0 XP   0   0   0

Fancy Wood Industries Public Company Limited










Financial Health of Fancy Wood Industries Public Company Limited




Comparing to competitors in the Furnishings, Fixtures & Appliances industry




  Industry Rankings  


Fancy Wood Industries Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Fancy Wood Industries Public Company Limited?

I guess you are interested in Fancy Wood Industries 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.

Let's analyse Fancy Wood Industries Public Company Limited

Let's start. I'm going to help you getting a better view of Fancy Wood Industries 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.

  1. Company's Financial Health
    A deep dive into the books. How are the numbers doing? Is Fancy Wood Industries Public Company Limited even making a profit? Is the company skyrocketing? Or is it sinking like the Titanic. The trend is your friend.
  2. Market Valuation
    Finally, you now have an insight of how Fancy Wood Industries Public Company Limited is doing in the market. If the company is worth buying. The latest step is to find out how other investors value Fancy Wood Industries Public Company Limited. The closing price on 2022-12-02 was ฿0.72 per share. Is the company over- or underpriced?
  3. Key Performance Indicators
    A total overlook on how the company is doing. Based on the (trends in) the key performance indicators.
Fancy Wood Industries Public Company Limited Daily Candlestick Chart

Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is 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.

1.1. Profitability of Fancy Wood Industries Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Fancy Wood Industries Public Company Limited earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare Fancy Wood Industries Public Company Limited to the Furnishings, Fixtures & Appliances industry mean.
  • A Net Profit Margin of 0.0% means that ฿0.00 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-22.3%+22.3%
TTM-22.3%YOY-26.6%+4.3%
TTM-22.3%5Y-28.6%+6.2%
5Y-28.6%10Y-12.8%-15.8%
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ-4.2%-4.2%
TTM-22.3%3.5%-25.8%
YOY-26.6%5.3%-31.9%
5Y-28.6%3.6%-32.2%
10Y-12.8%3.9%-16.7%
1.1.2. Return on Assets

Shows how efficient Fancy Wood Industries Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Fancy Wood Industries Public Company Limited to the Furnishings, Fixtures & Appliances industry mean.
  • -1.1% Return on Assets means that Fancy Wood Industries Public Company Limited generated ฿-0.01 profit for each $1 in assets.

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

  • The MRQ is -1.1%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -1.5%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-1.1%TTM-1.5%+0.4%
TTM-1.5%YOY-1.4%-0.1%
TTM-1.5%5Y-1.9%+0.4%
5Y-1.9%10Y-0.8%-1.1%
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.1%1.2%-2.3%
TTM-1.5%1.1%-2.6%
YOY-1.4%1.6%-3.0%
5Y-1.9%1.1%-3.0%
10Y-0.8%1.3%-2.1%
1.1.3. Return on Equity

Shows how efficient Fancy Wood Industries Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Fancy Wood Industries Public Company Limited to the Furnishings, Fixtures & Appliances industry mean.
  • -1.2% Return on Equity means Fancy Wood Industries Public Company Limited generated ฿-0.01 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is -1.2%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -1.6%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-1.2%TTM-1.6%+0.5%
TTM-1.6%YOY-1.5%-0.1%
TTM-1.6%5Y-2.1%+0.5%
5Y-2.1%10Y-0.9%-1.2%
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.2%2.5%-3.7%
TTM-1.6%2.8%-4.4%
YOY-1.5%3.3%-4.8%
5Y-2.1%2.3%-4.4%
10Y-0.9%2.5%-3.4%

1.2. Operating Efficiency of Fancy Wood Industries Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Fancy Wood Industries Public Company Limited is operating .

  • Measures how much profit Fancy Wood Industries 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 Fancy Wood Industries Public Company Limited to the Furnishings, Fixtures & Appliances 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 Fancy Wood Industries Public Company Limited:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-21.9%+21.9%
TTM-21.9%YOY-26.6%+4.8%
TTM-21.9%5Y-23.2%+1.3%
5Y-23.2%10Y-13.4%-9.8%
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ-4.6%-4.6%
TTM-21.9%4.4%-26.3%
YOY-26.6%6.8%-33.4%
5Y-23.2%5.1%-28.3%
10Y-13.4%4.1%-17.5%
1.2.2. Operating Ratio

Measures how efficient Fancy Wood Industries Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Furnishings, Fixtures & Appliances industry mean).
  • An Operation Ratio of 0.00 means that the operating costs are ฿0.00 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Fancy Wood Industries Public Company Limited:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM1.892-1.892
TTM1.892YOY2.164-0.273
TTM1.8925Y2.176-0.285
5Y2.17610Y1.547+0.629
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.572-1.572
TTM1.8921.533+0.359
YOY2.1641.433+0.731
5Y2.1761.296+0.880
10Y1.5471.091+0.456

