25 XP   0   0   10

Newcity (Bangkok) Public Company Limited
Buy, Hold or Sell?

Let's analyse Newcity together

PenkeI guess you are interested in Newcity (Bangkok) 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 Newcity (Bangkok) 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 Newcity (Bangkok) Public Company Limited

I send you an email if I find something interesting about Newcity (Bangkok) Public Company Limited.

Quick analysis of Newcity (30 sec.)










What can you expect buying and holding a share of Newcity? (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?
51.3%

What is your share worth?

Current worth
฿3.16
Expected worth in 1 year
฿3.48
How sure are you?
76.9%

+ What do you gain per year?

Total Gains per Share
฿0.32
Return On Investment
4.9%

For what price can you sell your share?

Current Price per Share
฿6.55
Expected price per share
฿1.9100045045045 - ฿9.2
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of Newcity (5 min.)




Live pricePrice per Share (EOD)

฿6.55

Intrinsic Value Per Share

฿-1.27 - ฿19.21

Total Value Per Share

฿1.89 - ฿22.37

2. Growth of Newcity (5 min.)




Is Newcity growing?

Current yearPrevious yearGrowGrow %
How rich?$12.9m$12m$402.1k3.2%

How much money is Newcity making?

Current yearPrevious yearGrowGrow %
Making money$222.5k-$111.4k$334k150.1%
Net Profit Margin5.9%-5.0%--

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

3. Financial Health of Newcity (5 min.)




4. Comparing to competitors in the Apparel Manufacturing industry (5 min.)




  Industry Rankings (Apparel Manufacturing)  


Richest
#186 / 220

Most Revenue
#207 / 220

Most Profit
#143 / 220
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

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

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

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

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

Speculation

The Price per Share of Newcity is ฿6.55. 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 Newcity.
  • 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 Newcity, 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 ฿3.16. Based on the TTM, the Book Value Change Per Share is ฿0.08 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 Newcity.

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 Eps0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Book Value Change Per Share0.000.0%0.000.0%0.000.0%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 Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Price Per Share0.21-0.08-0.03-0.04-0.04-
Price to Earnings Ratio76.39-22.47-3.40--17.03-1.73-
Price-to-Total Gains Ratio118.88-117.23--1.06-23.98-32.28-
Price to Book Ratio2.43-0.89-0.34-0.49-0.59-
Price-to-Total Gains Ratio118.88-117.23--1.06-23.98-32.28-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.178815
Number of shares5592
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 (5592 shares)12.232.53
Gains per Year (5592 shares)48.9410.13
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
104939370
20988861410
3014713792120
40196186122830
50245235153540
60294284184250
70343333215060
80391382245770
90440431276480
100489480317190

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%6.06.00.050.0%10.09.00.052.6%29.09.01.074.4%58.09.010.075.3%
Book Value Change Per Share4.00.00.0100.0%7.05.00.058.3%12.07.00.063.2%24.015.00.061.5%51.026.00.066.2%
Dividend per Share0.00.04.00.0%1.00.011.08.3%5.00.014.026.3%20.00.019.051.3%32.00.045.041.6%
Total Gains per Share4.00.00.0100.0%7.05.00.058.3%12.07.00.063.2%30.09.00.076.9%57.020.00.074.0%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Newcity

About Newcity (Bangkok) Public Company Limited

Newcity (Bangkok) Public Company Limited engages in the distribution of pantyhose products, cosmetics, innerwear, and exercise outfits in Thailand. It also exports its products. The company was founded in 1964 and is based in Bangkok, Thailand.

Fundamental data was last updated by Penke on 2023-09-22 13:33:02.

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 less efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is fair priced.
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 Newcity (Bangkok) Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Newcity to the Apparel Manufacturing industry mean.
  • A Net Profit Margin of 3.1% means that ฿0.03 for each ฿1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Newcity (Bangkok) Public Company Limited:

  • The MRQ is 3.1%. The company is making a profit. +1
  • The TTM is 5.9%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ3.1%TTM5.9%-2.8%
TTM5.9%YOY-5.0%+10.9%
TTM5.9%5Y-1.9%+7.8%
5Y-1.9%10Y0.5%-2.4%
Compared to industry (Apparel Manufacturing)
PeriodCompanyIndustry (mean)+/- 
MRQ3.1%3.3%-0.2%
TTM5.9%3.2%+2.7%
YOY-5.0%3.7%-8.7%
5Y-1.9%2.4%-4.3%
10Y0.5%3.2%-2.7%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Newcity to the Apparel Manufacturing industry mean.
  • 0.5% Return on Assets means that Newcity generated ฿0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Newcity (Bangkok) Public Company Limited:

  • The MRQ is 0.5%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 1.0%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.5%TTM1.0%-0.5%
TTM1.0%YOY-0.5%+1.5%
TTM1.0%5Y-0.1%+1.1%
5Y-0.1%10Y0.3%-0.4%
Compared to industry (Apparel Manufacturing)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5%1.0%-0.5%
TTM1.0%1.0%0.0%
YOY-0.5%1.2%-1.7%
5Y-0.1%0.9%-1.0%
10Y0.3%1.2%-0.9%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Newcity to the Apparel Manufacturing industry mean.
  • 0.8% Return on Equity means Newcity generated ฿0.01 for each ฿1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Newcity (Bangkok) Public Company Limited:

  • The MRQ is 0.8%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.8%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.8%TTM1.8%-1.0%
TTM1.8%YOY-1.0%+2.8%
TTM1.8%5Y-0.3%+2.1%
5Y-0.3%10Y0.5%-0.8%
Compared to industry (Apparel Manufacturing)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8%1.7%-0.9%
TTM1.8%1.9%-0.1%
YOY-1.0%2.0%-3.0%
5Y-0.3%1.6%-1.9%
10Y0.5%1.9%-1.4%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of Newcity (Bangkok) Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Newcity is operating .

