25 XP   0   0   10

Kulthorn Kirby Public Company Limited
Buy, Hold or Sell?

Let's analyse Kulthorn together

PenkeI guess you are interested in Kulthorn Kirby 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 Kulthorn Kirby 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 Kulthorn Kirby Public Company Limited

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

Quick analysis of Kulthorn (30 sec.)










What can you expect buying and holding a share of Kulthorn? (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?
47.5%

What is your share worth?

Current worth
฿0.05
Expected worth in 1 year
฿0.15
How sure are you?
32.5%

+ What do you gain per year?

Total Gains per Share
฿0.10
Return On Investment
56.9%

For what price can you sell your share?

Current Price per Share
฿0.18
Expected price per share
฿0.17 - ฿0.19
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of Kulthorn (5 min.)




Live pricePrice per Share (EOD)

฿0.18

Intrinsic Value Per Share

฿-7.92 - ฿-2.00

Total Value Per Share

฿-7.87 - ฿-1.95

2. Growth of Kulthorn (5 min.)




Is Kulthorn growing?

Current yearPrevious yearGrowGrow %
How rich?$1.9m$6.5m$8.5m56.5%

How much money is Kulthorn making?

Current yearPrevious yearGrowGrow %
Making money-$7.7m-$5.7m-$2m-26.5%
Net Profit Margin-31.8%-12.7%--

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

3. Financial Health of Kulthorn (5 min.)




4. Comparing to competitors in the Specialty Industrial Machinery industry (5 min.)




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#719 / 746

Most Revenue
#551 / 746

Most Profit
#688 / 746

Most Efficient
#687 / 746
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

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

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

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

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

Speculation

The Price per Share of Kulthorn is ฿0.18. 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 Kulthorn.
  • 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 Kulthorn, 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 ฿0.05. Based on the TTM, the Book Value Change Per Share is ฿0.03 per quarter. Based on the YOY, the Book Value Change Per Share is ฿-0.13 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 Kulthorn.

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 Eps-0.01-3.7%-0.01-2.9%0.00-2.1%0.00-2.2%0.00-1.1%
Usd Book Value Change Per Share-0.01-3.7%0.000.4%0.00-2.1%0.00-0.9%0.00-0.6%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.7%
Usd Total Gains Per Share-0.01-3.7%0.000.4%0.00-2.1%0.00-0.9%0.000.1%
Usd Price Per Share0.01-0.01-0.02-0.02-0.05-
Price to Earnings Ratio-0.23--0.39--1.67--1.86-12.95-
Price-to-Total Gains Ratio-0.91--0.94--6.30--4.22--24.16-
Price to Book Ratio4.58-1.61-1.59-1.45-1.53-
Price-to-Total Gains Ratio-0.91--0.94--6.30--4.22--24.16-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.00513
Number of shares194931
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 (194931 shares)142.14-307.94
Gains per Year (194931 shares)568.57-1,231.75
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
105695590-1232-1242
20113711280-2463-2474
30170616970-3695-3706
40227422660-4927-4938
50284328350-6159-6170
60341134040-7390-7402
70398039730-8622-8634
80454945420-9854-9866
90511751110-11086-11098
100568656800-12317-12330

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%0.012.00.00.0%0.020.00.00.0%9.026.05.022.5%34.026.018.043.6%
Book Value Change Per Share1.03.00.025.0%1.011.00.08.3%3.017.00.015.0%10.030.00.025.0%31.047.00.039.7%
Dividend per Share0.00.04.00.0%1.00.011.08.3%4.00.016.020.0%19.00.021.047.5%42.00.036.053.8%
Total Gains per Share1.03.00.025.0%1.011.00.08.3%3.017.00.015.0%13.027.00.032.5%43.035.00.055.1%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Kulthorn

About Kulthorn Kirby Public Company Limited

Kulthorn Kirby Public Company Limited, together with its subsidiary, manufactures and distributes hermetic compressors for refrigerators, freezers, water coolers, commercial refrigerators, and air conditioners. It operates through four segments: Compressors and Parts, Enameled Wire, Steel Sheet, and Steel Coil Center. The company also produces iron castings for compressor parts and automotive parts; enameled copper wires and thermostats for use in air conditioners and refrigerators; forging, machining, and heat treatment metal parts; and steel coil center for the manufacturer of motor compressors, electrical motors, and other parts. In addition, it is involved in the slitting of electrical steel for compressors; and the provision of services related to technology research and development for products and manufacturing. Further, the company offers condensing units for refrigeration products, electrical motor parts, and other motor compressor parts. It serves in Thailand, Hong Kong, China, Indonesia, Australia, Saudi Arabia, and internationally. The company was founded in 1980 and is headquartered in Bangkok, Thailand.

Fundamental data was last updated by Penke on 2023-12-01 12:54:05.

Financial Health

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

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
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 Kulthorn Kirby Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Kulthorn to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of -52.8% means that ฿-0.53 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is -52.8%. The company is making a huge loss. -2
  • The TTM is -31.8%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-52.8%TTM-31.8%-21.0%
TTM-31.8%YOY-12.7%-19.1%
TTM-31.8%5Y-16.6%-15.2%
5Y-16.6%10Y-8.7%-7.9%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-52.8%5.4%-58.2%
TTM-31.8%5.2%-37.0%
YOY-12.7%5.2%-17.9%
5Y-16.6%4.4%-21.0%
10Y-8.7%4.7%-13.4%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Kulthorn to the Specialty Industrial Machinery industry mean.
  • -5.9% Return on Assets means that Kulthorn generated ฿-0.06 profit for each $1 in assets.

