25 XP   0   0   10

EMC Public Company Limited
Buy, Hold or Sell?

Let's analyse Emc together

PenkeI guess you are interested in EMC 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 EMC 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 EMC Public Company Limited

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

Quick analysis of Emc (30 sec.)










What can you expect buying and holding a share of Emc? (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?
2.5%

What is your share worth?

Current worth
฿0.17
Expected worth in 1 year
฿0.13
How sure are you?
40.0%

+ What do you gain per year?

Total Gains per Share
฿-0.04
Return On Investment
-54.9%

For what price can you sell your share?

Current Price per Share
฿0.08
Expected price per share
฿0.07 - ฿0.08
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of Emc (5 min.)




Live pricePrice per Share (EOD)

฿0.08

Intrinsic Value Per Share

฿-0.21 - ฿-0.25

Total Value Per Share

฿-0.04 - ฿-0.08

2. Growth of Emc (5 min.)




Is Emc growing?

Current yearPrevious yearGrowGrow %
How rich?$40.6m$52.9m-$9.2m-21.1%

How much money is Emc making?

Current yearPrevious yearGrowGrow %
Making money-$2.5m-$1.2m-$1.3m-52.8%
Net Profit Margin-60.0%-57.4%--

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

3. Financial Health of Emc (5 min.)




4. Comparing to competitors in the Engineering & Construction industry (5 min.)




  Industry Rankings (Engineering & Construction)  


Richest
#461 / 672

Most Revenue
#630 / 672

Most Profit
#530 / 672

Most Efficient
#640 / 672
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

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

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

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

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

Speculation

The Price per Share of Emc is ฿0.08. 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 Emc.
  • 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 Emc, 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 ฿0.17. Based on the TTM, the Book Value Change Per Share is ฿-0.01 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 Emc.

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 Eps0.00-0.1%0.00-0.4%0.00-0.2%0.000.0%0.00-0.1%
Usd Book Value Change Per Share0.00-0.1%0.00-0.4%0.00-0.2%0.000.0%0.000.0%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.00-0.1%0.00-0.4%0.00-0.2%0.000.0%0.000.0%
Usd Price Per Share0.00-0.00-0.01-0.01-0.01-
Price to Earnings Ratio-9.90--6.03-3.24-12.35-36.73-
Price-to-Total Gains Ratio-39.19--23.94-9.52-30.16--19.28-
Price to Book Ratio0.83-0.86-1.23-1.05-4.47-
Price-to-Total Gains Ratio-39.19--23.94-9.52-30.16--19.28-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.00228
Number of shares438596
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 (438596 shares)-137.27-5.97
Gains per Year (438596 shares)-549.10-23.89
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-549-5590-24-34
20-1098-11080-48-58
30-1647-16570-72-82
40-2196-22060-96-106
50-2745-27550-119-130
60-3295-33040-143-154
70-3844-38530-167-178
80-4393-44020-191-202
90-4942-49510-215-226
100-5491-55000-239-250

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%5.07.00.041.7%10.010.00.050.0%14.016.010.035.0%49.016.023.055.7%
Book Value Change Per Share0.04.00.00.0%5.07.00.041.7%10.010.00.050.0%16.024.00.040.0%49.037.02.055.7%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.020.00.0%1.00.039.02.5%14.00.074.015.9%
Total Gains per Share0.04.00.00.0%5.07.00.041.7%10.010.00.050.0%16.024.00.040.0%49.037.02.055.7%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Emc

About EMC Public Company Limited

EMC Public Company Limited, together with its subsidiaries, engages in the construction contracting and real estate development businesses in Hong Kong. It offers construction for skyscrapers and industrial construction; and barrage construction, waterway construction, soil destruction prevention, roadway construction, etc. The company also provides electrical and mechanical engineering services, such as installation of electrical systems, plumbing systems, and ventilation systems for hotels, hospitals, condominiums, offices, shopping malls, and industrial factories. In addition, it develops various projects, including houses, twin houses, town houses, commercial buildings, condominiums, etc. The company was formerly known as EMC Engineering Limited Partnership. EMC Public Company Limited was incorporated in 1979 and is headquartered in Bangkok, Thailand.

Fundamental data was last updated by Penke on 2023-11-20 19:42:04.

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

1.1. Profitability of EMC Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Emc to the Engineering & Construction industry mean.
  • A Net Profit Margin of -21.7% means that ฿-0.22 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is -21.7%. The company is making a huge loss. -2
  • The TTM is -60.0%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-21.7%TTM-60.0%+38.3%
TTM-60.0%YOY-57.4%-2.6%
TTM-60.0%5Y-21.5%-38.5%
5Y-21.5%10Y-23.2%+1.7%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ-21.7%2.2%-23.9%
TTM-60.0%2.2%-62.2%
YOY-57.4%2.4%-59.8%
5Y-21.5%2.2%-23.7%
10Y-23.2%2.7%-25.9%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Emc to the Engineering & Construction industry mean.
  • -1.1% Return on Assets means that Emc generated ฿-0.01 profit for each $1 in assets.