1.3. Liquidity of Fancy Wood Industries Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Fancy Wood Industries Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Furnishings, Fixtures & Appliances industry mean).
  • A Current Ratio of 11.00 means the company has ฿11.00 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Fancy Wood Industries Public Company Limited:

  • The MRQ is 10.998. The company is very able to pay all its short-term debts. +2
  • The TTM is 10.763. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ10.998TTM10.763+0.234
TTM10.763YOY10.518+0.245
TTM10.7635Y8.357+2.406
5Y8.35710Y4.636+3.721
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ10.9981.559+9.439
TTM10.7631.546+9.217
YOY10.5181.571+8.947
5Y8.3571.490+6.867
10Y4.6361.270+3.366
1.3.2. Quick Ratio

Measures if Fancy Wood Industries 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 Fancy Wood Industries Public Company Limited to the Furnishings, Fixtures & Appliances industry mean.
  • A Quick Ratio of 0.13 means the company can pay off ฿0.13 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Fancy Wood Industries Public Company Limited:

  • The MRQ is 0.127. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.195. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.127TTM0.195-0.069
TTM0.195YOY0.175+0.020
TTM0.1955Y0.145+0.050
5Y0.14510Y0.262-0.117
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1270.612-0.485
TTM0.1950.599-0.404
YOY0.1750.665-0.490
5Y0.1450.627-0.482
10Y0.2620.618-0.356

1.4. Solvency of Fancy Wood Industries Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Fancy Wood Industries Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Fancy Wood Industries Public Company Limited to Furnishings, Fixtures & Appliances industry mean.
  • A Debt to Asset Ratio of 0.07 means that Fancy Wood Industries Public Company Limited assets are financed with 7.2% credit (debt) and the remaining percentage (100% - 7.2%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.072. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.071. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.072TTM0.071+0.001
TTM0.071YOY0.068+0.003
TTM0.0715Y0.091-0.020
5Y0.09110Y0.096-0.005
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0720.501-0.429
TTM0.0710.498-0.427
YOY0.0680.488-0.420
5Y0.0910.462-0.371
10Y0.0960.459-0.363
1.4.2. Debt to Equity Ratio

Measures if Fancy Wood Industries Public Company Limited is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Fancy Wood Industries Public Company Limited to the Furnishings, Fixtures & Appliances industry mean.
  • A Debt to Equity ratio of 7.7% means that company has ฿0.08 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.077. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.076. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.077TTM0.076+0.001
TTM0.076YOY0.073+0.003
TTM0.0765Y0.100-0.024
5Y0.10010Y0.111-0.011
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0770.992-0.915
TTM0.0761.004-0.928
YOY0.0730.946-0.873
5Y0.1000.934-0.834
10Y0.1110.915-0.804

2. Market Valuation of Fancy Wood Industries Public Company Limited

2. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every ฿1 in earnings Fancy Wood Industries Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Fancy Wood Industries Public Company Limited to the Furnishings, Fixtures & Appliances industry mean.
  • A PE ratio of -47.32 means the investor is paying ฿-47.32 for every ฿1 in earnings.

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

  • The EOD is -43.129. Company is losing money. -2
  • The MRQ is -47.322. Company is losing money. -2
  • The TTM is -41.384. Company is losing money. -2
Trends
Current periodCompared to+/- 
EOD-43.129MRQ-47.322+4.193
MRQ-47.322TTM-41.384-5.938
TTM-41.384YOY-43.953+2.569
TTM-41.3845Y-29.459-11.925
5Y-29.45910Y-4.952-24.507
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
EOD-43.12941.468-84.597
MRQ-47.32242.341-89.663
TTM-41.38451.189-92.573
YOY-43.95349.308-93.261
5Y-29.45944.391-73.850
10Y-4.95239.577-44.529
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Fancy Wood Industries Public Company Limited.

  • Lower is better.
  • A PEG ratio of 1 means the market price of the stock and the expected future earnings are on par.

Let's take a look of the Price Earnings to Growth Ratio trends of Fancy Wood Industries Public Company Limited:

  • The MRQ is -104.863. Very Bad. -2
  • The TTM is 34.744. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ-104.863TTM34.744-139.607
TTM34.744YOY359.596-324.852
TTM34.7445Y-15,143.810+15,178.554
5Y-15,143.81010Y-11,195.374-3,948.436
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ-104.8630.417-105.280
TTM34.7440.141+34.603
YOY359.5960.054+359.542
5Y-15,143.8100.165-15,143.975
10Y-11,195.3740.152-11,195.526

2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Fancy Wood Industries Public Company Limited is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Furnishings, Fixtures & Appliances industry mean).
  • A PB ratio of 0.57 means the investor is paying ฿0.57 for each ฿1 in book value.