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

  • The MRQ is -5.9%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -4.3%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-5.9%TTM-4.3%-1.6%
TTM-4.3%YOY-3.2%-1.1%
TTM-4.3%5Y-3.1%-1.2%
5Y-3.1%10Y-1.7%-1.5%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-5.9%1.1%-7.0%
TTM-4.3%1.0%-5.3%
YOY-3.2%1.1%-4.3%
5Y-3.1%1.0%-4.1%
10Y-1.7%1.1%-2.8%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Kulthorn to the Specialty Industrial Machinery industry mean.
  • -504.1% Return on Equity means Kulthorn generated ฿-5.04 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is -504.1%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -158.1%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-504.1%TTM-158.1%-346.0%
TTM-158.1%YOY-63.3%-94.8%
TTM-158.1%5Y-55.8%-102.3%
5Y-55.8%10Y-28.3%-27.6%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-504.1%2.3%-506.4%
TTM-158.1%2.3%-160.4%
YOY-63.3%2.2%-65.5%
5Y-55.8%2.0%-57.8%
10Y-28.3%2.2%-30.5%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of Kulthorn Kirby Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Kulthorn is operating .

  • Measures how much profit Kulthorn 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 Kulthorn to the Specialty Industrial Machinery 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 Kulthorn Kirby Public Company Limited:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-3.4%+3.4%
TTM-3.4%YOY-10.0%+6.6%
TTM-3.4%5Y-6.4%+3.0%
5Y-6.4%10Y-3.8%-2.6%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-9.1%-9.1%
TTM-3.4%5.7%-9.1%
YOY-10.0%6.2%-16.2%
5Y-6.4%5.6%-12.0%
10Y-3.8%4.6%-8.4%
1.2.2. Operating Ratio

Measures how efficient Kulthorn is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 2.35 means that the operating costs are ฿2.35 for each ฿1 in net sales.

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

  • The MRQ is 2.346. The company is inefficient in keeping operating costs low. -1
  • The TTM is 2.288. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ2.346TTM2.288+0.058
TTM2.288YOY2.120+0.168
TTM2.2885Y2.133+0.155
5Y2.13310Y1.710+0.422
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.3461.537+0.809
TTM2.2881.550+0.738
YOY2.1201.558+0.562
5Y2.1331.527+0.606
10Y1.7101.255+0.455
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of Kulthorn Kirby Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A Current Ratio of 0.27 means the company has ฿0.27 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 0.275. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.322. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.275TTM0.322-0.047
TTM0.322YOY0.491-0.169
TTM0.3225Y0.544-0.222
5Y0.54410Y0.477+0.067
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2751.686-1.411
TTM0.3221.699-1.377
YOY0.4911.653-1.162
5Y0.5441.743-1.199
10Y0.4771.533-1.056
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Kulthorn to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 0.07 means the company can pay off ฿0.07 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 0.068. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.094. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.068TTM0.094-0.026
TTM0.094YOY0.192-0.097
TTM0.0945Y0.204-0.110
5Y0.20410Y0.299-0.095
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0680.679-0.611
TTM0.0940.701-0.607
YOY0.1920.823-0.631
5Y0.2040.852-0.648
10Y0.2990.856-0.557
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of Kulthorn Kirby Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Kulthorn to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.99 means that Kulthorn assets are financed with 98.8% credit (debt) and the remaining percentage (100% - 98.8%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.988. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.920. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.988TTM0.920+0.068
TTM0.920YOY0.965-0.045
TTM0.9205Y0.888+0.033
5Y0.88810Y0.793+0.094
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9880.502+0.486
TTM0.9200.507+0.413
YOY0.9650.503+0.462
5Y0.8880.502+0.386
10Y0.7930.491+0.302
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Kulthorn to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 8,459.4% means that company has ฿84.59 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 84.594. The company is unable to pay all its debts with equity. -1
  • The TTM is 28.325. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ84.594TTM28.325+56.269
TTM28.325YOY18.258+10.066
TTM28.3255Y12.995+15.330
5Y12.99510Y7.684+5.311
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ84.5941.012+83.582
TTM28.3251.037+27.288
YOY18.2581.024+17.234
5Y12.9951.059+11.936
10Y7.6841.047+6.637
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of Kulthorn Kirby 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 Kulthorn generates.

  • Above 15 is considered overpriced but always compare Kulthorn to the Specialty Industrial Machinery industry mean.
  • A PE ratio of -0.23 means the investor is paying ฿-0.23 for every ฿1 in earnings.

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

  • The EOD is -0.195. Based on the earnings, the company is expensive. -2
  • The MRQ is -0.227. Based on the earnings, the company is expensive. -2
  • The TTM is -0.389. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-0.195MRQ-0.227+0.032
MRQ-0.227TTM-0.389+0.162
TTM-0.389YOY-1.672+1.283
TTM-0.3895Y-1.859+1.470
5Y-1.85910Y12.948-14.807
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD-0.19518.913-19.108
MRQ-0.22718.150-18.377
TTM-0.38918.384-18.773
YOY-1.67218.971-20.643
5Y-1.85920.711-22.570
10Y12.94828.003-15.055
2.2. Price To Free Cash Flow Ratio

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

  • The EOD is -0.718. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -0.837. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -2.846. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-0.718MRQ-0.837+0.120
MRQ-0.837TTM-2.846+2.009
TTM-2.846YOY-2.479-0.367
TTM-2.8465Y-2.673-0.173
5Y-2.67310Y0.532-3.205
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD-0.7185.108-5.826
MRQ-0.8374.950-5.787
TTM-2.8461.812-4.658
YOY-2.4790.370-2.849
5Y-2.6730.310-2.983
10Y0.5322.057-1.525
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 Kulthorn is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A PB ratio of 4.58 means the investor is paying ฿4.58 for each ฿1 in book value.