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

  • The MRQ is -1.1%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -3.3%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-1.1%TTM-3.3%+2.2%
TTM-3.3%YOY-1.6%-1.7%
TTM-3.3%5Y-0.3%-3.0%
5Y-0.3%10Y-0.9%+0.5%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.1%0.7%-1.8%
TTM-3.3%0.8%-4.1%
YOY-1.6%0.7%-2.3%
5Y-0.3%0.7%-1.0%
10Y-0.9%1.0%-1.9%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Emc to the Engineering & Construction industry mean.
  • -1.9% Return on Equity means Emc generated ฿-0.02 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is -1.9%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -5.5%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-1.9%TTM-5.5%+3.6%
TTM-5.5%YOY-2.2%-3.3%
TTM-5.5%5Y-0.4%-5.1%
5Y-0.4%10Y-1.2%+0.9%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.9%2.1%-4.0%
TTM-5.5%2.2%-7.7%
YOY-2.2%2.2%-4.4%
5Y-0.4%2.1%-2.5%
10Y-1.2%2.6%-3.8%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of EMC Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Emc is operating .

  • Measures how much profit Emc 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 Emc to the Engineering & Construction 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 EMC Public Company Limited:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-44.6%+44.6%
TTM-44.6%YOY-65.6%+21.0%
TTM-44.6%5Y-18.6%-25.9%
5Y-18.6%10Y-14.2%-4.4%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ-6.0%-6.0%
TTM-44.6%2.8%-47.4%
YOY-65.6%3.6%-69.2%
5Y-18.6%3.8%-22.4%
10Y-14.2%3.5%-17.7%
1.2.2. Operating Ratio

Measures how efficient Emc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Engineering & Construction industry mean).
  • An Operation Ratio of 2.22 means that the operating costs are ฿2.22 for each ฿1 in net sales.

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

  • The MRQ is 2.215. The company is inefficient in keeping operating costs low. -1
  • The TTM is 2.988. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ2.215TTM2.988-0.773
TTM2.988YOY3.106-0.118
TTM2.9885Y2.352+0.636
5Y2.35210Y1.903+0.449
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ2.2151.763+0.452
TTM2.9881.740+1.248
YOY3.1061.704+1.402
5Y2.3521.567+0.785
10Y1.9031.316+0.587
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of EMC Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Engineering & Construction industry mean).
  • A Current Ratio of 1.40 means the company has ฿1.40 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 1.399. The company is just able to pay all its short-term debts.
  • The TTM is 1.409. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.399TTM1.409-0.010
TTM1.409YOY2.061-0.652
TTM1.4095Y1.696-0.287
5Y1.69610Y1.181+0.515
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3991.300+0.099
TTM1.4091.306+0.103
YOY2.0611.332+0.729
5Y1.6961.363+0.333
10Y1.1811.305-0.124
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Emc to the Engineering & Construction industry mean.
  • A Quick Ratio of 0.08 means the company can pay off ฿0.08 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 0.084. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.284. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.084TTM0.284-0.200
TTM0.284YOY0.957-0.674
TTM0.2845Y0.604-0.320
5Y0.60410Y0.503+0.101
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0840.691-0.607
TTM0.2840.713-0.429
YOY0.9570.974-0.017
5Y0.6040.937-0.333
10Y0.5030.921-0.418
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of EMC Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Emc to Engineering & Construction industry mean.
  • A Debt to Asset Ratio of 0.47 means that Emc assets are financed with 47.1% credit (debt) and the remaining percentage (100% - 47.1%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.471. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.444. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.471TTM0.444+0.026
TTM0.444YOY0.327+0.118
TTM0.4445Y0.399+0.045
5Y0.39910Y0.441-0.041
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4710.624-0.153
TTM0.4440.621-0.177
YOY0.3270.610-0.283
5Y0.3990.607-0.208
10Y0.4410.600-0.159
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Emc to the Engineering & Construction industry mean.
  • A Debt to Equity ratio of 81.4% means that company has ฿0.81 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.814. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.741. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.814TTM0.741+0.074
TTM0.741YOY0.455+0.285
TTM0.7415Y0.635+0.106
5Y0.63510Y1.084-0.449
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8141.622-0.808
TTM0.7411.623-0.882
YOY0.4551.601-1.146
5Y0.6351.569-0.934
10Y1.0841.679-0.595
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of EMC 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 Emc generates.

  • Above 15 is considered overpriced but always compare Emc to the Engineering & Construction industry mean.
  • A PE ratio of -9.90 means the investor is paying ฿-9.90 for every ฿1 in earnings.

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

  • The EOD is -5.654. Based on the earnings, the company is expensive. -2
  • The MRQ is -9.895. Based on the earnings, the company is expensive. -2
  • The TTM is -6.035. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-5.654MRQ-9.895+4.241
MRQ-9.895TTM-6.035-3.860
TTM-6.035YOY3.241-9.276
TTM-6.0355Y12.349-18.384
5Y12.34910Y36.735-24.386
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
EOD-5.6548.892-14.546
MRQ-9.8958.369-18.264
TTM-6.0358.450-14.485
YOY3.2419.060-5.819
5Y12.34911.919+0.430
10Y36.73514.866+21.869
2.2. Price To Free Cash Flow Ratio

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

  • The EOD is -1.246. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -2.181. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -20.158. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-1.246MRQ-2.181+0.935
MRQ-2.181TTM-20.158+17.977
TTM-20.158YOY13.957-34.115
TTM-20.1585Y4.846-25.004
5Y4.84610Y2.325+2.521
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
EOD-1.2461.025-2.271
MRQ-2.1811.116-3.297
TTM-20.1580.306-20.464
YOY13.9570.822+13.135
5Y4.8460.085+4.761
10Y2.325-0.043+2.368
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 Emc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Engineering & Construction industry mean).
  • A PB ratio of 0.83 means the investor is paying ฿0.83 for each ฿1 in book value.

