25 XP   0   0   10

Mida Assets Public Company Limited
Buy, Hold or Sell?

Let's analyse Mida Assets Public Company Limited together

PenkeI guess you are interested in Mida Assets 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 Mida Assets 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 Mida Assets Public Company Limited

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

Quick analysis of Mida Assets Public Company Limited (30 sec.)










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

How much money do you get?

How much money do you get?
฿0.00
When do you have the money?
1 year
How often do you get paid?
15.0%

What is your share worth?

Current worth
฿1.94
Expected worth in 1 year
฿1.97
How sure are you?
60.0%

+ What do you gain per year?

Total Gains per Share
฿0.03
Return On Investment
7.3%

For what price can you sell your share?

Current Price per Share
฿0.47
Expected price per share
฿0.47 - ฿0.5
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of Mida Assets Public Company Limited (5 min.)




Live pricePrice per Share (EOD)

฿0.47

Intrinsic Value Per Share

฿-1.89 - ฿1.06

Total Value Per Share

฿0.05 - ฿2.99

2. Growth of Mida Assets Public Company Limited (5 min.)




Is Mida Assets Public Company Limited growing?

Current yearPrevious yearGrowGrow %
How rich?$138.1m$136.9m-$2.2m-1.7%

How much money is Mida Assets Public Company Limited making?

Current yearPrevious yearGrowGrow %
Making money$482.5k-$1.4m$1.8m393.3%
Net Profit Margin1.1%-10.9%--

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

3. Financial Health of Mida Assets Public Company Limited (5 min.)




4. Comparing to competitors in the Credit Services industry (5 min.)




  Industry Rankings (Credit Services)  


Richest
#145 / 262

Most Revenue
#172 / 262

Most Profit
#170 / 262

Most Efficient
#180 / 262
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

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

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

What can you expect buying and holding a share of Mida Assets Public Company Limited?

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

Speculation

The Price per Share of Mida Assets Public Company Limited is ฿0.47. 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 Mida Assets Public Company Limited.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Mida Assets Public Company Limited, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is ฿1.94. 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 ฿-0.01 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 Mida Assets Public Company Limited.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 ฿% of Price per Share฿% of Price per Share฿% of Price per Share฿% of Price per Share฿% of Price per Share
Usd Eps0.000.4%0.000.0%0.00-0.1%0.000.0%0.000.0%
Usd Book Value Change Per Share0.000.4%0.000.1%0.00-0.1%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 Share0.000.4%0.000.1%0.00-0.1%0.000.0%0.000.0%
Usd Price Per Share0.01-0.01-0.01-0.01-0.02-
Price to Earnings Ratio1.62--0.11--6.76-8.95-20.20-
Price-to-Total Gains Ratio6.24--4.33--53.34--29.80--57.04-
Price to Book Ratio0.20-0.24-0.27-0.26-0.37-
Price-to-Total Gains Ratio6.24--4.33--53.34--29.80--57.04-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.013395
Number of shares74654
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 (74654 shares)18.22-7.89
Gains per Year (74654 shares)72.86-31.54
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1073630-32-42
201461360-63-74
302192090-95-106
402912820-126-138
503643550-158-170
604374280-189-202
705105010-221-234
805835740-252-266
906566470-284-298
1007297200-315-330

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 Share2.02.00.050.0%2.010.00.016.7%5.015.00.025.0%24.015.01.060.0%55.015.07.071.4%
Book Value Change Per Share2.02.00.050.0%2.010.00.016.7%7.013.00.035.0%24.016.00.060.0%54.023.00.070.1%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.020.00.0%6.00.034.015.0%12.00.065.015.6%
Total Gains per Share2.02.00.050.0%2.010.00.016.7%7.013.00.035.0%24.016.00.060.0%55.022.00.071.4%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Mida Assets Public Company Limited

About Mida Assets Public Company Limited

Mida Assets Public Company Limited engages in the sale and hire-purchase financing of electrical home appliances and motorcycles in Thailand. It offers products on hire purchase, such as televisions, DVD players, air conditioners, home theatre sets, refrigerators, home stereos, washing machines, electric fans, etc. The company also develops real estate properties; operates hotels; operates and rents golf courses; and provides real estate agency services, as well as sells etreatmerchandises. In addition, it offers billboard and advertising services; public relation services; financial services for used cars; and security guard services. Further, the company engages in electronic commerce business; asset management from purchases of non-performing receivables of financial institutions; and management of hotel, resort, commercial building, and condominium. The company was formerly known as Nakornpathom Mida 1991 and changed its name to Mida Assets Public Company Limited in 1997. Mida Assets Public Company Limited was founded in 1991 and is based in Bangkok, Thailand.

Fundamental data was last updated by Penke on 2023-11-22 14:13:04.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is 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 not able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is just able to pay all its debts with equity.

Valuation

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

1.1. Profitability of Mida Assets Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Mida Assets Public Company Limited to the Credit Services industry mean.
  • A Net Profit Margin of 23.6% means that ฿0.24 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 23.6%. The company is making a huge profit. +2
  • The TTM is 1.1%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ23.6%TTM1.1%+22.5%
TTM1.1%YOY-10.9%+12.0%
TTM1.1%5Y-4.6%+5.7%
5Y-4.6%10Y-0.7%-3.9%
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ23.6%14.9%+8.7%
TTM1.1%14.7%-13.6%
YOY-10.9%18.3%-29.2%
5Y-4.6%16.6%-21.2%
10Y-0.7%15.8%-16.5%
1.1.2. Return on Assets

Shows how efficient Mida Assets Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Mida Assets Public Company Limited to the Credit Services industry mean.
  • 1.4% Return on Assets means that Mida Assets Public Company Limited generated ฿0.01 profit for each $1 in assets.