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

  • The EOD is 0.515. Very good. +2
  • The MRQ is 0.565. Very good. +2
  • The TTM is 0.663. Very good. +2
Trends
Current periodCompared to+/- 
EOD0.515MRQ0.565-0.050
MRQ0.565TTM0.663-0.098
TTM0.663YOY0.623+0.040
TTM0.6635Y0.524+0.139
5Y0.52410Y0.835-0.311
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
EOD0.5151.496-0.981
MRQ0.5651.577-1.012
TTM0.6631.966-1.303
YOY0.6232.030-1.407
5Y0.5241.780-1.256
10Y0.8351.445-0.610
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Fancy Wood Industries 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----0.0190%-0.0230%-0.0360%-0.0170%
Book Value Growth--0.9710.971+0%0.971+0%0.971+0%0.971+0%
Book Value Per Share--1.3981.415-1%1.505-7%1.626-14%1.862-25%
Book Value Per Share Growth----0.0130%-0.0150%-0.0210%-0.0110%
Current Ratio--10.99810.763+2%10.518+5%8.357+32%4.636+137%
Debt To Asset Ratio--0.0720.071+1%0.068+6%0.091-21%0.096-25%
Debt To Equity Ratio--0.0770.076+1%0.073+6%0.100-23%0.111-31%
Dividend Per Share----0%-0%-0%0.009-100%
Eps---0.017-0.023+40%-0.023+37%-0.035+112%-0.015-10%
Eps Growth--0.4510.072+529%0.074+508%0.164+175%0.191+136%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.675+48%
Net Profit Margin----0.2230%-0.2660%-0.2860%-0.1280%
Operating Margin----0.2190%-0.2660%-0.2320%-0.1340%
Operating Ratio---1.892-100%2.164-100%2.176-100%1.547-100%
Pb Ratio0.515-10%0.5650.663-15%0.623-9%0.524+8%0.835-32%
Pe Ratio-43.129+9%-47.322-41.384-13%-43.953-7%-29.459-38%-4.952-90%
Peg Ratio---104.86334.744-402%359.596-129%-15143.810+14342%-11195.374+10576%
Price Per Share0.720-10%0.7900.940-16%0.935-16%0.851-7%1.621-51%
Profit Growth---95.820-96.913+1%-96.906+1%-96.647+1%-67.794-29%
Quick Ratio--0.1270.195-35%0.175-28%0.145-13%0.262-52%
Return On Assets---0.011-0.015+38%-0.014+28%-0.019+71%-0.008-28%
Return On Equity---0.012-0.016+38%-0.015+27%-0.021+76%-0.009-22%
Total Gains Per Share----0.0190%-0.0230%-0.0360%-0.0090%
Usd Book Value--24759836.54325068417.392-1%26652094.106-7%28806718.315-14%32987228.038-25%
Usd Book Value Change Per Share----0.0010%-0.0010%-0.0010%0.0000%
Usd Book Value Per Share--0.0400.041-1%0.043-7%0.047-14%0.054-25%
Usd Dividend Per Share----0%-0%-0%0.000-100%
Usd Eps--0.000-0.001+40%-0.001+37%-0.001+112%0.000-10%
Usd Price Per Share0.021-10%0.0230.027-16%0.027-16%0.024-7%0.047-51%
Usd Profit---295684.214-413882.076+40%-405159.019+37%-626991.288+112%-265329.160-10%
Usd Revenue---1154347.722-100%1564438.702-100%2125603.723-100%3068692.989-100%
Usd Total Gains Per Share----0.0010%-0.0010%-0.0010%0.0000%
 EOD+2 -2MRQTTM+14 -8YOY+14 -85Y+14 -810Y+10 -15

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-43.129
Price to Book Ratio (EOD)Between0-10.515
Net Profit Margin (MRQ)Greater than00.000
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.127
Current Ratio (MRQ)Greater than110.998
Debt to Asset Ratio (MRQ)Less than10.072
Debt to Equity Ratio (MRQ)Less than10.077
Return on Equity (MRQ)Greater than0.15-0.012
Return on Assets (MRQ)Greater than0.05-0.011
Total4/10 (40.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5036.188
Ma 20Greater thanMa 500.755
Ma 50Greater thanMa 1000.781
Ma 100Greater thanMa 2000.783
OpenGreater thanClose0.720
Total0/5 (0.0%)



Latest Balance Sheet

Balance Sheet of 2022-09-30. Currency in THB. All numbers in thousands.