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

  • The EOD is 3.928. Based on the equity, the company is fair priced.
  • The MRQ is 4.582. Based on the equity, the company is fair priced.
  • The TTM is 1.611. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD3.928MRQ4.582-0.655
MRQ4.582TTM1.611+2.972
TTM1.611YOY1.590+0.021
TTM1.6115Y1.450+0.161
5Y1.45010Y1.533-0.083
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD3.9282.164+1.764
MRQ4.5822.123+2.459
TTM1.6112.147-0.536
YOY1.5902.433-0.843
5Y1.4502.411-0.961
10Y1.5332.963-1.430
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 Kulthorn Kirby 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---0.2310.026-1003%-0.134-42%-0.055-76%-0.040-83%
Book Value Per Share--0.0460.354-87%0.154-70%0.512-91%1.060-96%
Current Ratio--0.2750.322-14%0.491-44%0.544-49%0.477-42%
Debt To Asset Ratio--0.9880.920+7%0.965+2%0.888+11%0.793+25%
Debt To Equity Ratio--84.59428.325+199%18.258+363%12.995+551%7.684+1001%
Dividend Per Share----0%-0%0.000-100%0.045-100%
Eps---0.231-0.182-21%-0.134-42%-0.137-41%-0.071-69%
Free Cash Flow Per Share---0.063-0.012-81%-0.011-83%-0.044-31%0.067-194%
Free Cash Flow To Equity Per Share---0.0320.040-180%0.005-738%0.004-986%0.093-135%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.875+14%
Intrinsic Value_10Y_max---2.000--------
Intrinsic Value_10Y_min---7.918--------
Intrinsic Value_1Y_max--0.201--------
Intrinsic Value_1Y_min---0.167--------
Intrinsic Value_3Y_max--0.297--------
Intrinsic Value_3Y_min---1.048--------
Intrinsic Value_5Y_max--0.025--------
Intrinsic Value_5Y_min---2.520--------
Market Cap270000000.000-17%315000000.000386250000.000-18%1162500000.000-73%1099500000.000-71%2511750000.000-87%
Net Profit Margin---0.528-0.318-40%-0.127-76%-0.166-69%-0.087-84%
Operating Margin----0.0340%-0.1000%-0.0640%-0.0380%
Operating Ratio--2.3462.288+3%2.120+11%2.133+10%1.710+37%
Pb Ratio3.928-17%4.5821.611+184%1.590+188%1.450+216%1.533+199%
Pe Ratio-0.195+14%-0.227-0.389+71%-1.672+636%-1.859+718%12.948-102%
Price Per Share0.180-17%0.2100.258-18%0.775-73%0.733-71%1.675-87%
Price To Free Cash Flow Ratio-0.718+14%-0.837-2.846+240%-2.479+196%-2.673+219%0.532-257%
Price To Total Gains Ratio-0.779+14%-0.909-0.942+4%-6.298+593%-4.218+364%-24.156+2557%
Quick Ratio--0.0680.094-27%0.192-64%0.204-66%0.299-77%
Return On Assets---0.059-0.043-27%-0.032-46%-0.031-47%-0.017-72%
Return On Equity---5.041-1.581-69%-0.633-87%-0.558-89%-0.283-94%
Total Gains Per Share---0.2310.026-1003%-0.134-42%-0.055-76%0.004-5273%
Usd Book Value--1959090.00015144063.425-87%6583056.405-70%21888820.447-91%45323888.403-96%
Usd Book Value Change Per Share---0.0070.001-1003%-0.004-42%-0.002-76%-0.001-83%
Usd Book Value Per Share--0.0010.010-87%0.004-70%0.015-91%0.030-96%
Usd Dividend Per Share----0%-0%0.000-100%0.001-100%
Usd Eps---0.007-0.005-21%-0.004-42%-0.004-41%-0.002-69%
Usd Free Cash Flow---2680738.500-522524.173-81%-450764.529-83%-1859969.660-31%2650013.244-201%
Usd Free Cash Flow Per Share---0.0020.000-81%0.000-83%-0.001-31%0.002-194%
Usd Free Cash Flow To Equity Per Share---0.0010.001-180%0.000-738%0.000-986%0.003-135%
Usd Market Cap7695000.000-17%8977500.00011008125.000-18%33131250.000-73%31335750.000-71%71584875.000-87%
Usd Price Per Share0.005-17%0.0060.007-18%0.022-73%0.021-71%0.048-87%
Usd Profit---9875649.000-7788002.746-21%-5720367.839-42%-5843095.453-41%-3046802.545-69%
Usd Revenue--18705091.50027351991.500-32%46166280.750-59%40099694.980-53%55531483.227-66%
Usd Total Gains Per Share---0.0070.001-1003%-0.004-42%-0.002-76%0.000-5273%
 EOD+3 -5MRQTTM+2 -30YOY+2 -305Y+2 -3210Y+5 -30

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-0.195
Price to Book Ratio (EOD)Between0-13.928
Net Profit Margin (MRQ)Greater than0-0.528
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.068
Current Ratio (MRQ)Greater than10.275
Debt to Asset Ratio (MRQ)Less than10.988
Debt to Equity Ratio (MRQ)Less than184.594
Return on Equity (MRQ)Greater than0.15-5.041
Return on Assets (MRQ)Greater than0.05-0.059
Total1/10 (10.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose0.170
Total0/1 (0.0%)



Reversals in quarterly reports

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

 2022-09-302022-12-312023-03-312023-06-302023-09-30
Gross Profit  -23,09519,495-3,600-90,088-93,68867,825-25,86352,95227,089



Latest Balance Sheet

Balance Sheet of 2023-09-30. Currency in THB. All numbers in thousands.