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

  • The EOD is 0.473. Based on the equity, the company is cheap. +2
  • The MRQ is 0.827. Based on the equity, the company is cheap. +2
  • The TTM is 0.862. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.473MRQ0.827-0.355
MRQ0.827TTM0.862-0.035
TTM0.862YOY1.225-0.363
TTM0.8625Y1.049-0.187
5Y1.04910Y4.470-3.421
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
EOD0.4731.166-0.693
MRQ0.8271.114-0.287
TTM0.8621.135-0.273
YOY1.2251.242-0.017
5Y1.0491.355-0.306
10Y4.4701.685+2.785
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 EMC 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---0.004-0.011+207%-0.005+38%0.000-87%0.000-94%
Book Value Per Share--0.1690.182-7%0.220-23%0.214-21%0.193-12%
Current Ratio--1.3991.409-1%2.061-32%1.696-18%1.181+18%
Debt To Asset Ratio--0.4710.444+6%0.327+44%0.399+18%0.441+7%
Debt To Equity Ratio--0.8140.741+10%0.455+79%0.635+28%1.084-25%
Dividend Per Share----0%-0%-0%0.000-100%
Eps---0.004-0.011+205%-0.005+44%-0.001-84%-0.003-26%
Free Cash Flow Per Share---0.016-0.007-54%-0.005-71%0.001-2092%-0.003-83%
Free Cash Flow To Equity Per Share--0.000-0.001+164%-0.002+450%-0.001+247%0.000+26%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.750+33%
Intrinsic Value_10Y_max---0.251--------
Intrinsic Value_10Y_min---0.209--------
Intrinsic Value_1Y_max---0.006--------
Intrinsic Value_1Y_min---0.005--------
Intrinsic Value_3Y_max---0.032--------
Intrinsic Value_3Y_min---0.030--------
Intrinsic Value_5Y_max---0.076--------
Intrinsic Value_5Y_min---0.069--------
Market Cap674724003.840-75%1180767006.7201328362882.560-11%2277193512.960-48%1903217640.808-38%2748104121.802-57%
Net Profit Margin---0.217-0.600+176%-0.574+164%-0.215-1%-0.232+7%
Operating Margin----0.4460%-0.6560%-0.1860%-0.1420%
Operating Ratio--2.2152.988-26%3.106-29%2.352-6%1.903+16%
Pb Ratio0.473-75%0.8270.862-4%1.225-32%1.049-21%4.470-81%
Pe Ratio-5.654+43%-9.895-6.035-39%3.241-405%12.349-180%36.735-127%
Price Per Share0.080-75%0.1400.158-11%0.270-48%0.225-38%0.325-57%
Price To Free Cash Flow Ratio-1.246+43%-2.181-20.158+824%13.957-116%4.846-145%2.325-194%
Price To Total Gains Ratio-22.393+43%-39.188-23.940-39%9.521-512%30.159-230%-19.279-51%
Quick Ratio--0.0840.284-70%0.957-91%0.604-86%0.503-83%
Return On Assets---0.011-0.033+197%-0.016+45%-0.003-70%-0.009-22%
Return On Equity---0.019-0.055+186%-0.022+14%-0.004-80%-0.012-35%
Total Gains Per Share---0.004-0.011+207%-0.005+38%0.000-87%0.000-94%
Usd Book Value--40680643.50043719293.016-7%52958701.233-23%51498488.967-21%46600742.803-13%
Usd Book Value Change Per Share--0.0000.000+207%0.000+38%0.000-87%0.000-94%
Usd Book Value Per Share--0.0050.005-7%0.006-23%0.006-21%0.006-12%
Usd Dividend Per Share----0%-0%-0%0.000-100%
Usd Eps--0.0000.000+205%0.000+44%0.000-84%0.000-26%
Usd Free Cash Flow---3857161.500-1791021.125-54%-1125824.855-71%199907.522-2029%-455260.500-88%
Usd Free Cash Flow Per Share--0.0000.000-54%0.000-71%0.000-2092%0.000-83%
Usd Free Cash Flow To Equity Per Share--0.0000.000+164%0.000+450%0.000+247%0.000+26%
Usd Market Cap19229634.109-75%33651859.69237858342.153-11%64900015.119-48%54241702.763-38%78320967.471-57%
Usd Price Per Share0.002-75%0.0040.004-11%0.008-48%0.006-38%0.009-57%
Usd Profit---850212.000-2591916.953+205%-1222290.815+44%-119722.831-86%-618975.348-27%
Usd Revenue--3914760.0004753429.436-18%3888893.763+1%8916508.166-56%8067372.673-51%
Usd Total Gains Per Share--0.0000.000+207%0.000+38%0.000-87%0.000-94%
 EOD+3 -5MRQTTM+16 -16YOY+18 -145Y+7 -2510Y+10 -25

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-5.654
Price to Book Ratio (EOD)Between0-10.473
Net Profit Margin (MRQ)Greater than0-0.217
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.084
Current Ratio (MRQ)Greater than11.399
Debt to Asset Ratio (MRQ)Less than10.471
Debt to Equity Ratio (MRQ)Less than10.814
Return on Equity (MRQ)Greater than0.15-0.019
Return on Assets (MRQ)Greater than0.05-0.011
Total4/10 (40.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose0.080
Total0/1 (0.0%)