Summary
 As reported
Total Liabilities -
Total Stockholder Equity+ -
Total Assets = -

Assets

Total Assets-
Total Current Assets507,518
Long-term Assets507,518
Total Current Assets
Net Receivables 5,844
Inventory 375,536
Other Current Assets 1,413
Total Current Assets  (as reported)507,518
Total Current Assets  (calculated)382,793
+/- 124,724
Long-term Assets
Property Plant Equipment 259,867
Long-term Assets  (as reported)0
Long-term Assets  (calculated)259,867
+/- 259,867

Liabilities & Shareholders' Equity

Total Current Liabilities46,148
Long-term Liabilities-
Total Stockholder Equity-
Total Current Liabilities
Accounts payable 22,096
Total Current Liabilities  (as reported)46,148
Total Current Liabilities  (calculated)22,096
+/- 24,052
Long-term Liabilities
Long-term Liabilities  (as reported)0
Long-term Liabilities  (calculated)0
+/-0
Total Stockholder Equity
Common Stock615,000
Retained Earnings -474,701
Total Stockholder Equity (as reported)0
Total Stockholder Equity (calculated)140,299
+/- 140,299
Other
Net Tangible Assets 849,439



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-12-312002-06-302001-12-312001-06-30
> Total Assets 
892,124
902,021
921,375
1,138,481
1,615,206
1,655,744
1,705,494
1,710,146
1,737,827
1,672,466
1,687,257
1,579,993
1,620,742
1,669,836
1,695,312
1,546,564
1,525,017
1,500,395
1,474,011
1,491,138
1,504,840
1,507,834
1,509,211
1,502,935
1,494,773
1,471,982
1,487,392
1,486,516
1,491,783
1,506,796
1,533,565
1,521,659
1,537,065
1,433,291
1,397,706
1,362,848
1,366,757
1,350,238
1,345,979
1,349,958
1,309,903
1,279,124
1,258,515
1,255,073
1,345,663
1,334,424
1,430,473
1,323,580
1,290,793
1,289,070
1,254,459
1,245,714
1,329,658
1,391,991
1,820,029
1,841,361
1,763,160
1,738,798
1,734,311
1,632,330
1,505,636
1,423,142
1,407,227
1,296,128
1,270,990
1,198,212
1,160,469
1,142,372
1,115,893
1,111,099
1,090,587
1,074,766
1,056,863
1,012,840
1,000,137
980,833
976,445
954,829
939,715
925,978
0
0925,978939,715954,829976,445980,8331,000,1371,012,8401,056,8631,074,7661,090,5871,111,0991,115,8931,142,3721,160,4691,198,2121,270,9901,296,1281,407,2271,423,1421,505,6361,632,3301,734,3111,738,7981,763,1601,841,3611,820,0291,391,9911,329,6581,245,7141,254,4591,289,0701,290,7931,323,5801,430,4731,334,4241,345,6631,255,0731,258,5151,279,1241,309,9031,349,9581,345,9791,350,2381,366,7571,362,8481,397,7061,433,2911,537,0651,521,6591,533,5651,506,7961,491,7831,486,5161,487,3921,471,9821,494,7731,502,9351,509,2111,507,8341,504,8401,491,1381,474,0111,500,3951,525,0171,546,5641,695,3121,669,8361,620,7421,579,9931,687,2571,672,4661,737,8271,710,1461,705,4941,655,7441,615,2061,138,481921,375902,021892,124
   > 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
969,416
994,215
1,072,823
959,031
849,764
824,653
722,286
707,646
659,433
631,902
618,226
595,883
604,933
591,964
588,152
587,809
557,028
552,667
544,439
549,552
533,450
526,584
513,279
507,518
507,518513,279526,584533,450549,552544,439552,667557,028587,809588,152591,964604,933595,883618,226631,902659,433707,646722,286824,653849,764959,0311,072,823994,215969,416000000000000000000000000000000000000000000000000000000000
       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
25,979
18,382
216,295
94,917
25,418
9,660
7,284
14,881
5,368
6,090
9,638
6,872
13,013
15,401
18,439
32,300
10,582
9,086
8,599
28,120
133,563
126,883
122,886
0
0122,886126,883133,56328,1208,5999,08610,58232,30018,43915,40113,0136,8729,6386,0905,36814,8817,2849,66025,41894,917216,29518,38225,979000000000000000000000000000000000000000000000000000000000
       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
20,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000020,000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