Summary
Total Assets5,883,720
Total Liabilities5,814,980
Total Stockholder Equity68,740
 As reported
Total Liabilities 5,814,980
Total Stockholder Equity+ 68,740
Total Assets = 5,883,720

Assets

Total Assets5,883,720
Total Current Assets1,425,578
Long-term Assets1,425,578
Total Current Assets
Cash And Cash Equivalents 56,975
Net Receivables 354,260
Inventory 912,027
Other Current Assets 64,207
Total Current Assets  (as reported)1,425,578
Total Current Assets  (calculated)1,387,469
+/- 38,109
Long-term Assets
Intangible Assets 39,724
Long-term Assets Other 1,112
Long-term Assets  (as reported)4,458,142
Long-term Assets  (calculated)40,836
+/- 4,417,306

Liabilities & Shareholders' Equity

Total Current Liabilities5,184,053
Long-term Liabilities630,927
Total Stockholder Equity68,740
Total Current Liabilities
Short Long Term Debt 4,566,082
Accounts payable 300,013
Other Current Liabilities 23,998
Total Current Liabilities  (as reported)5,184,053
Total Current Liabilities  (calculated)4,890,093
+/- 293,960
Long-term Liabilities
Long term Debt 45,486
Capital Lease Obligations Min Short Term Debt23,405
Long-term Liabilities  (as reported)630,927
Long-term Liabilities  (calculated)68,891
+/- 562,036
Total Stockholder Equity
Total Stockholder Equity (as reported)68,740
Total Stockholder Equity (calculated)0
+/- 68,740
Other
Capital Stock1,500,000
Common Stock Shares Outstanding 1,500,000
Net Debt 4,554,593
Net Invested Capital 4,680,308
Net Working Capital -3,758,475