Latest Balance Sheet

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

Summary
Total Assets2,696,201
Total Liabilities1,268,810
Total Stockholder Equity1,558,232
 As reported
Total Liabilities 1,268,810
Total Stockholder Equity+ 1,558,232
Total Assets = 2,696,201

Assets

Total Assets2,696,201
Total Current Assets1,285,549
Long-term Assets1,285,549
Total Current Assets
Cash And Cash Equivalents 17,807
Net Receivables 76,939
Inventory 628,710
Other Current Assets 6,952
Total Current Assets  (as reported)1,285,549
Total Current Assets  (calculated)730,408
+/- 555,141
Long-term Assets
Long Term Investments 16,422
Intangible Assets 3,106
Long-term Assets Other 104,842
Long-term Assets  (as reported)1,410,652
Long-term Assets  (calculated)124,370
+/- 1,286,282

Liabilities & Shareholders' Equity

Total Current Liabilities918,920
Long-term Liabilities349,890
Total Stockholder Equity1,558,232
Total Current Liabilities
Short Long Term Debt 518,257
Accounts payable 244,772
Other Current Liabilities 5,471
Total Current Liabilities  (as reported)918,920
Total Current Liabilities  (calculated)768,500
+/- 150,420
Long-term Liabilities
Long term Debt 143,075
Capital Lease Obligations Min Short Term Debt51,633
Long-term Liabilities Other 10,802
Long-term Liabilities  (as reported)349,890
Long-term Liabilities  (calculated)205,510
+/- 144,380
Total Stockholder Equity
Total Stockholder Equity (as reported)1,558,232
Total Stockholder Equity (calculated)0
+/- 1,558,232
Other
Capital Stock8,433,780
Common Stock Shares Outstanding 8,433,780
Net Debt 643,525
Net Invested Capital 2,219,564
Net Working Capital 366,629



