668,220679,4950000000000000000000000000
       Intangible Assets 
0
0
0
0
42,460
42,461
42,461
42,461
56,845
56,274
55,702
55,128
248,837
247,317
244,746
242,248
243,203
429,117
424,976
421,030
416,975
429,895
676,156
671,933
665,891
745,583
995,561
991,409
977,163
3,020,261
2,998,221
2,951,569
1,941,127
2,539,178
2,851,417
2,850,134
2,800,444
2,857,043
2,796,431
2,789,408
2,792,580
2,809,748
2,816,992
2,857,058
2,789,704
4,753,952
4,692,719
2,696,744
2,628,351
2,589,401
2,574,509
2,574,5092,589,4012,628,3512,696,7444,692,7194,753,9522,789,7042,857,0582,816,9922,809,7482,792,5802,789,4082,796,4312,857,0432,800,4442,850,1342,851,4172,539,1781,941,1272,951,5692,998,2213,020,261977,163991,409995,561745,583665,891671,933676,156429,895416,975421,030424,976429,117243,203242,248244,746247,317248,83755,12855,70256,27456,84542,46142,46142,46142,4600000
       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
508,463
621,877
638,979
210,970
1,530,194
144,043
175,974
200,905
248,756
232,208
181,132
97,014
96,084
133,548
127,497
108,921
2,090,336
2,498,536
2,498,5362,090,336108,921127,497133,54896,08497,014181,132232,208248,756200,905175,974144,0431,530,194210,970638,979621,877508,463000000000000000000000000000000000
> Total Liabilities 
174,538
419,082
548,224
0
707,980
1,048,027
1,056,316
1,226,595
1,403,239
1,205,488
1,149,751
3,424,069
7,103,064
6,894,537
6,790,860
9,257,974
13,429,379
13,883,018
15,069,271
17,564,105
24,547,315
24,615,279
26,649,945
30,048,348
30,117,937
30,565,803
30,171,289
29,160,471
29,786,798
30,044,867
31,479,709
37,521,787
39,689,968
40,912,407
42,431,223
44,676,837
45,353,235
47,618,965
48,860,678
48,782,038
48,856,890
49,829,514
49,897,209
48,266,084
50,374,529
53,411,803
55,902,601
56,818,049
62,059,986
68,654,127
70,308,883
70,308,88368,654,12762,059,98656,818,04955,902,60153,411,80350,374,52948,266,08449,897,20949,829,51448,856,89048,782,03848,860,67847,618,96545,353,23544,676,83742,431,22340,912,40739,689,96837,521,78731,479,70930,044,86729,786,79829,160,47130,171,28930,565,80330,117,93730,048,34826,649,94524,615,27924,547,31517,564,10515,069,27113,883,01813,429,3799,257,9746,790,8606,894,5377,103,0643,424,0691,149,7511,205,4881,403,2391,226,5951,056,3161,048,027707,9800548,224419,082174,538
   > Total Current Liabilities 
174,538
329,518
505,352
0
524,800
880,705
887,836
726,812
767,492
515,781
495,591
1,612,774
1,876,662
1,626,968
1,509,722
1,997,499
2,621,028
2,589,388
3,391,385
3,035,487
4,963,999
4,848,523
3,893,419
2,537,664
3,538,265
3,518,851
3,725,621
3,352,295
2,587,006
2,627,710
4,073,310
11,115,776
12,502,570
8,366,689
9,586,151
7,806,365
6,070,177
7,177,420
10,845,961
12,417,753
13,564,443
12,931,560
10,945,250
10,955,018
12,675,969
15,657,704
19,955,890
18,162,466
26,475,062
27,969,600
28,780,919
28,780,91927,969,60026,475,06218,162,46619,955,89015,657,70412,675,96910,955,01810,945,25012,931,56013,564,44312,417,75310,845,9617,177,4206,070,1777,806,3659,586,1518,366,68912,502,57011,115,7764,073,3102,627,7102,587,0063,352,2953,725,6213,518,8513,538,2652,537,6643,893,4194,848,5234,963,9993,035,4873,391,3852,589,3882,621,0281,997,4991,509,7221,626,9681,876,6621,612,774495,591515,781767,492726,812887,836880,705524,8000505,352329,518174,538
       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
28,378,087
28,039,993
27,928,046