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-30
> Total Assets 
1,837,679
2,083,188
2,298,433
2,081,480
4,485,656
4,633,742
4,886,497
4,861,688
5,096,911
5,198,962
5,557,578
5,458,320
5,469,074
5,684,165
5,751,819
5,763,393
5,760,557
6,027,354
6,225,346
6,877,272
6,247,948
6,135,625
5,875,453
5,899,616
6,335,022
6,514,504
6,743,433
8,920,792
9,309,518
10,063,777
10,360,504
9,583,563
9,501,928
9,801,368
9,338,995
8,890,540
8,881,413
9,263,775
9,274,141
8,814,194
8,783,015
9,236,360
9,275,826
8,884,502
8,949,395
8,873,048
8,442,910
8,460,948
8,216,797
7,928,567
7,421,804
7,475,219
7,746,907
7,695,961
7,616,420
7,606,351
7,297,335
7,272,524
7,148,636
6,824,402
7,142,111
7,359,972
6,959,471
6,540,208
6,262,741
6,342,875
7,035,687
6,737,634
6,733,081
6,950,189
6,954,081
6,976,067
6,721,698
6,515,543
6,065,265
5,886,247
7,052,147
6,610,460
6,192,608
5,883,720
5,883,7206,192,6086,610,4607,052,1475,886,2476,065,2656,515,5436,721,6986,976,0676,954,0816,950,1896,733,0816,737,6347,035,6876,342,8756,262,7416,540,2086,959,4717,359,9727,142,1116,824,4027,148,6367,272,5247,297,3357,606,3517,616,4207,695,9617,746,9077,475,2197,421,8047,928,5678,216,7978,460,9488,442,9108,873,0488,949,3958,884,5029,275,8269,236,3608,783,0158,814,1949,274,1419,263,7758,881,4138,890,5409,338,9959,801,3689,501,9289,583,56310,360,50410,063,7779,309,5188,920,7926,743,4336,514,5046,335,0225,899,6165,875,4536,135,6256,247,9486,877,2726,225,3466,027,3545,760,5575,763,3935,751,8195,684,1655,469,0745,458,3205,557,5785,198,9625,096,9114,861,6884,886,4974,633,7424,485,6562,081,4802,298,4332,083,1881,837,679
   > 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
4,566,886
4,595,060
4,583,239
4,582,294
4,302,288
4,284,925
4,153,258
3,798,520
3,787,351
3,860,021
3,372,318
2,975,602
2,771,865
2,826,320
2,671,516
2,427,693
2,495,224
2,765,827
2,840,293
2,948,389
2,788,562
2,665,531
2,303,930
2,228,695
1,954,863
1,842,908
1,570,385
1,425,578
1,425,5781,570,3851,842,9081,954,8632,228,6952,303,9302,665,5312,788,5622,948,3892,840,2932,765,8272,495,2242,427,6932,671,5162,826,3202,771,8652,975,6023,372,3183,860,0213,787,3513,798,5204,153,2584,284,9254,302,2884,582,2944,583,2394,595,0604,566,8860000000000000000000000000000000000000000000000000000
       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
316,891
317,619
259,713
271,067
225,681
264,259
267,321
180,908
96,963
74,545
67,409
225,065
137,916
47,682
26,484
14,369
28,864
43,181
39,844
25,428
19,315
14,826
29,094
29,710
21,436
24,564
57,401
56,975
56,97557,40124,56421,43629,71029,09414,82619,31525,42839,84443,18128,86414,36926,48447,682137,916225,06567,40974,54596,963180,908267,321264,259225,681271,067259,713317,619316,8910000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
1,485
0
0
16
16
0
0
0
0
0
000001616001,4850000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
478,623
434,088
507,983
434,493
680,394
838,407
920,484
929,346
773,390
1,053,822
1,142,459
977,753
1,012,403
1,226,996
1,197,732
871,680
1,121,504
1,298,467
1,329,487
1,204,291
905,305
1,120,344
1,198,988
1,025,483
1,373,219
1,507,465
1,772,954
2,146,620
2,298,826
2,463,171
2,545,547
2,009,625
2,343,121
2,747,491
2,444,423
2,004,577
2,248,338
2,352,679
2,191,513
2,011,409
2,265,675
2,337,434
2,522,505
2,201,840
2,301,079
2,402,873
2,152,766
2,024,918
2,162,892
1,940,764
1,625,284
1,586,645
1,892,403
1,931,562
1,859,622
1,735,346
1,834,026
1,865,901
1,634,769
1,252,814
1,252,436
1,340,158
1,292,153
979,819
1,010,022
1,211,602
956,698
929,103
1,162,413
1,290,603
1,192,930
1,157,845
1,142,869
1,135,240
878,539
725,056
607,771
619,250
411,656
354,260
354,260411,656619,250607,771725,056878,5391,135,2401,142,8691,157,8451,192,9301,290,6031,162,413929,103956,6981,211,6021,010,022979,8191,292,1531,340,1581,252,4361,252,8141,634,7691,865,9011,834,0261,735,3461,859,6221,931,5621,892,4031,586,6451,625,2841,940,7642,162,8922,024,9182,152,7662,402,8732,301,0792,201,8402,522,5052,337,4342,265,6752,011,4092,191,5132,352,6792,248,3382,004,5772,444,4232,747,4912,343,1212,009,6252,545,5472,463,1712,298,8262,146,6201,772,9541,507,4651,373,2191,025,4831,198,9881,120,344905,3051,204,2911,329,4871,298,4671,121,504871,6801,197,7321,226,9961,012,403977,7531,142,4591,053,822773,390929,346920,484838,407680,394434,493507,983434,088478,623
       Other Current Assets 
9,822
11,490
25,264
27,591
149,185
156,607
175,544
180,675
256,511
125,458
31,306
30,249
39,312
37,353
39,605
44,488
35,253
27,322
27,777
32,595
29,479
39,786
34,907
45,246
33,801
31,824
44,966
84,689
74,179
60,178
68,212
67,721
84,161
91,829
73,015
104,201
71,108
83,033
113,344
85,931
87,140
92,067
76,969
83,474
76,838
71,006
79,789
92,577
85,352
65,581
59,031
61,687
30,479
130,911
153,563
189,148
120,175
101,782
51,108
45,331
94,103
68,713
43,251
64,276
50,338
112,080
123,174
112,653
64,611
64,949
61,714
81,082
60,507
101,661
88,632
81,811
45,225
78,506
79,622
64,207
64,20779,62278,50645,22581,81188,632101,66160,50781,08261,71464,94964,611112,653123,174112,08050,33864,27643,25168,71394,10345,33151,108101,782120,175189,148153,563130,91130,47961,68759,03165,58185,35292,57779,78971,00676,83883,47476,96992,06787,14085,931113,34483,03371,108104,20173,01591,82984,16167,72168,21260,17874,17984,68944,96631,82433,80145,24634,90739,78629,47932,59527,77727,32235,25344,48839,60537,35339,31230,24931,306125,458256,511180,675175,544156,607149,18527,59125,26411,4909,822