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312002-12-312002-09-302002-06-302001-12-312001-09-302001-06-302001-03-312000-12-312000-09-30
> Total Assets 
411,242
306,790
282,060
265,185
247,610
247,610
271,817
331,495
331,495
348,391
489,658
595,461
777,886
1,227,314
1,552,780
1,483,866
1,366,302
1,365,523
1,351,296
1,418,868
1,521,886
1,700,643
1,683,290
1,729,644
1,832,698
1,873,452
1,898,642
2,020,547
2,115,582
2,025,064
2,084,252
1,970,397
2,166,081
1,971,987
2,186,928
2,048,374
1,972,141
2,156,880
2,220,174
2,283,130
2,347,422
2,593,254
2,655,339
2,720,932
2,775,494
2,902,347
3,269,397
3,040,628
2,074,603
1,803,849
1,683,789
1,922,819
2,166,434
2,270,291
2,199,128
2,665,342
2,562,521
3,316,363
3,153,151
3,139,508
2,904,551
3,096,609
3,091,008
3,098,130
2,653,193
2,915,624
2,993,168
3,164,959
3,169,827
3,578,010
3,418,050
3,313,021
3,067,430
3,111,078
3,110,380
3,402,079
3,377,835
2,896,540
2,979,674
2,927,615
2,883,618
2,648,776
2,701,916
2,811,105
2,870,181
2,760,538
2,702,229
2,696,201
2,696,2012,702,2292,760,5382,870,1812,811,1052,701,9162,648,7762,883,6182,927,6152,979,6742,896,5403,377,8353,402,0793,110,3803,111,0783,067,4303,313,0213,418,0503,578,0103,169,8273,164,9592,993,1682,915,6242,653,1933,098,1303,091,0083,096,6092,904,5513,139,5083,153,1513,316,3632,562,5212,665,3422,199,1282,270,2912,166,4341,922,8191,683,7891,803,8492,074,6033,040,6283,269,3972,902,3472,775,4942,720,9322,655,3392,593,2542,347,4222,283,1302,220,1742,156,8801,972,1412,048,3742,186,9281,971,9872,166,0811,970,3972,084,2522,025,0642,115,5822,020,5471,898,6421,873,4521,832,6981,729,6441,683,2901,700,6431,521,8861,418,8681,351,2961,365,5231,366,3021,483,8661,552,7801,227,314777,886595,461489,658348,391331,495331,495271,817247,610247,610265,185282,060306,790411,242
   > 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
0
0
0
0
0
0
0
0
0
0
1,843,941
1,853,132
1,848,383
1,910,759
1,471,561
1,551,898
1,755,938
1,747,584
1,967,469
1,855,051
1,779,172
1,502,970
1,592,510
1,595,765
1,869,496
1,781,800
1,303,024
1,434,125
1,400,984
1,471,972
1,235,489
1,290,958
1,385,508
1,444,934
1,331,335
1,284,757
1,285,549
1,285,5491,284,7571,331,3351,444,9341,385,5081,290,9581,235,4891,471,9721,400,9841,434,1251,303,0241,781,8001,869,4961,595,7651,592,5101,502,9701,779,1721,855,0511,967,4691,747,5841,755,9381,551,8981,471,5611,910,7591,848,3831,853,1321,843,9410000000000000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
199,395
130,014
117,292
47,864
29,481
62,155
44,814
114,104
100,108
74,682
74,311
57,774
62,875
47,326
112,730
65,354
34,571
152,538
39,388
54,239
18,305
36,723
51,292
10,840
31,951
27,649
17,807
17,80727,64931,95110,84051,29236,72318,30554,23939,388152,53834,57165,354112,73047,32662,87557,77474,31174,682100,108114,10444,81462,15529,48147,864117,292130,014199,3950000000000000000000000000000000000000000000000000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8,602
8,622
3,583
2,680
3,758
3,834
4,640
5,133
5,959
2,492
1,339
1,715
1,820
1,940
2,679
348
351
351
351
351
0
0
0
0
0
0
0
00000003513513513513482,6791,9401,8201,7151,3392,4925,9595,1334,6403,8343,7582,6803,5838,6228,6020000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
94,323
73,124
71,356
83,542
86,378
83,101
107,529
145,760
145,760
198,331
282,942
388,534
528,403
751,321
892,112
913,635
864,293
792,675
770,990
840,142
999,976
954,928
753,902
843,655
914,573
856,169
877,123
747,313
884,375
958,300
1,048,858
969,254
1,104,759
938,571
1,082,480
884,383
943,754
961,080
1,031,545
963,053
1,084,846
1,099,893
902,876
1,113,004
1,189,183
1,513,828
1,495,824
1,305,003
929,163
785,486
720,056
805,094
497,618
368,253
249,683
260,802
304,638
286,803
337,960
342,857
277,924
247,894
229,947
163,039
203,095
301,770
293,912
400,611
504,348
893,901
154,348
367,255
174,468
725,010
744,197
908,777
844,016
521,505
482,182
594,210
712,531
537,221
594,075
666,055
780,329
104,899
91,652
76,939
76,93991,652104,899780,329666,055594,075537,221712,531594,210482,182521,505844,016908,777744,197725,010174,468367,255154,348893,901504,348400,611293,912301,770203,095163,039229,947247,894277,924342,857337,960286,803304,638260,802249,683368,253497,618805,094720,056785,486929,1631,305,0031,495,8241,513,8281,189,1831,113,004902,8761,099,8931,084,846963,0531,031,545961,080943,754884,3831,082,480938,5711,104,759969,2541,048,858958,300884,375747,313877,123856,169914,573843,655753,902954,928999,976840,142770,990792,675864,293913,635892,112751,321528,403388,534282,942198,331145,760145,760107,52983,10186,37883,54271,35673,12494,323
       Inventory 
8,949
13,751
11,405
15,961
10,265
10,265
9,199
1,355
1,355
1
2,753
8,578
8,266
8,872
43,914
134,248
65,918
126,003
145,813
117,855
95,135
69,400
67,845
66,659
62,074
73,646
83,191
98,140
62,561
45,711
46,534
88,858
54,839
66,715
43,604
90,040
83,316
110,271
125,637
221,409
166,560
389,196
507,681
321,903
244,818
284,008
531,035
678,848
206,041
106,532
85,343
2,633
369,911
505,145
797,111
691,057
624,124
650,670
1,031,626
1,129,080