1,899,150
429,750
437,650
438,151
1,436,235
1,263,826
3,608,673
5,815,619
5,484,558
4,967,047
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000004,967,0475,484,5585,815,6193,608,6731,263,8261,436,235438,151437,650429,7501,899,15027,928,04628,039,99328,378,087000000000000000000000000
       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
28,378,087
28,039,993
27,928,046
1,899,150
429,750
437,650
438,151
1,436,235
1,263,826
3,608,673
5,815,619
5,484,558
4,967,047
5,636,308
9,395,966
10,943,766
12,016,064
10,769,936
9,216,182
9,358,097
9,457,275
11,593,573
14,729,551
15,354,746
19,545,230
22,215,176
23,957,891
23,957,89122,215,17619,545,23015,354,74614,729,55111,593,5739,457,2759,358,0979,216,18210,769,93612,016,06410,943,7669,395,9665,636,3084,967,0475,484,5585,815,6193,608,6731,263,8261,436,235438,151437,650429,7501,899,15027,928,04628,039,99328,378,087000000000000000000000000
       Accounts payable 
99,451
22,931
104,170
0
102,210
93,299
61,331
49,495
47,451
66,836
58,220
45,570
116,717
74,910
107,771
79,395
83,479
67,143
109,779
71,764
89,339
75,085
75,532
49,378
61,618
57,803
83,170
99,674
91,432
119,724
106,502
145,845
150,180
138,692
276,912
206,902
285,294
335,319
313,576
171,976
372,587
304,505
553,074
449,525
358,317
631,460
449,388
1,006,775
4,800,657
3,758,708
2,642,634
2,642,6343,758,7084,800,6571,006,775449,388631,460358,317449,525553,074304,505372,587171,976313,576335,319285,294206,902276,912138,692150,180145,845106,502119,72491,43299,67483,17057,80361,61849,37875,53275,08589,33971,764109,77967,14383,47979,395107,77174,910116,71745,57058,22066,83647,45149,49561,33193,299102,2100104,17022,93199,451
       Other Current Liabilities 
49,848
42,282
93,020
0
160,870
480,183
275,481
117,408
158,630
201,196
212,842
736,731
908,484
773,180
520,964
810,056
1,341,417
865,808
1,162,685
958,687
2,023,749
1,273,289
326,027
354,591
878,988
1,261,150
931,114
506,265
1,182,978
1,244,089
1,411,071
7,551,969
9,270,927
258
784
2,517
285,075
1,072,020
983,712
1,208,857
417,943
1,783,842
1,107,404
1,084,141
2,283,743
3,363,206
4,699,275
1,767,916
1
0
0
0011,767,9164,699,2753,363,2062,283,7431,084,1411,107,4041,783,842417,9431,208,857983,7121,072,020285,0752,5177842589,270,9277,551,9691,411,0711,244,0891,182,978506,265931,1141,261,150878,988354,591326,0271,273,2892,023,749958,6871,162,685865,8081,341,417810,056520,964773,180908,484736,731212,842201,196158,630117,408275,481480,183160,870093,02042,28249,848
   > 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
32,545,718
32,845,072
36,870,472
39,283,058
40,441,545
38,014,717
36,364,285
35,292,447
36,897,954
38,951,959
37,311,066
37,698,560
37,754,099
35,946,711
38,655,583
35,584,925
40,684,527
41,527,964
41,527,96440,684,52735,584,92538,655,58335,946,71137,754,09937,698,56037,311,06638,951,95936,897,95435,292,44736,364,28538,014,71740,441,54539,283,05836,870,47232,845,07232,545,718000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
840
919
937
992
1,115
6,223
1,224
1,279
1,688
2,039
2,389
2,740
3,091
3,245
3,400
3,639
205,548
207,624
926,256
1,086,744
799,243
1,206,857
1,228,959
1,048,273
813,477
823,162
828,203
836,728
1,042,377
1,540,270
1,784,400
1,787,616
2,303,421
2,562,075
2,691,703
2,734,522
2,524,432
2,624,528
2,662,801
2,618,963
2,236,944
2,536,422
2,556,845
2,274,114
0
0
0