126,615
164,735
188,535
177,958
259,362
265,154
216,659
232,881
254,101
256,602
222,932
210,258
247,479
256,755
322,676
234,346
269,572
209,695
175,650
138,676
158,378
127,676
129,893
102,454
138,771
126,409
119,937
115,073
139,641
185,966
198,090
188,953
164,502
111,565
116,980
91,035
92,699
69,207
88,720
47,802
56,025
11,900
8,124
9,606
5,012
15,388
11,628
9,118
16,797
19,572
22,866
16,323
44,465
3,300
8,817
35,816
29,033
23,332
21,725
16,498
18,285
30,644
30,537
11,121
10,738
6,730
7,603
10,809
5,285
11,998
4,538
8,499
8,295
8,717
9,223
10,298
8,278
9,829
13,285
8,887
5,844
5,8448,88713,2859,8298,27810,2989,2238,7178,2958,4994,53811,9985,28510,8097,6036,73010,73811,12130,53730,64418,28516,49821,72523,33229,03335,8168,8173,30044,46516,32322,86619,57216,7979,11811,62815,3885,0129,6068,12411,90056,02547,80288,72069,20792,69991,035116,980111,565164,502188,953198,090185,966139,641115,073119,937126,409138,771102,454129,893127,676158,378138,676175,650209,695269,572234,346322,676256,755247,479210,258222,932256,602254,101232,881216,659265,154259,362177,958188,535164,735126,615
       Other Current Assets 
2,720
2,002
2,791
2,226
4,284
14,398
5,490
10,934
34,432
10,063
15,612
9,681
10,120
12,506
9,299
7,423
6,529
4,437
18,146
12,727
13,668
6,053
13,976
9,605
10,341
5,374
9,491
11,415
10,625
4,828
16,301
19,994
19,232
11,782
2,029
4,997
33,072
39,229
13,959
19,869
15,661
21,033
20,678
63,920
43,648
40,924
18,628
17,088
21,073
23,206
18,512
52,644
48,900
25,998
78,780
12,231
16,650
17,076
10,168
20,536
15,579
17,342
18,179
9,673
5,693
1,720
0
0
0
0
0
0
0
0
0
111,798
111,836
0
0
2,672
1,413
1,4132,67200111,836111,7980000000001,7205,6939,67318,17917,34215,57920,53610,16817,07616,65012,23178,78025,99848,90052,64418,51223,20621,07317,08818,62840,92443,64863,92020,67821,03315,66119,86913,95939,22933,0724,9972,02911,78219,23219,99416,3014,82810,62511,4159,4915,37410,3419,60513,9766,05313,66812,72718,1464,4376,5297,4239,29912,50610,1209,68115,61210,06334,43210,9345,49014,3984,2842,2262,7912,0022,720
   > 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
528,567
524,146
520,010
506,166
498,623
486,614
469,054
455,812
447,470
436,394
426,893
421,379
413,132
412,699
0
0412,699413,132421,379426,893436,394447,470455,812469,054486,614498,623506,166520,010524,146528,567000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
478,262
518,081
507,970
707,947
825,865
876,843
883,748
870,695
856,584
839,566
821,776
798,605
777,788
805,318
811,657
817,462
817,558
798,885
778,087
761,090
738,462
716,233
706,663
693,863
664,910
650,930
631,919
613,142
596,825
583,214
566,875
550,129
621,823
640,790
649,494
682,753
822,576
629,863
873,134
889,736
919,268
876,074
881,086
887,453
870,567
863,056
850,989
838,940
822,748
776,051
758,267
751,023
765,784
759,926
745,677
738,543
729,449
727,356
699,643
517,804
519,009
439,422
450,630
444,093
432,884
422,733
413,052
403,380
393,478
383,440
375,376
366,238
357,225
313,578
306,555
290,354
283,926
277,708
271,875
265,884
259,867
259,867265,884271,875277,708283,926290,354306,555313,578357,225366,238375,376383,440393,478403,380413,052422,733432,884444,093450,630439,422519,009517,804699,643727,356729,449738,543745,677759,926765,784751,023758,267776,051822,748838,940850,989863,056870,567887,453881,086876,074919,268889,736873,134629,863822,576682,753649,494640,790621,823550,129566,875583,214596,825613,142631,919650,930664,910693,863706,663716,233738,462761,090778,087798,885817,558817,462811,657805,318777,788798,605821,776839,566856,584870,695883,748876,843825,865707,947507,970518,081478,262
       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
0
0
0
0
0
0
0
0
0
26,078
0
0
0
0
0
0
0
0
0
0