1,211,192
1,320,640
1,421,681
1,527,252
1,620,377
1,103,511
1,139,714
1,248,613
1,058,600
927,371
809,639
762,546
757,445
780,939
781,952
822,670
858,635
737,290
763,142
741,620
695,180
672,942
650,562
646,470
629,658
625,266
638,793
628,710
628,710638,793625,266629,658646,470650,562672,942695,180741,620763,142737,290858,635822,670781,952780,939757,445762,546809,639927,3711,058,6001,248,6131,139,7141,103,5111,620,3771,527,2521,421,6811,320,6401,211,1921,129,0801,031,626650,670624,124691,057797,111505,145369,9112,63385,343106,532206,041678,848531,035284,008244,818321,903507,681389,196166,560221,409125,637110,27183,31690,04043,60466,71554,83988,85846,53445,71162,56198,14083,19173,64662,07466,65967,84569,40095,135117,855145,813126,00365,918134,24843,9148,8728,2668,5782,75311,3551,3559,19910,26510,26515,96111,40513,7518,949
   > 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
0
0
0
0
0
0
0
0
0
0
1,562,999
1,533,849
1,564,460
1,518,568
1,514,615
1,532,583
1,596,035
1,593,516
1,545,549
1,526,631
1,411,646
1,413,287
1,410,958
1,425,597
1,425,247
1,429,203
1,417,472
1,410,652
1,410,6521,417,4721,429,2031,425,2471,425,5971,410,9581,413,2871,411,6461,526,6311,545,5491,593,5161,596,0351,532,5831,514,6151,518,5681,564,4601,533,8491,562,9990000000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
60,715
57,103
51,041
47,500
41,970
41,770
34,618
31,578
31,578
15,735
16,817
20,653
24,176
37,817
48,119
48,783
47,774
45,753
44,831
43,058
40,898
50,151
50,877
74,399
123,836
139,573
148,890
150,106
148,523
144,367
139,768
136,116
128,908
125,785
121,492
118,135
113,714
115,319
114,454
118,997
125,317
122,462
120,131
121,748
182,320
176,622
169,415
163,490
155,649
181,614
173,395
212,675
205,651
197,969
189,951
185,269
177,989
164,135
159,619
166,433
159,610
167,197
172,656
171,532
158,130
947,073
955,163
933,767
921,861
921,518
909,174
155,868
163,997
170,537
175,546
174,594
172,346
169,569
165,623
162,004
158,396
155,250
159,758
158,346
167,662
0
0
0
000167,662158,346159,758155,250158,396162,004165,623169,569172,346174,594175,546170,537163,997155,868909,174921,518921,861933,767955,163947,073158,130171,532172,656167,197159,610166,433159,619164,135177,989185,269189,951197,969205,651212,675173,395181,614155,649163,490169,415176,622182,320121,748120,131122,462125,317118,997114,454115,319113,714118,135121,492125,785128,908136,116139,768144,367148,523150,106148,890139,573123,83674,39950,87750,15140,89843,05844,83145,75347,77448,78348,11937,81724,17620,65316,81715,73531,57831,57834,61841,77041,97047,50051,04157,10360,715
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,500
4,500
4,500
4,500
4,500
4,500
4,500
4,500
4,500
4,500
4,500
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000000000000000000004,5004,5004,5004,5004,5004,5004,5004,5004,5004,5004,5000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
3,466
2,103
1,267
2,336
714
712
712
712
158
1,585
186
25,158
25,158
25,000
25,000
23,627
22,412
22,107
20,959
20,514
20,069
19,623
19,178
17,860
17,141
16,422
16,422
16,42216,42217,14117,86019,17819,62320,06920,51420,95922,10722,41223,62725,00025,00025,15825,1581861,5851587127127127142,3361,2672,1033,4660000000000000000000000000000000000000000000000000000000000000
       Intangible 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
4,500
4,500
4,500
4,500
4,500
4,500
4,500
4,500
4,500
4,500
4,500
0
0
0
0
0
0
0
0
10,215
7,129
24,006
26,061
28,216
4,630
5,165
5,025
4,850
4,693
4,534
4,377
4,537
4,340
4,129
3,938
3,758
3,667
3,532
3,386
3,236
3,215
3,404
3,768
3,826
3,669
3,530
3,645
3,721
3,603
3,495
3,662
3,474
3,291
3,106
3,1063,2913,4743,6623,4953,6033,7213,6453,5303,6693,8263,7683,4043,2153,2363,3863,5323,6673,7583,9384,1294,3404,5374,3774,5344,6934,8505,0255,1654,63028,21626,06124,0067,12910,215000000004,5004,5004,5004,5004,5004,5004,5004,5004,5004,5004,5000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
147,364
129,420
128,229
109,255
105,304
107,926
201,014
213,073
175,195
178,836
79,231
70,448
71,097
91,763
92,281
92,309
89,768
104,842
104,84289,76892,30992,28191,76371,09770,44879,231178,836175,195213,073201,014107,926105,304109,255128,229129,420147,3640000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
1,296,178
1,325,868
1,330,560
1,348,725
841,394
841,394
642,021
681,861
681,861
543,791
398,559
491,403
639,024
685,068
977,287
883,091
730,429
768,466
739,147
793,462
901,697
1,026,905
1,000,010
1,032,356
1,100,190
1,090,542
1,055,555
1,099,794
1,119,856
1,005,669
1,058,764
990,767
1,178,293
1,057,032
1,252,934
1,181,261
1,154,194
1,314,633
1,351,110
1,408,916
1,460,832
1,716,788
1,736,110
1,789,854
1,834,116
1,986,125
1,738,512
1,541,430
1,798,924
1,679,059
1,577,208
1,213,054
1,362,084
1,181,534
1,132,138
1,017,558
922,666
917,445
757,968
808,209
610,994
918,612
959,151
1,047,443
1,139,465
1,412,966
1,496,337
1,656,964
1,595,598
1,706,988
1,499,791
1,386,819
1,177,205
1,235,562
1,247,287
1,504,728
1,475,239
960,328
1,028,215
963,330
912,857
790,396
896,137
1,013,224
1,133,055