0002,274,1142,556,8452,536,4222,236,9442,618,9632,662,8012,624,5282,524,4322,734,5222,691,7032,562,0752,303,4211,787,6161,784,4001,540,2701,042,377836,728828,203823,162813,4771,048,2731,228,9591,206,857799,2431,086,744926,256207,624205,5483,6393,4003,2453,0912,7402,3892,0391,6881,2791,2246,2231,1159929379198400000
> Total Stockholder Equity
289,844
333,703
538,021
538,032
984,870
935,592
1,143,811
1,102,853
1,139,576
4,213,345
4,236,548
4,264,438
4,359,545
4,819,503
5,153,334
5,526,121
5,893,402
6,473,305
7,139,909
7,855,212
8,504,944
9,215,833
9,835,200
10,553,212
11,383,450
12,371,820
12,763,735
13,773,878
14,667,599
16,626,624
16,341,145
17,597,171
18,138,663
19,288,202
19,731,293
21,401,105
23,364,507
24,850,723
25,433,086
26,639,869
27,811,517
29,247,756
29,287,130
30,736,462
32,501,021
33,764,887
33,797,867
36,575,238
38,928,967
41,200,472
42,259,821
42,259,82141,200,47238,928,96736,575,23833,797,86733,764,88732,501,02130,736,46229,287,13029,247,75627,811,51726,639,86925,433,08624,850,72323,364,50721,401,10519,731,29319,288,20218,138,66317,597,17116,341,14516,626,62414,667,59913,773,87812,763,73512,371,82011,383,45010,553,2129,835,2009,215,8338,504,9447,855,2127,139,9096,473,3055,893,4025,526,1215,153,3344,819,5034,359,5454,264,4384,236,5484,213,3451,139,5761,102,8531,143,811935,592984,870538,032538,021333,703289,844
   Common Stock
250,000
250,000
279,380
0
305,000
305,000
317,000
317,000
317,000
373,000
373,000
373,000
373,000
373,000
373,000
373,000
373,000
373,000
373,000
373,000
373,000
373,000
373,000
373,000
373,000
373,000
373,000
373,000
373,000
373,000
373,000
373,000
373,000
373,000
373,000
373,000
373,000
373,000
373,000
373,000
373,000
373,000
373,000
373,000
373,000
373,000
373,000
373,000
0
0
0
000373,000373,000373,000373,000373,000373,000373,000373,000373,000373,000373,000373,000373,000373,000373,000373,000373,000373,000373,000373,000373,000373,000373,000373,000373,000373,000373,000373,000373,000373,000373,000373,000373,000373,000373,000373,000373,000373,000373,000317,000317,000317,000305,000305,0000279,380250,000250,000
   Retained Earnings 
39,844
83,703
39,221
0
101,770
52,492
80,711
86,142
123,421
206,674
229,876
257,767
352,874
812,832
1,146,663
1,519,450
1,886,731
2,466,634
3,133,238
3,848,541
4,498,273
5,209,162
5,828,529
6,546,541
7,376,779
8,356,246
8,763,040
9,739,159
10,634,729
12,581,481
12,820,408
14,094,985
14,863,940
16,037,359
16,547,296
18,226,030
20,185,389
21,552,880
21,583,305
22,702,303
24,186,390
25,598,241
25,669,894
27,286,150
29,167,458
30,533,768
30,510,199
33,480,494
35,612,545
37,932,306
38,973,561
38,973,56137,932,30635,612,54533,480,49430,510,19930,533,76829,167,45827,286,15025,669,89425,598,24124,186,39022,702,30321,583,30521,552,88020,185,38918,226,03016,547,29616,037,35914,863,94014,094,98512,820,40812,581,48110,634,7299,739,1598,763,0408,356,2467,376,7796,546,5415,828,5295,209,1624,498,2733,848,5413,133,2382,466,6341,886,7311,519,4501,146,663812,832352,874257,767229,876206,674123,42186,14280,71152,492101,770039,22183,70339,844
   Capital Surplus 000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 000-958,872-765,948-822,497-720,053-603,304-436,380-404,101-428,489-116,050-203,835-755,773-874,499-915,841-906,919-840,073-778,893-551,430-532,879-8,473-20,746-18,897-52,921-38,042-46,945000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.