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

  • The MRQ is 1.4%. Using its assets, the company is less efficient in making profit.
  • The TTM is 0.2%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.4%TTM0.2%+1.2%
TTM0.2%YOY-0.4%+0.6%
TTM0.2%5Y-0.2%+0.3%
5Y-0.2%10Y0.0%-0.2%
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4%0.9%+0.5%
TTM0.2%0.8%-0.6%
YOY-0.4%1.0%-1.4%
5Y-0.2%0.9%-1.1%
10Y0.0%0.9%-0.9%
1.1.3. Return on Equity

Shows how efficient Mida Assets Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Mida Assets Public Company Limited to the Credit Services industry mean.
  • 4.3% Return on Equity means Mida Assets Public Company Limited generated ฿0.04 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 4.3%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 0.5%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ4.3%TTM0.5%+3.8%
TTM0.5%YOY-1.4%+1.8%
TTM0.5%5Y-0.5%+1.0%
5Y-0.5%10Y0.0%-0.5%
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ4.3%3.3%+1.0%
TTM0.5%3.5%-3.0%
YOY-1.4%3.8%-5.2%
5Y-0.5%3.3%-3.8%
10Y0.0%3.6%-3.6%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of Mida Assets Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Mida Assets Public Company Limited is operating .

  • Measures how much profit Mida Assets 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 Mida Assets Public Company Limited to the Credit Services 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 Mida Assets Public Company Limited:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-3.5%+3.5%
TTM-3.5%YOY4.6%-8.1%
TTM-3.5%5Y5.0%-8.4%
5Y5.0%10Y4.9%+0.1%
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-18.9%-18.9%
TTM-3.5%16.8%-20.3%
YOY4.6%28.2%-23.6%
5Y5.0%21.4%-16.4%
10Y4.9%22.9%-18.0%
1.2.2. Operating Ratio

Measures how efficient Mida Assets Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Credit Services industry mean).
  • An Operation Ratio of 1.60 means that the operating costs are ฿1.60 for each ฿1 in net sales.

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

  • The MRQ is 1.600. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.621. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.600TTM1.621-0.021
TTM1.621YOY1.573+0.048
TTM1.6215Y1.508+0.112
5Y1.50810Y1.072+0.437
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6000.882+0.718
TTM1.6210.882+0.739
YOY1.5730.859+0.714
5Y1.5080.813+0.695
10Y1.0720.739+0.333
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of Mida Assets Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Mida Assets Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Credit Services industry mean).
  • A Current Ratio of 1.03 means the company has ฿1.03 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 1.031. The company is just able to pay all its short-term debts.
  • The TTM is 0.906. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ1.031TTM0.906+0.124
TTM0.906YOY1.025-0.119
TTM0.9065Y1.158-0.252
5Y1.15810Y0.823+0.335
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0312.571-1.540
TTM0.9062.547-1.641
YOY1.0252.457-1.432
5Y1.1583.777-2.619
10Y0.8233.809-2.986
1.3.2. Quick Ratio

Measures if Mida Assets 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 Mida Assets Public Company Limited to the Credit Services industry mean.
  • A Quick Ratio of 0.00 means the company can pay off ฿0.00 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 0.004. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.086. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.004TTM0.086-0.082
TTM0.086YOY0.366-0.280
TTM0.0865Y0.354-0.268
5Y0.35410Y0.550-0.195
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0041.311-1.307
TTM0.0861.264-1.178
YOY0.3662.552-2.186
5Y0.3543.293-2.939
10Y0.5503.206-2.656
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of Mida Assets Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Mida Assets Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Mida Assets Public Company Limited to Credit Services industry mean.
  • A Debt to Asset Ratio of 0.55 means that Mida Assets Public Company Limited assets are financed with 54.9% credit (debt) and the remaining percentage (100% - 54.9%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.549. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.568. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.549TTM0.568-0.019
TTM0.568YOY0.565+0.003
TTM0.5685Y0.546+0.022
5Y0.54610Y0.512+0.034
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5490.717-0.168
TTM0.5680.698-0.130
YOY0.5650.707-0.142
5Y0.5460.706-0.160
10Y0.5120.691-0.179
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Mida Assets Public Company Limited to the Credit Services industry mean.
  • A Debt to Equity ratio of 166.7% means that company has ฿1.67 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 1.667. The company is just able to pay all its debts with equity.
  • The TTM is 1.814. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.667TTM1.814-0.147
TTM1.814YOY1.758+0.056
TTM1.8145Y1.606+0.208
5Y1.60610Y1.389+0.218
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6672.300-0.633
TTM1.8142.308-0.494
YOY1.7582.317-0.559
5Y1.6062.393-0.787
10Y1.3892.376-0.987
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of Mida Assets 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 Mida Assets Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Mida Assets Public Company Limited to the Credit Services industry mean.
  • A PE ratio of 1.62 means the investor is paying ฿1.62 for every ฿1 in earnings.

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

  • The EOD is 1.953. Based on the earnings, the company is cheap. +2
  • The MRQ is 1.620. Based on the earnings, the company is cheap. +2
  • The TTM is -0.107. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD1.953MRQ1.620+0.332
MRQ1.620TTM-0.107+1.728
TTM-0.107YOY-6.758+6.651
TTM-0.1075Y8.949-9.056
5Y8.94910Y20.200-11.251
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
EOD1.9536.777-4.824
MRQ1.6206.536-4.916
TTM-0.1076.700-6.807
YOY-6.7588.166-14.924
5Y8.9499.127-0.178
10Y20.20010.983+9.217
2.2. Price To Free Cash Flow Ratio

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

  • The EOD is 5.337. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 4.428. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 1.989. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD5.337MRQ4.428+0.908
MRQ4.428TTM1.989+2.439
TTM1.989YOY-100.796+102.785
TTM1.9895Y-8.813+10.802
5Y-8.81310Y-5.448-3.365
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
EOD5.337-0.693+6.030
MRQ4.428-0.678+5.106
TTM1.989-0.674+2.663
YOY-100.796-0.432-100.364
5Y-8.813-0.515-8.298
10Y-5.448-0.493-4.955
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 Mida Assets Public Company Limited is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Credit Services industry mean).
  • A PB ratio of 0.20 means the investor is paying ฿0.20 for each ฿1 in book value.