1,246,536
1,244,707
1,268,810
1,268,8101,244,7071,246,5361,133,0551,013,224896,137790,396912,857963,3301,028,215960,3281,475,2391,504,7281,247,2871,235,5621,177,2051,386,8191,499,7911,706,9881,595,5981,656,9641,496,3371,412,9661,139,4651,047,443959,151918,612610,994808,209757,968917,445922,6661,017,5581,132,1381,181,5341,362,0841,213,0541,577,2081,679,0591,798,9241,541,4301,738,5121,986,1251,834,1161,789,8541,736,1101,716,7881,460,8321,408,9161,351,1101,314,6331,154,1941,181,2611,252,9341,057,0321,178,293990,7671,058,7641,005,6691,119,8561,099,7941,055,5551,090,5421,100,1901,032,3561,000,0101,026,905901,697793,462739,147768,466730,429883,091977,287685,068639,024491,403398,559543,791681,861681,861642,021841,394841,3941,348,7251,330,5601,325,8681,296,178
   > Total Current Liabilities 
1,282,458
1,313,605
1,316,666
291,944
486,605
481,979
327,009
367,438
367,438
508,671
362,959
455,323
602,464
648,028
939,350
845,583
725,261
764,105
735,605
790,680
899,466
1,020,288
993,906
1,026,481
1,093,529
1,084,614
1,050,490
1,095,589
1,116,491
1,002,948
945,878
875,371
1,060,709
929,372
1,121,351
1,047,902
1,036,550
1,193,128
1,230,941
1,275,796
1,322,894
1,573,083
1,595,766
1,662,734
1,709,022
1,849,083
1,610,021
1,410,517
1,660,074
1,528,977
1,422,949
1,058,193
1,002,994
946,066
964,184
868,863
780,220
774,445
641,849
681,154
480,358
696,100
714,209
761,118
916,096
1,230,824
1,313,338
1,465,740
1,405,754
1,503,630
1,292,697
1,171,019
942,739
1,001,992
1,008,777
1,265,844
1,223,030
552,172
654,526
612,665
622,005
552,354
680,399
794,676
916,605
953,673
1,016,645
918,920
918,9201,016,645953,673916,605794,676680,399552,354622,005612,665654,526552,1721,223,0301,265,8441,008,7771,001,992942,7391,171,0191,292,6971,503,6301,405,7541,465,7401,313,3381,230,824916,096761,118714,209696,100480,358681,154641,849774,445780,220868,863964,184946,0661,002,9941,058,1931,422,9491,528,9771,660,0741,410,5171,610,0211,849,0831,709,0221,662,7341,595,7661,573,0831,322,8941,275,7961,230,9411,193,1281,036,5501,047,9021,121,351929,3721,060,709875,371945,8781,002,9481,116,4911,095,5891,050,4901,084,6141,093,5291,026,481993,9061,020,288899,466790,680735,605764,105725,261845,583939,350648,028602,464455,323362,959508,671367,438367,438327,009481,979486,605291,9441,316,6661,313,6051,282,458
       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
0
0
0
0
0
0
0
0
0
0
298,162
354,560
420,083
222,876
316,190
443,863
508,615
382,593
154,112
512,524
440,665
270,264
544,451
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000544,451270,264440,665512,524154,112382,593508,615443,863316,190222,876420,083354,560298,1620000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
298,162
354,560
420,083
222,876
316,190
443,863
508,615
382,593
154,112
512,524
440,665
270,264
544,451
580,231
656,347
678,714
163,532
159,902
192,806
274,616
229,994
381,853
411,922
451,782
431,073
500,169
518,257
518,257500,169431,073451,782411,922381,853229,994274,616192,806159,902163,532678,714656,347580,231544,451270,264440,665512,524154,112382,593508,615443,863316,190222,876420,083354,560298,1620000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
229,569
230,382
234,494
115,664
48,253
48,253
54,115
66,012
66,012
70,242
71,002
149,455
237,183
293,789
378,483
484,134
262,807
268,596
362,749
322,373
437,430
433,736
450,336
375,985
470,381
456,748
523,397
375,325
442,611
335,387
347,342
341,494
315,607
313,193
259,473
253,780
246,688
346,081
370,247
434,558
412,337
735,422
710,684
643,666
800,590
923,623
784,237
586,666
610,289
643,097
599,516
433,443
334,962
237,736
169,829
122,135
153,301
154,120
114,192
143,423
119,129
88,423
122,240
140,129
159,209
251,685
178,740
196,400
262,893
256,891
306,114
263,223
260,095
137,922
148,134
352,745
259,659
195,335
273,812
250,636
170,170
163,917
185,820
139,509
229,710
328,841
329,494
244,772
244,772329,494328,841229,710139,509185,820163,917170,170250,636273,812195,335259,659352,745148,134137,922260,095263,223306,114256,891262,893196,400178,740251,685159,209140,129122,24088,423119,129143,423114,192154,120153,301122,135169,829237,736334,962433,443599,516643,097610,289586,666784,237923,623800,590643,666710,684735,422412,337434,558370,247346,081246,688253,780259,473313,193315,607341,494347,342335,387442,611375,325523,397456,748470,381375,985450,336433,736437,430322,373362,749268,596262,807484,134378,483293,789237,183149,45571,00270,24266,01266,01254,11548,25348,253115,664234,494230,382229,569
       Other Current Liabilities 
603,023
638,359
638,649
143,671
411,949
407,323
237,954
273,059
273,059
364,481
212,730
193,816
211,254
265,026
364,945
220,656
319,943
349,975
311,292
352,186
367,919
463,872
494,857
614,540
549,342
564,089
489,784
532,666
481,810
513,670
454,422
385,505
600,382
518,192
795,454
741,011
747,830
756,505
794,683
737,351
796,156
664,893
752,102
708,974
657,652
676,492
668,939
520,153
773,269
526,013
581,161
510,454
504,327
477,224
444,075
442,890
350,705
429,589
350,536
369,617
350,146
387,614
334,719
330,869