000000000026,0780000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
1,455
1,343
1,191
1,012
1,039
1,046
1,049
881
806
844
774
710
645
582
527
475
423
396
343
290
239
234
193
151
111
85
65
48
35
31
29
25
0
19
16
13
0
0
0
0
0
0
0
0
0
0
0
0
0
33
31
28
7
111
105
99
92
86
80
74
68
0
0
0
0
0
0
0
26
0
0
0
000260000000687480869299105111728313300000000000001316190252931354865851111511932342392903433964234755275826457107748448068811,0491,0461,0391,0121,1911,3431,455000000000
       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
17,134
21,963
23,777
23,827
498,623
24,919
18,416
15,991
13,225
13,221
13,221
13,221
22,568
31,283
0
031,28322,56813,22113,22113,22113,22515,99118,41624,919498,62323,82723,77721,96317,134000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
222,076
157,729
117,945
363,935
124,888
136,119
219,704
149,716
171,892
148,437
212,994
100,309
123,924
126,849
107,459
99,031
89,032
82,434
70,846
61,756
63,442
50,262
52,149
44,108
27,810
17,760
32,971
43,005
49,726
43,503
51,945
55,441
121,200
25,921
30,193
33,184
24,785
19,276
27,028
25,812
28,835
18,142
33,246
40,615
51,992
45,107
63,422
37,587
31,959
27,501
29,323
56,795
126,316
212,534
353,479
407,052
378,470
389,454
443,989
301,025
205,224
173,485
216,236
127,455
144,477
115,874
106,881
108,893
106,360
116,981
109,104
105,179
95,561
65,054
67,046
65,765
70,710
67,154
65,099
66,262
0
066,26265,09967,15470,71065,76567,04665,05495,561105,179109,104116,981106,360108,893106,881115,874144,477127,455216,236173,485205,224301,025443,989389,454378,470407,052353,479212,534126,31656,79529,32327,50131,95937,58763,42245,10751,99240,61533,24618,14228,83525,81227,02819,27624,78533,18430,19325,921121,20055,44151,94543,50349,72643,00532,97117,76027,81044,10852,14950,26263,44261,75670,84682,43489,03299,031107,459126,849123,924100,309212,994148,437171,892149,716219,704136,119124,888363,935117,945157,729222,076
   > Total Current Liabilities 
122,076
157,729
117,945
363,935
124,888
136,119
219,704
149,716
171,892
148,437
212,994
100,309
123,924
126,849
91,565
80,692
72,297
71,853
60,581
51,626
53,395
40,359
42,901
44,108
27,810
17,760
32,971
43,005
49,726
43,503
51,945
55,441
121,200
25,921
23,903
27,110
18,511
13,858
20,718
20,280
23,841
13,092
22,314
28,973
39,816
32,107
43,753
31,169
25,397
19,868
25,871
53,443
41,325
119,474
223,559
194,313
208,360
231,948
332,223
232,127
147,682
129,260
120,760
67,472
114,309
94,736
95,429
94,239
92,368
107,141
97,584
93,444
82,631
55,201
52,890
48,315
53,542
49,860
47,711
49,738
46,148
46,14849,73847,71149,86053,54248,31552,89055,20182,63193,44497,584107,14192,36894,23995,42994,736114,30967,472120,760129,260147,682232,127332,223231,948208,360194,313223,559119,47441,32553,44325,87119,86825,39731,16943,75332,10739,81628,97322,31413,09223,84120,28020,71813,85818,51127,11023,90325,921121,20055,44151,94543,50349,72643,00532,97117,76027,81044,10842,90140,35953,39551,62660,58171,85372,29780,69291,565126,849123,924100,309212,994148,437171,892149,716219,704136,119124,888363,935117,945157,729122,076
       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
295,224
334,684
241,064
90,736
82,969
17,058
7,904
20,652
7,953
56,871
52,961
44,128
54,518
0
0
0
0
0
0
0
0
0
0
0
0000000000054,51844,12852,96156,8717,95320,6527,90417,05882,96990,736241,064334,684295,224000000000000000000000000000000000000000000000000000000000
       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
295,224
334,684
241,064
90,736
82,969
17,058
7,904
20,652
7,953
56,871
52,961
44,128
54,518
55,592
54,475
48,656
28,964
27,524
24,933
24,932
28,083
27,393
28,308
0
028,30827,39328,08324,93224,93327,52428,96448,65654,47555,59254,51844,12852,96156,8717,95320,6527,90417,05882,96990,736241,064334,684295,224000000000000000000000000000000000000000000000000000000000