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

  • The EOD is 0.243. Based on the equity, the company is cheap. +2
  • The MRQ is 0.201. Based on the equity, the company is cheap. +2
  • The TTM is 0.237. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.243MRQ0.201+0.041
MRQ0.201TTM0.237-0.036
TTM0.237YOY0.269-0.032
TTM0.2375Y0.259-0.022
5Y0.25910Y0.370-0.111
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
EOD0.2430.882-0.639
MRQ0.2010.855-0.654
TTM0.2370.861-0.624
YOY0.2691.136-0.867
5Y0.2591.310-1.051
10Y0.3701.439-1.069
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 Mida Assets 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--0.0620.009+630%-0.014+123%-0.004+106%0.007+748%
Book Value Per Share--1.9361.888+3%1.920+1%1.973-2%1.916+1%
Current Ratio--1.0310.906+14%1.025+1%1.158-11%0.823+25%
Debt To Asset Ratio--0.5490.568-3%0.565-3%0.546+1%0.512+7%
Debt To Equity Ratio--1.6671.814-8%1.758-5%1.606+4%1.389+20%
Dividend Per Share----0%-0%-0%0.001-100%
Eps--0.0600.007+790%-0.020+133%-0.008+113%0.000+18551%
Free Cash Flow Per Share--0.0220.015+51%-0.006+127%-0.001+102%-0.039+277%
Free Cash Flow To Equity Per Share---0.118-0.032-72%0.004-3431%-0.013-89%-0.008-93%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.975+3%
Intrinsic Value_10Y_max--1.056--------
Intrinsic Value_10Y_min---1.885--------
Intrinsic Value_1Y_max--0.014--------
Intrinsic Value_1Y_min---0.163--------
Intrinsic Value_3Y_max--0.112--------
Intrinsic Value_3Y_min---0.514--------
Intrinsic Value_5Y_max--0.295--------
Intrinsic Value_5Y_min---0.891--------
Market Cap1176927045.120+17%976599037.4401120584792.960-13%1295871799.680-25%1279903886.072-24%1750390580.203-44%
Net Profit Margin--0.2360.011+2078%-0.109+146%-0.046+119%-0.007+103%
Operating Margin----0.0350%0.046-100%0.050-100%0.049-100%
Operating Ratio--1.6001.621-1%1.573+2%1.508+6%1.072+49%
Pb Ratio0.243+17%0.2010.237-15%0.269-25%0.259-22%0.370-46%
Pe Ratio1.953+17%1.620-0.107+107%-6.758+517%8.949-82%20.200-92%
Price Per Share0.470+17%0.3900.448-13%0.518-25%0.511-24%0.699-44%
Price To Free Cash Flow Ratio5.337+17%4.4281.989+123%-100.796+2376%-8.813+299%-5.448+223%
Price To Total Gains Ratio7.523+17%6.243-4.331+169%-53.338+954%-29.797+577%-57.044+1014%
Quick Ratio--0.0040.086-95%0.366-99%0.354-99%0.550-99%
Return On Assets--0.0140.002+759%-0.004+132%-0.002+112%0.000+4185%
Return On Equity--0.0430.005+840%-0.014+133%-0.005+112%0.000+20479%
Total Gains Per Share--0.0620.009+630%-0.014+123%-0.004+106%0.008+672%
Usd Book Value--138198409.500134762497.451+3%136995569.180+1%140821984.156-2%136833040.849+1%
Usd Book Value Change Per Share--0.0020.000+630%0.000+123%0.000+106%0.000+748%
Usd Book Value Per Share--0.0550.054+3%0.055+1%0.056-2%0.055+1%
Usd Dividend Per Share----0%-0%-0%0.000-100%
Usd Eps--0.0020.000+790%-0.001+133%0.000+113%0.000+18551%
Usd Free Cash Flow--1571290.5001041166.567+51%-425060.956+127%-37573.831+102%-2230639.930+242%
Usd Free Cash Flow Per Share--0.0010.000+51%0.000+127%0.000+102%-0.001+277%
Usd Free Cash Flow To Equity Per Share---0.003-0.001-72%0.000-3431%0.000-89%0.000-93%
Usd Market Cap33542420.786+17%27833072.56731936666.599-13%36932346.291-25%36477260.753-24%49886131.536-44%
Usd Price Per Share0.013+17%0.0110.013-13%0.015-25%0.015-24%0.020-44%
Usd Profit--4293981.000482511.056+790%-1415183.004+133%-543120.989+113%23102.985+18486%
Usd Revenue--18171286.50017061908.083+7%13025223.330+40%16151981.415+13%17087764.950+6%
Usd Total Gains Per Share--0.0020.000+630%0.000+123%0.000+106%0.000+672%
 EOD+4 -4MRQTTM+24 -8YOY+23 -105Y+18 -1510Y+23 -13

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-151.953
Price to Book Ratio (EOD)Between0-10.243
Net Profit Margin (MRQ)Greater than00.236
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.004
Current Ratio (MRQ)Greater than11.031
Debt to Asset Ratio (MRQ)Less than10.549
Debt to Equity Ratio (MRQ)Less than11.667
Return on Equity (MRQ)Greater than0.150.043
Return on Assets (MRQ)Greater than0.050.014
Total5/10 (50.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose0.480
Total1/1 (100.0%)



Reversals in quarterly reports

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

 2022-06-302022-09-302022-12-312023-03-312023-06-30
Net Working Capital  -182,257-141,668-323,925-573,536-897,461-13,001-910,4621,040,985130,523



Latest Balance Sheet

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

Summary
Total Assets10,758,330
Total Liabilities5,909,263
Total Stockholder Equity3,544,984
 As reported
Total Liabilities 5,909,263
Total Stockholder Equity+ 3,544,984
Total Assets = 10,758,330