353,108
409,645
406,837
309,010
352,428
565,694
5,631
18,051
17,474
246,591
206,219
184,319
181,867
103,910
99,802
96,481
104,263
96,906
75,285
199,690
185,027
10,654
6,741
5,471
5,4716,74110,654185,027199,69075,28596,906104,26396,48199,802103,910181,867184,319206,219246,59117,47418,0515,631565,694352,428309,010406,837409,645353,108330,869334,719387,614350,146369,617350,536429,589350,705442,890444,075477,224504,327510,454581,161526,013773,269520,153668,939676,492657,652708,974752,102664,893796,156737,351794,683756,505747,830741,011795,454518,192600,382385,505454,422513,670481,810532,666489,784564,089549,342614,540494,857463,872367,919352,186311,292349,975319,943220,656364,945265,026211,254193,816212,730364,481273,059273,059237,954407,323411,949143,671638,649638,359603,023
   > 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
0
0
0
0
0
0
0
0
0
0
207,094
215,800
234,466
233,570
238,510
238,884
252,209
408,156
373,689
350,665
290,852
238,042
215,738
218,548
216,450
292,862
228,062
349,890
349,890228,062292,862216,450218,548215,738238,042290,852350,665373,689408,156252,209238,884238,510233,570234,466215,800207,0940000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
1,053,157
323,509
323,509
282,772
281,223
281,223
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
110,947
114,075
116,808
127,284
131,356
133,283
117,644
120,650
118,980
132,054
136,990
143,464
140,157
126,991
124,750
135,490
127,164
129,761
137,890
140,395
144,923
145,882
145,538
145,483
139,392
135,958
133,859
134,698
107,944
112,980
117,257
125,279
128,661
137,556
144,387
155,197
157,636
185,610
185,690
198,778
201,607
211,115
222,706
222,335
223,301
224,684
201,440
190,672
185,599
194,443
180,665
174,121
169,539
173,080
169,237
0
0
0
000169,237173,080169,539174,121180,665194,443185,599190,672201,440224,684223,301222,335222,706211,115201,607198,778185,690185,610157,636155,197144,387137,556128,661125,279117,257112,980107,944134,698133,859135,958139,392145,483145,538145,882144,923140,395137,890129,761127,164135,490124,750126,991140,157143,464136,990132,054118,980120,650117,644133,283131,356127,284116,808114,075110,947000000000000000000000281,223281,223282,772323,509323,5091,053,157000
> Total Stockholder Equity
0
0
0
0
0
0
0
0
0
0
91,099
104,058
138,862
542,246
575,493
600,775
635,873
597,056
612,149
625,406
620,189
673,738
683,280
697,288
732,508
782,910
843,087
920,753
995,726
1,019,395
1,025,488
979,630
987,788
914,955
934,846
867,976
819,064
843,568
870,065
874,709
886,613
876,411
918,750
933,469
948,626
938,077
1,562,853
1,532,057
374,211
234,473
235,002
832,035
934,062
1,219,141
1,197,244
1,778,256
1,768,573
2,528,433
2,524,936
2,461,018
2,414,200
2,303,481
2,257,644
2,176,778
1,640,159
1,629,424
1,624,169
1,635,673
1,702,252
1,999,393
2,046,991
2,055,184
2,019,593
2,005,256
1,992,039
2,026,438
2,031,998
2,064,346
2,079,891
2,093,016
2,099,796
1,987,414
1,935,110
1,927,512
1,867,060
1,644,231
1,588,064
1,558,232
1,558,2321,588,0641,644,2311,867,0601,927,5121,935,1101,987,4142,099,7962,093,0162,079,8912,064,3462,031,9982,026,4381,992,0392,005,2562,019,5932,055,1842,046,9911,999,3931,702,2521,635,6731,624,1691,629,4241,640,1592,176,7782,257,6442,303,4812,414,2002,461,0182,524,9362,528,4331,768,5731,778,2561,197,2441,219,141934,062832,035235,002234,473374,2111,532,0571,562,853938,077948,626933,469918,750876,411886,613874,709870,065843,568819,064867,976934,846914,955987,788979,6301,025,4881,019,395995,726920,753843,087782,910732,508697,288683,280673,738620,189625,406612,149597,056635,873600,775575,493542,246138,862104,05891,0990000000000
   Retained Earnings 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
26,940
52,222
60,329
21,513
36,605
37,154
18,094
49,638
56,780
71,620
101,753
152,813
173,144
155,359
167,214
203,266
221,009
176,288
186,917
113,801
134,117
67,730
18,713
42,926
69,489
74,223
85,798
63,061
77,664
92,383
107,540
96,991
135,229
104,433
0
0
0
0
0
0
0
0
0
0
0
0
0
-2,001,497
-2,046,680
-2,126,886
-2,662,838
-2,672,912
-2,677,514
-2,665,350
-2,598,104
-2,300,296
-2,268,528
-2,259,675
-2,294,599
-2,291,787
-2,304,346
-2,269,289
-2,263,063
-2,230,050
-2,213,852
-2,200,067
-2,192,620
-2,304,336
-2,355,986
-2,362,928
-2,422,713
-2,661,358
-2,716,872
-2,746,044
-2,746,044-2,716,872-2,661,358-2,422,713-2,362,928-2,355,986-2,304,336-2,192,620-2,200,067-2,213,852-2,230,050-2,263,063-2,269,289-2,304,346-2,291,787-2,294,599-2,259,675-2,268,528-2,300,296-2,598,104-2,665,350-2,677,514-2,672,912-2,662,838-2,126,886-2,046,680-2,001,4970000000000000104,433135,22996,991107,54092,38377,66463,06185,79874,22369,48942,92618,71367,730134,117113,801186,917176,288221,009203,266167,214155,359173,144152,813101,75371,62056,78049,63818,09437,15436,60521,51360,32952,22226,94000000000000000
   Accumulated Other Comprehensive Income 0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000-21,765-21,765-21,765-21,765-21,765-21,765-21,765-21,765-21,765-21,765-21,765-21,765-11,09000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.