   > 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
3,499,951
3,587,153
3,564,606
3,490,877
3,516,555
4,364,171
4,309,941
4,237,857
4,184,362
4,113,788
4,027,678
3,933,136
3,850,012
3,761,335
3,657,552
5,097,284
4,767,552
4,622,223
4,458,142
4,458,1424,622,2234,767,5525,097,2843,657,5523,761,3353,850,0123,933,1364,027,6784,113,7884,184,3624,237,8574,309,9414,364,1713,516,5553,490,8773,564,6063,587,1533,499,9510000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
881,560
893,225
951,476
1,027,197
2,683,999
2,669,687
2,747,394
2,780,269
2,930,785
3,030,055
3,355,207
3,371,927
3,363,538
3,381,735
3,519,607
3,564,898
3,549,498
3,604,550
3,644,067
3,549,891
3,504,805
3,543,001
3,459,898
3,477,027
3,494,797
3,470,603
3,419,088
4,442,529
4,547,884
4,675,708
4,621,920
4,544,096
4,457,610
4,363,555
4,278,712
4,189,889
4,186,188
4,095,117
4,007,792
3,958,600
3,899,480
3,784,644
3,703,195
3,611,669
3,517,006
3,420,606
3,322,527
3,224,690
3,192,294
3,175,830
3,139,571
3,083,500
3,019,407
2,935,843
2,865,874
2,856,048
2,794,238
2,772,112
2,701,940
2,671,001
2,784,556
2,960,176
3,223,030
3,226,658
3,177,221
3,219,359
4,249,191
4,201,898
4,128,116
4,074,649
4,004,826
3,923,398
3,831,635
3,752,168
3,668,028
3,580,067
0
0
0
0
00003,580,0673,668,0283,752,1683,831,6353,923,3984,004,8264,074,6494,128,1164,201,8984,249,1913,219,3593,177,2213,226,6583,223,0302,960,1762,784,5562,671,0012,701,9402,772,1122,794,2382,856,0482,865,8742,935,8433,019,4073,083,5003,139,5713,175,8303,192,2943,224,6903,322,5273,420,6063,517,0063,611,6693,703,1953,784,6443,899,4803,958,6004,007,7924,095,1174,186,1884,189,8894,278,7124,363,5554,457,6104,544,0964,621,9204,675,7084,547,8844,442,5293,419,0883,470,6033,494,7973,477,0273,459,8983,543,0013,504,8053,549,8913,644,0673,604,5503,549,4983,564,8983,519,6073,381,7353,363,5383,371,9273,355,2073,030,0552,930,7852,780,2692,747,3942,669,6872,683,9991,027,197951,476893,225881,560
       Goodwill 
0
0
0
0
0
0
0
0
0
24,064
23,513
22,655
42,101
40,918
39,893
38,802
37,620
37,620
37,620
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000000000000000000000000000037,62037,62037,62038,80239,89340,91842,10122,65523,51324,064000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
24,064
23,513
22,655
42,101
40,918
39,893
38,802
37,620
37,620
37,620
0
0
0
0
0
0
0
0
0
11,094
11,034
11,392
11,263
11,953
11,453
11,952
12,194
11,864
29,358
40,933
47,637
55,747
61,074
69,602
75,126
82,174
84,632
82,697
84,267
82,187
81,261
79,317
77,067
75,271
73,468
71,879
70,487
71,080
73,437
73,631
78,123
86,988
89,499
92,239
89,457
86,708
83,854
80,480
77,423
80,118
76,880
73,663
70,436
67,008
63,610
60,125
56,637
53,240
46,589
43,170
39,724
39,72443,17046,58953,24056,63760,12563,61067,00870,43673,66376,88080,11877,42380,48083,85486,70889,45792,23989,49986,98878,12373,63173,43771,08070,48771,87973,46875,27177,06779,31781,26182,18784,26782,69784,63282,17475,12669,60261,07455,74747,63740,93329,35811,86412,19411,95211,45311,95311,26311,39211,03411,09400000000037,62037,62037,62038,80239,89340,91842,10122,65523,51324,064000000000
       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
1,354
1,061
1,493
6,686
1,247
1,023
1,552
-79,734
1,074
1,265
1,054
-63,804
1,054
1,278
1,165
-64,902
1,058
1,122
1,112
1,1121,1221,058-64,9021,1651,2781,054-63,8041,0541,2651,074-79,7341,5521,0231,2476,6861,4931,0611,3540000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
1,298,579
1,347,222
1,403,477
1,375,387
3,573,144
3,651,420
3,837,824
3,910,879
4,085,662
4,216,521
4,507,544
4,496,807
4,646,292
4,888,365
4,534,806
4,641,201
4,642,694
4,860,049
5,064,239
5,756,672
5,249,037
5,231,319
4,828,872
4,734,241
5,104,109
5,109,571
4,890,045
6,720,362
7,015,506
7,653,947
8,069,752
7,375,720
7,355,249
7,591,049
7,093,665
6,586,784
6,538,631
6,729,114
6,775,115
6,329,054
6,272,267
6,748,061
6,698,627
6,327,465
6,889,913
6,733,682
5,822,061
5,752,214
5,567,271
5,192,684
4,814,693
4,890,656
5,208,941
5,098,574
5,138,695
5,252,648
5,071,842
5,134,881
5,197,059
5,092,793
5,573,815
6,025,346
5,913,995
5,467,004
5,523,693
5,778,189
5,730,732
5,591,157
5,741,983
6,001,108
6,078,417
6,257,523
6,220,079
6,142,772
5,930,943
5,971,021
6,140,827
5,880,292
5,777,354
5,814,980
5,814,9805,777,3545,880,2926,140,8275,971,0215,930,9436,142,7726,220,0796,257,5236,078,4176,001,1085,741,9835,591,1575,730,7325,778,1895,523,6935,467,0045,913,9956,025,3465,573,8155,092,7935,197,0595,134,8815,071,8425,252,6485,138,6955,098,5745,208,9414,890,6564,814,6935,192,6845,567,2715,752,2145,822,0616,733,6826,889,9136,327,4656,698,6276,748,0616,272,2676,329,0546,775,1156,729,1146,538,6316,586,7847,093,6657,591,0497,355,2497,375,7208,069,7527,653,9477,015,5066,720,3624,890,0455,109,5715,104,1094,734,2414,828,8725,231,3195,249,0375,756,6725,064,2394,860,0494,642,6944,641,2014,534,8064,888,3654,646,2924,496,8074,507,5444,216,5214,085,6623,910,8793,837,8243,651,4203,573,1441,375,3871,403,4771,347,2221,298,579
   > Total Current Liabilities 