Assets

Total Assets10,758,330
Total Current Assets4,391,665
Long-term Assets4,391,665
Total Current Assets
Cash And Cash Equivalents 134,036
Net Receivables 18,785
Inventory 153,563
Other Current Assets 2,396,686
Total Current Assets  (as reported)4,391,665
Total Current Assets  (calculated)2,703,070
+/- 1,688,595
Long-term Assets
Long Term Investments 56,577
Long-term Assets Other 82,179
Long-term Assets  (as reported)6,366,665
Long-term Assets  (calculated)138,756
+/- 6,227,909

Liabilities & Shareholders' Equity

Total Current Liabilities4,261,142
Long-term Liabilities1,648,121
Total Stockholder Equity3,544,984
Total Current Liabilities
Short Long Term Debt 3,290,761
Accounts payable 557,946
Other Current Liabilities 123,761
Total Current Liabilities  (as reported)4,261,142
Total Current Liabilities  (calculated)3,972,468
+/- 288,674
Long-term Liabilities
Long term Debt 1,536,645
Capital Lease Obligations Min Short Term Debt58,878
Long-term Liabilities  (as reported)1,648,121
Long-term Liabilities  (calculated)1,595,523
+/- 52,598
Total Stockholder Equity
Retained Earnings 715,496
Total Stockholder Equity (as reported)3,544,984
Total Stockholder Equity (calculated)715,496
+/- 2,829,488
Other
Capital Stock1,252,048
Common Stock Shares Outstanding 2,504,096
Net Debt 4,693,370
Net Invested Capital 8,372,390
Net Working Capital 130,523