       Accounts payable 
19,149
20,967
44,049
38,540
47,015
49,327
93,833
100,113
112,782
87,587
86,700
68,996
88,429
87,812
39,606
41,080
29,440
13,563
25,693
20,134
23,929
20,386
19,850
15,584
10,597
4,272
14,635
21,729
21,357
17,016
25,829
25,847
17,373
8,344
6,013
9,741
2,796
3,346
9,733
9,601
7,799
1,729
3,937
2,230
4,014
5,513
6,949
3,651
4,252
2,525
5,967
34,872
7,218
78,806
86,311
9,847
8,266
9,324
8,412
4,417
4,755
5,844
12,426
3,396
9,213
1,037
3,338
7,085
8,497
6,694
8,309
5,973
4,994
6,239
5,761
7,412
2,118
2,960
2,649
21,114
22,096
22,09621,1142,6492,9602,1187,4125,7616,2394,9945,9738,3096,6948,4977,0853,3381,0379,2133,39612,4265,8444,7554,4178,4129,3248,2669,84786,31178,8067,21834,8725,9672,5254,2523,6516,9495,5134,0142,2303,9371,7297,7999,6019,7333,3462,7969,7416,0138,34417,37325,84725,82917,01621,35721,72914,6354,27210,59715,58419,85020,38623,92920,13425,69313,56329,44041,08039,60687,81288,42968,99686,70087,587112,782100,11393,83349,32747,01538,54044,04920,96719,149
       Other Current Liabilities 
35,749
40,216
66,462
70,302
77,873
86,792
125,871
49,603
59,109
60,849
126,294
31,312
35,314
39,036
51,959
39,612
42,857
27,103
34,888
31,493
29,466
19,973
23,052
28,524
17,213
13,487
18,336
21,276
28,369
26,487
26,116
29,594
103,827
17,577
17,890
17,369
15,715
10,512
10,985
10,679
16,042
11,362
18,377
26,743
35,802
26,594
36,804
27,518
21,145
17,342
19,904
18,571
33,115
21,730
52,743
49,722
60,880
75,464
93,317
45,048
41,063
39,287
67,249
26,280
23,103
19,018
20,524
14,721
15,167
20,963
14,373
14,750
15,358
11,155
10,020
8,354
18,318
11,148
9,941
0
0
009,94111,14818,3188,35410,02011,15515,35814,75014,37320,96315,16714,72120,52419,01823,10326,28067,24939,28741,06345,04893,31775,46460,88049,72252,74321,73033,11518,57119,90417,34221,14527,51836,80426,59435,80226,74318,37711,36216,04210,67910,98510,51215,71517,36917,89017,577103,82729,59426,11626,48728,36921,27618,33613,48717,21328,52423,05219,97329,46631,49334,88827,10342,85739,61251,95939,03635,31431,312126,29460,84959,10949,603125,87186,79277,87370,30266,46240,21635,749
   > 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
11,452
14,654
13,992
9,840
11,520
11,735
12,930
9,854
14,156
17,450
17,168
17,294
17,388
16,524
0
016,52417,38817,29417,16817,45014,1569,85412,93011,73511,5209,84013,99214,65411,452000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
15,894
18,339
16,735
10,581
10,265
10,129
10,048
9,903
9,248
0
0
0
0
0
0
0
0
0
0
0
6,290
6,074
6,274
5,418
6,310
5,532
4,994
5,051
5,034
5,327
5,729
6,131
6,274
6,418
6,562
7,633
3,452
3,352
4,629
4,945
5,006
7,015
6,619
9,443
7,576
9,979
9,841
9,154
7,541
7,764
7,775
10,921
11,452
14,654
13,992
9,840
10,111
10,397
11,664
8,661
13,038
16,407
16,202
16,407
16,580
15,797
15,932
15,93215,79716,58016,40716,20216,40713,0388,66111,66410,39710,1119,84013,99214,65411,45210,9217,7757,7647,5419,1549,8419,9797,5769,4436,6197,0155,0064,9454,6293,3523,4527,6336,5626,4186,2746,1315,7295,3275,0345,0514,9945,5326,3105,4186,2746,0746,290000000000009,2489,90310,04810,12910,26510,58116,73518,33915,89400000000000000
> Total Stockholder Equity
670,048
744,292
803,430
774,546
1,490,318
1,519,625
1,485,790
1,560,430
1,565,935
1,524,029
1,474,263
1,479,685
1,496,818
1,542,988
1,587,852
1,447,533
1,435,986
1,417,961
1,403,165
1,429,382
1,441,397
1,457,572
1,457,061
1,458,827
1,466,963
1,454,222
1,454,421
1,443,511
1,442,057
1,463,294
1,481,620
1,466,218
1,415,865
1,407,370
1,367,513
1,329,664
1,341,972
1,330,962
1,318,951
1,324,146
1,281,068
1,260,981
1,225,269
1,214,458
1,293,671
1,289,317
1,367,051
1,285,993
1,258,834
1,261,569
1,225,136
1,188,919
1,203,342
1,179,457