642,117
490,107
1,055,547
1,054,668
1,523,705
1,644,180
1,827,530
2,023,897
2,255,032
2,658,884
2,973,150
2,903,498
3,912,076
4,619,841
4,164,137
3,362,770
3,311,541
4,370,797
4,623,050
5,362,485
4,970,872
5,046,372
4,399,454
4,285,547
3,041,930
3,173,089
3,155,178
5,091,773
5,173,647
5,846,796
6,267,837
5,676,847
7,259,055
6,092,658
6,996,742
5,268,989
5,294,192
5,593,417
5,844,724
5,513,443
5,543,801
6,131,561
6,292,958
5,810,807
6,534,251
6,200,705
5,440,217
5,430,783
5,218,323
4,855,855
4,486,323
4,574,140
4,112,973
4,063,628
4,164,899
4,340,017
4,211,160
4,333,644
4,955,415
4,010,544
4,288,188
4,835,344
4,749,564
4,381,747
5,225,799
4,484,886
4,528,457
4,501,243
4,747,472
4,697,832
4,876,885
5,157,627
5,235,413
4,855,487
4,739,730
5,639,336
5,505,462
5,247,926
5,149,315
5,184,053
5,184,0535,149,3155,247,9265,505,4625,639,3364,739,7304,855,4875,235,4135,157,6274,876,8854,697,8324,747,4724,501,2434,528,4574,484,8865,225,7994,381,7474,749,5644,835,3444,288,1884,010,5444,955,4154,333,6444,211,1604,340,0174,164,8994,063,6284,112,9734,574,1404,486,3234,855,8555,218,3235,430,7835,440,2176,200,7056,534,2515,810,8076,292,9586,131,5615,543,8015,513,4435,844,7245,593,4175,294,1925,268,9896,996,7426,092,6587,259,0555,676,8476,267,8375,846,7965,173,6475,091,7733,155,1783,173,0893,041,9304,285,5474,399,4545,046,3724,970,8725,362,4854,623,0504,370,7973,311,5413,362,7704,164,1374,619,8413,912,0762,903,4982,973,1502,658,8842,255,0322,023,8971,827,5301,644,1801,523,7051,054,6681,055,547490,107642,117
       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
3,995,090
3,933,611
3,829,366
200,000
200,000
200,000
705,000
300,000
400,000
3,907,918
4,018,040
3,796,594
4,560,879
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000004,560,8793,796,5944,018,0403,907,918400,000300,000705,000200,000200,000200,0003,829,3663,933,6113,995,0900000000000000000000000000000000000000000000000000000
       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
3,995,090
3,933,611
3,829,366
200,000
200,000
200,000
705,000
300,000
400,000
3,907,918
4,018,040
3,796,594
4,560,879
3,616,244
3,711,026
3,789,738
3,950,847
3,696,454
3,839,109
3,883,640
4,090,903
3,891,562
3,817,648
4,719,050
4,794,468
4,589,544
4,513,625
4,566,082
4,566,0824,513,6254,589,5444,794,4684,719,0503,817,6483,891,5624,090,9033,883,6403,839,1093,696,4543,950,8473,789,7383,711,0263,616,2444,560,8793,796,5944,018,0403,907,918400,000300,000705,000200,000200,000200,0003,829,3663,933,6113,995,0900000000000000000000000000000000000000000000000000000
       Accounts payable 
318,381
261,976
247,213
264,728
574,716
653,364
851,527
914,004
817,673
710,077
955,922
1,077,375
911,256
1,149,292
1,032,624
1,107,246
1,039,687
1,214,824
1,336,727
1,763,020
1,221,897
1,183,639
1,119,173
986,608
986,228
1,136,252
818,119
801,482
853,774
967,552
1,002,940
627,449
778,984
1,095,083
815,003
751,099
847,141
993,471
1,042,019
750,695
885,073
1,087,128
1,034,230
955,143
1,190,410
1,011,429
879,272
854,332
842,120
810,713
525,049
507,842
742,414
593,200
655,977
768,549
648,886
749,460
645,083
527,159
519,648
545,134
358,799
247,645
365,728
496,582
463,364
413,519
489,675
652,707
643,268
789,600
591,949
562,903
545,711
538,309
426,040
358,877
328,162
300,013
300,013328,162358,877426,040538,309545,711562,903591,949789,600643,268652,707489,675413,519463,364496,582365,728247,645358,799545,134519,648527,159645,083749,460648,886768,549655,977593,200742,414507,842525,049810,713842,120854,332879,2721,011,4291,190,410955,1431,034,2301,087,128885,073750,6951,042,019993,471847,141751,099815,0031,095,083778,984627,4491,002,940967,552853,774801,482818,1191,136,252986,228986,6081,119,1731,183,6391,221,8971,763,0201,336,7271,214,8241,039,6871,107,2461,032,6241,149,292911,2561,077,375955,922710,077817,673914,004851,527653,364574,716264,728247,213261,976318,381
       Other Current Liabilities 
170,948
144,291
280,471
331,360
300,184
147,902
255,418
331,982
285,561
231,505
184,397
194,646
172,770
219,810
209,975
322,675
234,502
363,997
320,411
257,054
252,458
306,785
287,729
261,964
231,793
284,453
257,214
307,759
453,848
375,330
448,960
368,989
316,734
296,949
322,203
289,316
260,075
320,279
377,380
382,774
386,477
375,952
412,958
429,439
862,153
747,872
456,242
439,063
384,946
496,472
529,696
427,085
301,159
396,987
474,247
475,812
270,673
332,356
249,797
213,903
191,777
39,375
35,921
38,104
198,409
239,961
238,548
172,137
200,253
249,420
283,322
367,538
439,078
279,437
251,486
240,706
18,741
27,256
25,707
23,998
23,99825,70727,25618,741240,706251,486279,437439,078367,538283,322249,420200,253172,137238,548239,961198,40938,10435,92139,375191,777213,903249,797332,356270,673475,812474,247396,987301,159427,085529,696496,472384,946439,063456,242747,872862,153429,439412,958375,952386,477382,774377,380320,279260,075289,316322,203296,949316,734368,989448,960375,330453,848307,759257,214284,453231,793261,964287,729306,785252,458257,054320,411363,997234,502322,675209,975219,810172,770194,646184,397231,505285,561331,982255,418147,902300,184331,360280,471144,291170,948
   > 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
1,190,002
1,164,431
1,085,257
297,894