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-30
> Total Assets 
4,250,039
4,715,115
5,031,433
5,544,291
5,974,197
7,234,174
5,841,145
5,682,514
5,869,426
5,787,669
7,421,798
7,508,845
7,798,483
7,680,986
7,444,763
7,530,051
7,219,602
6,941,486
6,970,021
5,831,535
5,865,279
5,887,873
6,157,759
6,320,671
6,598,436
6,668,706
6,553,642
6,756,826
6,782,837
6,947,127
7,029,298
7,163,609
7,196,573
7,163,918
6,731,932
6,850,690
6,869,599
6,885,003
6,953,235
7,234,959
7,378,110
7,570,153
7,851,340
8,405,496
8,643,983
9,061,178
9,051,313
9,249,363
9,530,149
9,896,135
10,226,838
10,230,875
10,334,207
10,323,465
10,392,288
10,476,173
10,815,427
10,862,626
10,887,546
10,846,614
10,697,878
10,676,529
10,688,848
10,771,841
10,748,429
10,742,239
11,218,132
10,830,804
10,841,918
10,867,676
10,930,755
11,450,794
10,973,164
11,057,491
11,026,524
10,946,869
10,758,330
10,758,33010,946,86911,026,52411,057,49110,973,16411,450,79410,930,75510,867,67610,841,91810,830,80411,218,13210,742,23910,748,42910,771,84110,688,84810,676,52910,697,87810,846,61410,887,54610,862,62610,815,42710,476,17310,392,28810,323,46510,334,20710,230,87510,226,8389,896,1359,530,1499,249,3639,051,3139,061,1788,643,9838,405,4967,851,3407,570,1537,378,1107,234,9596,953,2356,885,0036,869,5996,850,6906,731,9327,163,9187,196,5737,163,6097,029,2986,947,1276,782,8376,756,8266,553,6426,668,7066,598,4366,320,6716,157,7595,887,8735,865,2795,831,5356,970,0216,941,4867,219,6027,530,0517,444,7637,680,9867,798,4837,508,8457,421,7985,787,6695,869,4265,682,5145,841,1457,234,1745,974,1975,544,2915,031,4334,715,1154,250,039
   > 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
3,719,257
3,558,021
3,499,313
3,495,500
3,500,981
3,606,427
3,710,598
3,887,588
3,852,857
3,828,480
3,838,160
3,851,444
3,954,016
4,022,944
4,083,446
4,111,214
4,698,298
4,361,003
4,451,795
4,565,390
4,591,041
5,058,407
4,567,653
4,596,224
4,468,033
4,377,810
4,391,665
4,391,6654,377,8104,468,0334,596,2244,567,6535,058,4074,591,0414,565,3904,451,7954,361,0034,698,2984,111,2144,083,4464,022,9443,954,0163,851,4443,838,1603,828,4803,852,8573,887,5883,710,5983,606,4273,500,9813,495,5003,499,3133,558,0213,719,25700000000000000000000000000000000000000000000000000
       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
247,834
68,013
100,896
139,868
139,463
123,768
97,582
96,396
133,189
179,881
115,265
102,448
131,869
93,261
101,852
123,952
675,733
257,750
184,179
245,433
238,229
615,783
94,480
122,034
112,179
131,577
134,036
134,036131,577112,179122,03494,480615,783238,229245,433184,179257,750675,733123,952101,85293,261131,869102,448115,265179,881133,18996,39697,582123,768139,463139,868100,89668,013247,83400000000000000000000000000000000000000000000000000
       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
69
69
55
0
0
0
0
0
0
0
0
0
0
7,875
0
0
0
0
00007,875000000000055696900000000000000000000000000000000000000000000000000000000000
       Net Receivables 
1,930,669
2,109,829
2,265,865
2,533,384
2,663,869
2,688,907
2,588,947
2,518,770
2,521,086
2,558,400
2,551,239
2,613,515
2,445,721
2,317,685
2,169,307
2,257,890
1,880,879
1,749,687
1,750,279
1,474,045
1,437,068
1,419,051
1,405,155
1,399,574
1,442,769
1,432,100
1,348,890
1,374,115
1,360,651
1,396,090
1,467,544
1,461,691
1,456,249
1,463,282
1,534,538
1,573,979
1,599,993
1,553,617
1,532,716
1,561,956
1,496,935
1,489,880
1,495,447
1,548,178
1,533,893
1,591,739
1,570,946
1,610,003
1,639,828
1,681,793
1,836,937
1,847,961
1,802,921
1,793,102
1,756,422
1,852,306
1,950,683
1,966,153
1,914,793
22,673
23,193
21,854
1,887,680
1,886,350
1,879,880
1,859,104
1,789,221
1,714,588
1,723,313
1,718,313
1,633,031
1,688,776
1,672,990
1,616,555
25,557
38,623
18,785
18,78538,62325,5571,616,5551,672,9901,688,7761,633,0311,718,3131,723,3131,714,5881,789,2211,859,1041,879,8801,886,3501,887,68021,85423,19322,6731,914,7931,966,1531,950,6831,852,3061,756,4221,793,1021,802,9211,847,9611,836,9371,681,7931,639,8281,610,0031,570,9461,591,7391,533,8931,548,1781,495,4471,489,8801,496,9351,561,9561,532,7161,553,6171,599,9931,573,9791,534,5381,463,2821,456,2491,461,6911,467,5441,396,0901,360,6511,374,1151,348,8901,432,1001,442,7691,399,5741,405,1551,419,0511,437,0681,474,0451,750,2791,749,6871,880,8792,257,8902,169,3072,317,6852,445,7212,613,5152,551,2392,558,4002,521,0862,518,7702,588,9472,688,9072,663,8692,533,3842,265,8652,109,8291,930,669
       Other Current Assets 
34,936
50,373
53,705
58,674
70,376
81,347
79,715
180,899
175,799
107,014
121,595
124,745
132,413
113,853
71,800
116,232
145,774
125,743
23,258
93,855
116,463
103,486
54,061
97,792
91,437
75,690
63,706
48,047
74,568
66,856
72,625
114,962
117,746
115,945
82,180
87,110
88,884
117,276
108,026
164,481
183,566
163,219
223,337
131,245
104,481
101,758
98,695
86,980
119,416
86,303
117,863
84,762
97,318
94,655
95,986
95,769
107,441
105,029
94,271
1,522,904
1,578,338
1,597,396
151,000
151,163
134,896
132,399
143,636
124,095
118,078
126,591
116,961
102,697
96,959
108,422
2,571,038
2,459,110
2,396,686
2,396,6862,459,1102,571,038108,42296,959102,697116,961126,591118,078124,095143,636132,399134,896151,163151,0001,597,3961,578,3381,522,90494,271105,029107,44195,76995,98694,65597,31884,762117,86386,303119,41686,98098,695101,758104,481131,245223,337163,219183,566164,481108,026117,27688,88487,11082,180115,945117,746114,96272,62566,85674,56848,04763,70675,69091,43797,79254,061103,486116,46393,85523,258125,743145,774116,23271,800113,853132,413124,745121,595107,014175,799180,89979,71581,34770,37658,67453,70550,37334,936