1,466,550
1,434,309
1,384,690
1,349,344
1,290,322
1,331,305
1,300,412
1,249,657
1,190,991
1,168,673
1,126,513
1,082,338
1,053,588
1,033,479
1,009,533
994,118
981,483
969,587
961,302
947,786
933,091
915,068
905,735
887,675
874,617
859,717
0
0859,717874,617887,675905,735915,068933,091947,786961,302969,587981,483994,1181,009,5331,033,4791,053,5881,082,3381,126,5131,168,6731,190,9911,249,6571,300,4121,331,3051,290,3221,349,3441,384,6901,434,3091,466,5501,179,4571,203,3421,188,9191,225,1361,261,5691,258,8341,285,9931,367,0511,289,3171,293,6711,214,4581,225,2691,260,9811,281,0681,324,1461,318,9511,330,9621,341,9721,329,6641,367,5131,407,3701,415,8651,466,2181,481,6201,463,2941,442,0571,443,5111,454,4211,454,2221,466,9631,458,8271,457,0611,457,5721,441,3971,429,3821,403,1651,417,9611,435,9861,447,5331,587,8521,542,9881,496,8181,479,6851,474,2631,524,0291,565,9351,560,4301,485,7901,519,6251,490,318774,546803,430744,292670,048
   Common Stock
125,000
125,000
375,000
375,000
470,000
470,000
470,000
470,000
470,000
470,000
470,000
470,000
470,000
470,000
470,000
470,000
470,000
470,000
470,000
470,000
470,000
470,000
470,000
470,000
470,000
470,000
470,000
470,000
470,000
470,000
470,000
470,000
470,000
470,000
470,000
470,000
470,000
470,000
470,000
470,000
470,000
470,000
470,000
470,000
470,000
470,000
470,000
470,000
470,000
470,000
470,000
470,000
470,000
470,000
615,000
615,000
615,000
615,000
615,000
615,000
615,000
615,000
615,000
615,000
615,000
615,000
615,000
615,000
615,000
615,000
615,000
615,000
615,000
615,000
615,000
615,000
615,000
615,000
615,000
615,000
615,000
615,000615,000615,000615,000615,000615,000615,000615,000615,000615,000615,000615,000615,000615,000615,000615,000615,000615,000615,000615,000615,000615,000615,000615,000615,000615,000615,000470,000470,000470,000470,000470,000470,000470,000470,000470,000470,000470,000470,000470,000470,000470,000470,000470,000470,000470,000470,000470,000470,000470,000470,000470,000470,000470,000470,000470,000470,000470,000470,000470,000470,000470,000470,000470,000470,000470,000470,000470,000470,000470,000470,000470,000470,000470,000470,000470,000470,000375,000375,000125,000125,000
   Retained Earnings 
352,548
426,792
235,930
184,593
72,253
89,512
55,677
130,318
135,822
93,917
44,151
49,572
66,706
112,875
204,740
64,421
52,873
34,848
20,052
46,269
58,285
74,459
73,949
447,876
456,012
443,271
443,470
432,560
431,106
452,343
470,669
455,267
408,690
400,602
360,924
321,727
333,307
321,678
310,890
314,698
272,964
253,055
218,597
206,371
285,271
280,246
358,113
277,797
250,704
253,537
216,965
181,471
174,472
152,137
130,988
99,020
52,296
11,523
-52,667
-11,120
-42,803
-74,494
-133,160
-155,478
-197,638
-241,813
-296,163
-316,272
-340,218
-330,033
-342,668
-354,564
-362,849
-376,365
-391,060
-409,083
-418,416
-436,476
-449,534
-464,434
-474,701
-474,701-464,434-449,534-436,476-418,416-409,083-391,060-376,365-362,849-354,564-342,668-330,033-340,218-316,272-296,163-241,813-197,638-155,478-133,160-74,494-42,803-11,120-52,66711,52352,29699,020130,988152,137174,472181,471216,965253,537250,704277,797358,113280,246285,271206,371218,597253,055272,964314,698310,890321,678333,307321,727360,924400,602408,690455,267470,669452,343431,106432,560443,470443,271456,012447,87673,94974,45958,28546,26920,05234,84852,87364,421204,740112,87566,70649,57244,15193,917135,822130,31855,67789,51272,253184,593235,930426,792352,548
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000000000
   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
0
0
0
0
0
0
13,670
18,838
18,274
19,064
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000019,06418,27418,83813,670000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.