1,293,303
1,202,275
1,089,914
994,510
1,303,276
1,201,532
1,099,896
984,667
1,287,285
1,191,213
331,685
635,365
632,366
628,039
630,927
630,927628,039632,366635,365331,6851,191,2131,287,285984,6671,099,8961,201,5321,303,276994,5101,089,9141,202,2751,293,303297,8941,085,2571,164,4311,190,0020000000000000000000000000000000000000000000000000000000000000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-3,995,090
-3,933,611
-3,829,366
-200,000
-200,000
-200,000
-705,000
-300,000
-400,000
-3,853,330
-3,965,200
-3,737,817
-4,514,905
78,309
70,363
63,649
52,418
46,832
41,231
35,854
36,040
43,806
45,584
69,379
37,092
32,088
27,947
23,405
23,40527,94732,08837,09269,37945,58443,80636,04035,85441,23146,83252,41863,64970,36378,309-4,514,905-3,737,817-3,965,200-3,853,330-400,000-300,000-705,000-200,000-200,000-200,000-3,829,366-3,933,611-3,995,0900000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
539,100
735,966
894,956
706,093
813,969
890,793
964,886
858,741
912,747
892,886
968,365
888,135
822,782
795,800
1,217,013
1,122,192
1,117,863
1,167,305
1,161,107
1,120,600
998,911
904,306
1,046,581
1,165,375
1,230,914
1,404,933
1,853,388
2,200,430
2,294,012
2,409,830
2,290,752
2,207,843
2,146,679
2,210,319
2,245,330
2,303,756
2,342,782
2,534,661
2,499,026
2,485,140
2,510,748
2,488,299
2,577,199
2,557,037
2,059,482
2,139,366
2,620,849
2,708,734
2,649,526
2,735,883
2,607,111
2,584,563
2,537,966
2,597,387
2,477,725
2,353,703
2,225,493
2,137,643
1,951,577
1,731,609
1,568,296
1,334,626
1,045,476
1,073,204
739,048
564,686
1,304,955
1,146,477
991,098
949,081
875,664
718,544
501,619
372,771
134,322
-84,774
911,321
730,168
415,254
68,740
68,740415,254730,168911,321-84,774134,322372,771501,619718,544875,664949,081991,0981,146,4771,304,955564,686739,0481,073,2041,045,4761,334,6261,568,2961,731,6091,951,5772,137,6432,225,4932,353,7032,477,7252,597,3872,537,9662,584,5632,607,1112,735,8832,649,5262,708,7342,620,8492,139,3662,059,4822,557,0372,577,1992,488,2992,510,7482,485,1402,499,0262,534,6612,342,7822,303,7562,245,3302,210,3192,146,6792,207,8432,290,7522,409,8302,294,0122,200,4301,853,3881,404,9331,230,9141,165,3751,046,581904,306998,9111,120,6001,161,1071,167,3051,117,8631,122,1921,217,013795,800822,782888,135968,365892,886912,747858,741964,886890,793813,969706,093894,956735,966539,100
   Common Stock
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
700,000
700,000
700,000
700,000
700,000
850,000
850,000
850,000
850,000
850,000
850,000
850,000
850,000
850,000
850,000
850,000
850,000
1,000,000
1,000,000
1,000,000
1,000,000
1,000,000
1,000,000
1,000,000
1,000,000
1,200,000
1,200,000
1,200,000
1,200,000
1,200,000
1,200,000
1,200,000
1,200,000
1,200,000
1,200,000
1,200,000
1,200,000
1,200,000
1,200,000
1,200,000
1,200,000
1,200,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
0
0
0
0
00001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,200,0001,200,0001,200,0001,200,0001,200,0001,200,0001,200,0001,200,0001,200,0001,200,0001,200,0001,200,0001,200,0001,200,0001,200,0001,200,0001,200,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,000850,000850,000850,000850,000850,000850,000850,000850,000850,000850,000850,000850,000700,000700,000700,000700,000700,000500,000500,000500,000500,000500,000500,000500,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000
   Retained Earnings 
239,100
435,966
594,956
383,836
491,712
560,793
634,886
528,741
582,747
542,886
668,365
588,135
522,782
495,800
517,013
422,192
417,863
467,305
461,107
420,600
98,911
4,306
146,581
265,375
330,914
504,933
653,388
785,850
913,158
1,025,656
900,918
814,407
748,008
815,326
848,653
908,148
946,967
1,139,912
802,178
784,206
813,966
798,798
890,799
871,873
371,386
444,329
520,551
603,570
557,835
638,508
510,605
488,316
441,138
494,662
376,580
254,207
128,345
32,915
-153,124
-374,234
-537,450
-900,633
-1,188,196
-1,459,361
-1,674,367
-1,848,593
-2,025,358
-2,175,275
-2,311,901
-2,347,797
-2,421,719
-2,578,355
-2,793,839
-2,895,680
-3,101,995
-3,295,644
-3,638,575
-3,706,441
-3,943,606
-4,211,511
-4,211,511-3,943,606-3,706,441-3,638,575-3,295,644-3,101,995-2,895,680-2,793,839-2,578,355-2,421,719-2,347,797-2,311,901-2,175,275-2,025,358-1,848,593-1,674,367-1,459,361-1,188,196-900,633-537,450-374,234-153,12432,915128,345254,207376,580494,662441,138488,316510,605638,508557,835603,570520,551444,329371,386871,873890,799798,798813,966784,206802,1781,139,912946,967908,148848,653815,326748,008814,407900,9181,025,656913,158785,850653,388504,933330,914265,375146,5814,30698,911420,600461,107467,305417,863422,192517,013495,800522,782588,135668,365542,886582,747528,741634,886560,793491,712383,836594,956435,966239,100
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
196,828
202,725
201,145
199,496
197,148
204,728
204,701
205,843
205,746
215,259
213,672
212,565
213,415
213,279
1,130,313
1,121,752
1,102,999
1,096,878
1,097,383
1,096,899
1,095,458
1,068,451
1,036,317
1,010,870
0
0
0
0
00001,010,8701,036,3171,068,4511,095,4581,096,8991,097,3831,096,8781,102,9991,121,7521,130,313213,279213,415212,565213,672215,259205,746205,843204,701204,728197,148199,496201,145202,725196,8280000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.