   > 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
7,018,134
6,859,718
6,825,085
6,734,832
6,748,897
6,664,983
6,631,025
6,519,833
6,469,801
6,390,123
6,302,286
6,339,713
6,392,387
6,405,511
6,461,267
6,558,490
6,569,059
6,366,665
6,366,6656,569,0596,558,4906,461,2676,405,5116,392,3876,339,7136,302,2866,390,1236,469,8016,519,8336,631,0256,664,9836,748,8976,734,8326,825,0856,859,7187,018,13400000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
566,393
627,324
626,739
595,403
573,498
541,689
509,029
463,407
626,066
583,584
1,757,021
1,730,665
1,883,835
1,911,874
1,985,471
1,968,902
1,956,721
1,949,947
2,008,470
1,110,773
873,907
889,834
1,086,266
1,103,412
1,134,265
1,177,922
1,046,339
1,075,543
1,082,943
1,108,325
1,127,611
1,426,408
1,476,659
1,517,360
1,588,236
1,437,429
1,440,829
1,447,758
1,453,783
1,468,434
1,490,822
1,594,783
1,717,077
1,816,096
1,869,502
2,031,581
2,278,007
2,425,513
2,632,302
2,802,127
2,847,777
2,894,301
2,912,785
2,928,861
2,952,847
2,991,836
3,034,928
3,071,091
3,183,347
3,216,322
3,230,293
3,258,950
3,280,221
3,352,293
3,328,874
3,300,725
3,271,300
3,250,606
3,217,378
3,200,812
3,169,209
3,138,407
3,110,529
3,082,601
0
0
0
0003,082,6013,110,5293,138,4073,169,2093,200,8123,217,3783,250,6063,271,3003,300,7253,328,8743,352,2933,280,2213,258,9503,230,2933,216,3223,183,3473,071,0913,034,9282,991,8362,952,8472,928,8612,912,7852,894,3012,847,7772,802,1272,632,3022,425,5132,278,0072,031,5811,869,5021,816,0961,717,0771,594,7831,490,8221,468,4341,453,7831,447,7581,440,8291,437,4291,588,2361,517,3601,476,6591,426,4081,127,6111,108,3251,082,9431,075,5431,046,3391,177,9221,134,2651,103,4121,086,266889,834873,9071,110,7732,008,4701,949,9471,956,7211,968,9021,985,4711,911,8741,883,8351,730,6651,757,021583,584626,066463,407509,029541,689573,498595,403626,739627,324566,393
       Goodwill 
90,106
0
0
0
0
0
0
0
0
0
68,182
73,739
91,882
91,883
91,882
91,882
91,882
91,882
91,882
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
111
0
0
0
111
0
0
0
111
0
0
0
111
0
0
0
111
0
0
0
111
0
0
0
111
0
0
0
111
0
0
0011100011100011100011100011100011100011100011100000000000000000000000000091,88291,88291,88291,88291,88291,88391,88273,73968,18200000000090,106
       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
56,577
56,577
56,577
56,577
56,577
56,577
56,577
56,577
56,577
56,577
56,577
56,577
56,577
56,577
56,577
56,577
56,577
56,577
56,577
56,577
56,577
56,577
56,577
56,577
56,577
56,577
56,577
56,57756,57756,57756,57756,57756,57756,57756,57756,57756,57756,57756,57756,57756,57756,57756,57756,57756,57756,57756,57756,57756,57756,57756,57756,57756,57756,57700000000000000000000000000000000000000000000000000
       Intangible Assets 
90,106
0
0
0
0
0
0
0
0
0
68,182
73,739
91,882
91,883
91,882
91,882
91,882
91,882
91,882
0
0
0
0
0
0
0
100,134
100,134
100,134
99,601
99,601
99,601
99,601
99,601
99,553
99,553
99,553
99,553
99,553
101,353
101,353
101,353
101,353
101,353
0
78,320
69,997
61,674
53,351
58,472
36,584
34,239
31,169
24,058
20,373
19,802
19,227
18,648
17,958
17,498
16,923
16,345
21,757
0
0
0
11,407
0
0
0
9,566
0
0
0
7,812
0
0
007,8120009,56600011,40700021,75716,34516,92317,49817,95818,64819,22719,80220,37324,05831,16934,23936,58458,47253,35161,67469,99778,3200101,353101,353101,353101,353101,35399,55399,55399,55399,55399,55399,60199,60199,60199,60199,601100,134100,134100,134000000091,88291,88291,88291,88291,88291,88391,88273,73968,18200000000090,106
       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
140,804
140,192
139,449
141,823
125,293
123,102
82,469
83,411
59,451
58,705
29,344
37,907
37,784
37,925
40,695
81,768
81,646
82,179
82,17981,64681,76840,69537,92537,78437,90729,34458,70559,45183,41182,469123,102125,293141,823139,449140,192140,80400000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
2,613,304
2,815,637
3,052,524
3,435,784
4,026,302
4,173,106
2,687,802
2,400,669
2,489,730
2,347,276
3,632,104
3,602,673
3,888,496
3,772,520
3,533,261
3,502,455
3,215,687
2,968,507
3,027,352
2,090,719
2,114,050
2,126,773
2,387,827
2,483,906
2,738,761
2,791,630
2,620,760
2,779,566
2,802,907
2,930,315
2,998,650
3,081,580
3,068,820
2,985,668
3,036,571
2,771,803
2,758,495
2,742,176
2,775,012
3,034,768
3,136,883
3,282,960
3,467,181
3,811,341
4,004,571
4,364,671
4,293,117
4,434,316
4,716,359
5,056,970
5,354,200
5,332,645
5,417,468
5,385,213
5,431,100
5,464,065
5,780,746
5,808,311
5,832,248
5,761,714
5,615,425
5,588,546
5,592,963
5,637,994
5,664,504
5,672,268
6,189,391
5,831,886
5,937,193
5,989,201
6,119,498
6,676,390
6,209,851
6,328,753
6,382,926
6,254,237
5,909,263
5,909,2636,254,2376,382,9266,328,7536,209,8516,676,3906,119,4985,989,2015,937,1935,831,8866,189,3915,672,2685,664,5045,637,9945,592,9635,588,5465,615,4255,761,7145,832,2485,808,3115,780,7465,464,0655,431,1005,385,2135,417,4685,332,6455,354,2005,056,9704,716,3594,434,3164,293,1174,364,6714,004,5713,811,3413,467,1813,282,9603,136,8833,034,7682,775,0122,742,1762,758,4952,771,8033,036,5712,985,6683,068,8203,081,5802,998,6502,930,3152,802,9072,779,5662,620,7602,791,6302,738,7612,483,9062,387,8272,126,7732,114,0502,090,7193,027,3522,968,5073,215,6873,502,4553,533,2613,772,5203,888,4963,602,6733,632,1042,347,2762,489,7302,400,6692,687,8024,173,1064,026,3023,435,7843,052,5242,815,6372,613,304
   > Total Current Liabilities 
1,759,424
2,055,217
2,195,543
2,720,758
3,469,133
3,746,808
2,208,498
1,584,963
1,632,522
1,494,603
2,291,396
2,266,588
3,068,180
2,943,488
2,885,344
2,627,341
2,466,721
2,346,495
2,122,600
1,408,203
1,449,313
1,576,077
1,507,670
1,495,430
1,710,339
1,280,154
1,270,614
1,414,889
1,498,661
1,684,948
1,843,239
2,002,448
2,066,785
1,618,548
1,673,180
1,439,297
1,441,073
1,471,070
1,545,158
1,844,672
1,910,202
1,963,459
2,402,056
2,380,273
2,084,921
1,812,025
2,307,679
2,472,589
2,400,477
2,962,125
2,393,424
2,391,789
2,609,144
2,273,131
2,700,226
2,708,401
3,072,084
2,710,394
3,451,892
3,414,307
3,145,374
2,801,532
2,828,272
3,397,129
2,793,401
2,720,486
3,305,476
3,503,257
4,714,557
4,862,338
4,326,720
4,445,629
4,749,910
4,920,149
5,365,494
5,288,272
4,261,142
4,261,1425,288,2725,365,4944,920,1494,749,9104,445,6294,326,7204,862,3384,714,5573,503,2573,305,4762,720,4862,793,4013,397,1292,828,2722,801,5323,145,3743,414,3073,451,8922,710,3943,072,0842,708,4012,700,2262,273,1312,609,1442,391,7892,393,4242,962,1252,400,4772,472,5892,307,6791,812,0252,084,9212,380,2732,402,0561,963,4591,910,2021,844,6721,545,1581,471,0701,441,0731,439,2971,673,1801,618,5482,066,7852,002,4481,843,2391,684,9481,498,6611,414,8891,270,6141,280,1541,710,3391,495,4301,507,6701,576,0771,449,3131,408,2032,122,6002,346,4952,466,7212,627,3412,885,3442,943,4883,068,1802,266,5882,291,3961,494,6031,632,5221,584,9632,208,4983,746,8083,469,1332,720,7582,195,5432,055,2171,759,424
       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
4,674,456
4,617,529
4,736,066
1,064,224
1,545,470
1,497,483
1,852,992
1,843,186
2,401,179
2,835,779
2,604,055
2,240,592
2,239,707
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000002,239,7072,240,5922,604,0552,835,7792,401,1791,843,1861,852,9921,497,4831,545,4701,064,2244,736,0664,617,5294,674,45600000000000000000000000000000000000000000000000000
       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
4,674,456
4,617,529
4,736,066
1,064,224
1,545,470
1,497,483
1,852,992
1,843,186
2,401,179
2,847,084
2,604,055
2,243,897
2,241,344
2,784,094
2,215,553
2,135,543
2,672,717
2,799,474
3,981,581
4,146,606
3,527,031
3,565,067
3,894,020
4,074,582
4,373,984
4,318,866
3,290,761
3,290,7614,318,8664,373,9844,074,5823,894,0203,565,0673,527,0314,146,6063,981,5812,799,4742,672,7172,135,5432,215,5532,784,0942,241,3442,243,8972,604,0552,847,0842,401,1791,843,1861,852,9921,497,4831,545,4701,064,2244,736,0664,617,5294,674,45600000000000000000000000000000000000000000000000000
       Accounts payable 
540,657
575,238
566,628
1,146,990
2,009,748
2,075,847
91,754
87,240
87,093
80,092
96,965
125,472
71,021
73,136
74,501
82,993
82,172
89,300
75,381
66,558
79,649
81,299
97,466
96,069
134,189
52,020
63,564
59,582
96,757
89,696
75,354
71,117
69,027
68,231
79,239
87,977
84,165
82,443
60,227
93,212
66,216
76,320
65,718
86,898
88,517
85,090
74,963
90,763
102,258
97,136
113,288
329,352
277,216
305,755
100,580
339,794
343,552
341,206
94,170
372,636
362,605
367,985
67,386
263,299
262,771
271,124
55,652
297,591
317,278
319,821
70,990
404,610
400,515
436,941
265,694
612,241
557,946
557,946612,241265,694436,941400,515404,61070,990319,821317,278297,59155,652271,124262,771263,29967,386367,985362,605372,63694,170341,206343,552339,794100,580305,755277,216329,352113,28897,136102,25890,76374,96385,09088,51786,89865,71876,32066,21693,21260,22782,44384,16587,97779,23968,23169,02771,11775,35489,69696,75759,58263,56452,020134,18996,06997,46681,29979,64966,55875,38189,30082,17282,99374,50173,13671,021125,47296,96580,09287,09387,24091,7542,075,8472,009,7481,146,990566,628575,238540,657
       Other Current Liabilities 
554,927
550,794
480,395
559,928
493,687
636,352
1,424,387
725,054
424,954
369,435
645,722
484,827
438,946
396,652
438,347
461,933
409,330
369,904
369,510
378,670
385,585
412,049
425,565
470,887
477,310
586,399
464,878
477,572
444,802
438,030
504,964
547,431
473,851
430,630
426,715
503,603
422,598
412,311
454,577
503,540
475,962
463,716
509,175
642,891
503,109
503,846
500,127
477,508
405,580
432,074
475,601
288,176
308,027
262,472
414,343
215,636
193,072
166,585
223,140
58,460
59,199
58,954
330,714
318,827
290,948
292,072
355,664
383,946
393,908
370,388
405,961
393,276
378,805
381,042
106,576
123,418
123,761
123,761123,418106,576381,042378,805393,276405,961370,388393,908383,946355,664292,072290,948318,827330,71458,95459,19958,460223,140166,585193,072215,636414,343262,472308,027288,176475,601432,074405,580477,508500,127503,846503,109642,891509,175463,716475,962503,540454,577412,311422,598503,603426,715430,630473,851547,431504,964438,030444,802477,572464,878586,399477,310470,887425,565412,049385,585378,670369,510369,904409,330461,933438,347396,652438,946484,827645,722369,435424,954725,0541,424,387636,352493,687559,928480,395550,794554,927
   > 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
2,347,407
2,470,051
2,787,014
2,764,691
2,240,865
2,871,103
2,951,782
2,883,915
2,328,629
1,222,636
1,126,863
1,792,779
2,230,761
1,459,941
1,408,604
1,017,432
965,965
1,648,121
1,648,121965,9651,017,4321,408,6041,459,9412,230,7611,792,7791,126,8631,222,6362,328,6292,883,9152,951,7822,871,1032,240,8652,764,6912,787,0142,470,0512,347,40700000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
145,021
548,500
185,109
192,678
188,304
180,318
169,401
164,365
280,620
304,254
310,898
303,068
293,757
290,984
289,681
287,572
289,273
118,356
124,125
128,010
136,472
146,059
235,270
236,369
80,815
109,217
110,622
111,843
113,404
109,687
112,095
113,763
108,948
104,055
105,454
107,223
101,411
103,611
106,948
111,742
101,156
102,557
103,939
80,176
90,695
81,422
92,673
94,812
90,855
97,588
96,159
97,781
110,982
110,752
112,110
112,192
109,074
109,778
112,459
114,038
98,589
82,904
95,974
97,063
89,527
71,640
83,166
63,637
75,388
75,730
82,248
86,527
0
0
0
00086,52782,24875,73075,38863,63783,16671,64089,52797,06395,97482,90498,589114,038112,459109,778109,074112,192112,110110,752110,98297,78196,15997,58890,85594,81292,67381,42290,69580,176103,939102,557101,156111,742106,948103,611101,411107,223105,454104,055108,948113,763112,095109,687113,404111,843110,622109,21780,815236,369235,270146,059136,472128,010124,125118,356289,273287,572289,681290,984293,757303,068310,898304,254280,620164,365169,401180,318188,304192,678185,109548,500145,02100
> Total Stockholder Equity
1,568,654
1,682,051
1,759,635
1,885,686
1,712,097
2,817,107
2,904,810
3,027,165
3,115,402
3,173,285
3,215,353
3,270,678
3,281,266
3,224,832
3,233,847
3,340,814
3,338,759
3,334,063
3,282,845
3,290,043
3,296,500
3,294,932
3,308,805
3,353,146
3,364,167
3,362,499
3,410,879
3,443,587
3,456,172
3,469,256
3,476,252
3,515,361
3,545,895
3,581,633
3,079,438
3,439,922
3,457,724
3,473,398
3,500,137
3,507,519
3,526,892
3,556,790
3,592,182
3,631,953
3,642,138
3,670,826
3,716,672
3,754,060
3,778,799
3,787,844
3,795,422
3,802,836
3,813,659
3,825,463
3,842,747
3,881,056
3,904,532
3,916,729
3,908,902
3,931,534
3,922,124
3,925,239
3,922,581
3,941,845
3,902,916
3,876,157
3,834,650
3,769,934
3,688,990
3,639,593
3,580,675
3,518,260
3,486,257
3,431,060
3,356,021
3,392,036
3,544,984
3,544,9843,392,0363,356,0213,431,0603,486,2573,518,2603,580,6753,639,5933,688,9903,769,9343,834,6503,876,1573,902,9163,941,8453,922,5813,925,2393,922,1243,931,5343,908,9023,916,7293,904,5323,881,0563,842,7473,825,4633,813,6593,802,8363,795,4223,787,8443,778,7993,754,0603,716,6723,670,8263,642,1383,631,9533,592,1823,556,7903,526,8923,507,5193,500,1373,473,3983,457,7243,439,9223,079,4383,581,6333,545,8953,515,3613,476,2523,469,2563,456,1723,443,5873,410,8793,362,4993,364,1673,353,1463,308,8053,294,9323,296,5003,290,0433,282,8453,334,0633,338,7593,340,8143,233,8473,224,8323,281,2663,270,6783,215,3533,173,2853,115,4023,027,1652,904,8102,817,1071,712,0971,885,6861,759,6351,682,0511,568,654
   Common Stock
508,000
508,000
508,000
508,000
512,000
1,024,000
1,024,000
1,024,031
1,029,394
1,029,394
1,029,394
1,029,395
1,029,395
1,034,758
1,034,758
1,034,758
1,034,758
1,034,758
1,034,758
1,034,758
1,034,758
1,034,758
1,034,758
1,034,758
1,034,758
1,034,758
1,034,758
1,034,758
1,034,758
1,034,758
1,034,758
1,034,758
1,034,758
1,034,758
1,034,758
1,034,758
1,034,758
1,034,758
1,034,758
1,034,758
1,138,226
1,138,226
1,138,226
1,138,226
1,252,047
1,252,047
1,252,047
1,252,047
1,252,047
1,252,047
1,252,047
1,252,047
1,252,047
1,252,047
1,252,047
1,252,047
1,252,047
1,252,047
1,252,047
1,252,047
1,252,048
1,252,048
1,252,048
1,252,048
1,252,048
1,252,048
1,252,048
1,252,048
1,252,048
1,252,048
1,252,048
1,252,048
1,252,048
1,252,048
0
0
0
0001,252,0481,252,0481,252,0481,252,0481,252,0481,252,0481,252,0481,252,0481,252,0481,252,0481,252,0481,252,0481,252,0481,252,0481,252,0471,252,0471,252,0471,252,0471,252,0471,252,0471,252,0471,252,0471,252,0471,252,0471,252,0471,252,0471,252,0471,252,0471,252,0471,252,0471,138,2261,138,2261,138,2261,138,2261,034,7581,034,7581,034,7581,034,7581,034,7581,034,7581,034,7581,034,7581,034,7581,034,7581,034,7581,034,7581,034,7581,034,7581,034,7581,034,7581,034,7581,034,7581,034,7581,034,7581,034,7581,034,7581,034,7581,034,7581,034,7581,034,7581,034,7581,029,3951,029,3951,029,3941,029,3941,029,3941,024,0311,024,0001,024,000512,000508,000508,000508,000508,000
   Retained Earnings 
166,363
268,535
328,610
454,661
279,193
360,203
427,971
616,463
700,649
758,532
800,599
855,924
862,570
806,136
815,150
922,118
917,063
915,367
861,694
868,940
875,397
873,829
887,701
940,821
951,842
950,174
998,554
1,031,262
1,060,969
1,074,053
1,081,049
1,120,158
1,150,692
1,186,430
678,345
1,039,700
1,057,502
1,073,176
1,120,855
1,128,237
1,044,142
1,074,040
1,091,139
1,069,341
965,705
994,393
1,040,238
1,077,627
1,102,366
1,111,411
1,118,987
1,126,402
1,137,225
1,149,029
1,164,166
1,202,475
1,218,435
1,234,878
1,225,070
1,118,506
1,114,970
1,115,905
1,245,402
1,248,209
1,217,679
1,183,471
1,148,631
1,083,558
998,541
939,517
883,831
823,943
783,989
720,377
525,541
564,830
715,496
715,496564,830525,541720,377783,989823,943883,831939,517998,5411,083,5581,148,6311,183,4711,217,6791,248,2091,245,4021,115,9051,114,9701,118,5061,225,0701,234,8781,218,4351,202,4751,164,1661,149,0291,137,2251,126,4021,118,9871,111,4111,102,3661,077,6271,040,238994,393965,7051,069,3411,091,1391,074,0401,044,1421,128,2371,120,8551,073,1761,057,5021,039,700678,3451,186,4301,150,6921,120,1581,081,0491,074,0531,060,9691,031,262998,554950,174951,842940,821887,701873,829875,397868,940861,694915,367917,063922,118815,150806,136862,570855,924800,599758,532700,649616,463427,971360,203279,193454,661328,610268,535166,363
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000
   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
46,820
46,820
46,820
46,820
48,967
48,967
56,483
52,237
54,217
51,700
45,821
48,001
47,559
64,017
55,618
63,067
56,399
56,757
60,830
70,457
67,224
64,698
72,649
81,064
0
0
0
00081,06472,64964,69867,22470,45760,83056,75756,39963,06755,61864,01747,55948,00145,82151,70054,21752,23756,48348,96748,96746,82046,82046,82046,82000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.