  • Measures how much profit Newcity 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 Newcity to the Apparel Manufacturing 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 Newcity (Bangkok) Public Company Limited:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM3.4%-3.4%
TTM3.4%YOY-6.3%+9.7%
TTM3.4%5Y-2.7%+6.1%
5Y-2.7%10Y-1.3%-1.4%
Compared to industry (Apparel Manufacturing)
PeriodCompanyIndustry (mean)+/- 
MRQ-6.0%-6.0%
TTM3.4%3.2%+0.2%
YOY-6.3%5.0%-11.3%
5Y-2.7%4.1%-6.8%
10Y-1.3%3.7%-5.0%
1.2.2. Operating Ratio

Measures how efficient Newcity is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Apparel Manufacturing industry mean).
  • An Operation Ratio of 1.58 means that the operating costs are ฿1.58 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Newcity (Bangkok) Public Company Limited:

  • The MRQ is 1.581. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.573. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.581TTM1.573+0.008
TTM1.573YOY1.823-0.250
TTM1.5735Y1.677-0.104
5Y1.67710Y1.150+0.527
Compared to industry (Apparel Manufacturing)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5811.391+0.190
TTM1.5731.377+0.196
YOY1.8231.361+0.462
5Y1.6771.359+0.318
10Y1.1501.130+0.020
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of Newcity (Bangkok) Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Apparel Manufacturing industry mean).
  • A Current Ratio of 1.68 means the company has ฿1.68 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Newcity (Bangkok) Public Company Limited:

  • The MRQ is 1.679. The company is able to pay all its short-term debts. +1
  • The TTM is 1.577. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.679TTM1.577+0.102
TTM1.577YOY1.493+0.084
TTM1.5775Y1.527+0.049
5Y1.52710Y0.744+0.783
Compared to industry (Apparel Manufacturing)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6791.797-0.118
TTM1.5771.806-0.229
YOY1.4931.847-0.354
5Y1.5271.852-0.325
10Y0.7441.718-0.974
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Newcity to the Apparel Manufacturing industry mean.
  • A Quick Ratio of 0.29 means the company can pay off ฿0.29 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Newcity (Bangkok) Public Company Limited:

  • The MRQ is 0.286. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.368. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.286TTM0.368-0.082
TTM0.368YOY0.428-0.060
TTM0.3685Y0.470-0.102
5Y0.47010Y0.523-0.053
Compared to industry (Apparel Manufacturing)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2860.668-0.382
TTM0.3680.693-0.325
YOY0.4280.834-0.406
5Y0.4700.821-0.351
10Y0.5230.802-0.279
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of Newcity (Bangkok) Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Newcity to Apparel Manufacturing industry mean.
  • A Debt to Asset Ratio of 0.42 means that Newcity assets are financed with 42.2% credit (debt) and the remaining percentage (100% - 42.2%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Newcity (Bangkok) Public Company Limited:

  • The MRQ is 0.422. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.455. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.422TTM0.455-0.032
TTM0.455YOY0.478-0.023
TTM0.4555Y0.460-0.005
5Y0.46010Y0.430+0.030
Compared to industry (Apparel Manufacturing)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4220.452-0.030
TTM0.4550.454+0.001
YOY0.4780.449+0.029
5Y0.4600.445+0.015
10Y0.4300.452-0.022
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Newcity to the Apparel Manufacturing industry mean.
  • A Debt to Equity ratio of 73.2% means that company has ฿0.73 debt for each ฿1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Newcity (Bangkok) Public Company Limited:

  • The MRQ is 0.732. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.837. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.732TTM0.837-0.105
TTM0.837YOY0.916-0.079
TTM0.8375Y0.858-0.021
5Y0.85810Y0.763+0.095
Compared to industry (Apparel Manufacturing)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7320.754-0.022
TTM0.8370.784+0.053
YOY0.9160.819+0.097
5Y0.8580.829+0.029
10Y0.7630.909-0.146
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of Newcity (Bangkok) 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 Newcity generates.

  • Above 15 is considered overpriced but always compare Newcity to the Apparel Manufacturing industry mean.
  • A PE ratio of 76.39 means the investor is paying ฿76.39 for every ฿1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Newcity (Bangkok) Public Company Limited:

  • The EOD is 64.982. Based on the earnings, the company is expensive. -2
  • The MRQ is 76.391. Based on the earnings, the company is expensive. -2
  • The TTM is 22.473. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD64.982MRQ76.391-11.409
MRQ76.391TTM22.473+53.918
TTM22.473YOY3.399+19.074
TTM22.4735Y-17.025+39.498
5Y-17.02510Y1.729-18.754
Compared to industry (Apparel Manufacturing)
PeriodCompanyIndustry (mean)+/- 
EOD64.9827.974+57.008
MRQ76.3918.886+67.505
TTM22.4738.425+14.048
YOY3.3997.707-4.308
5Y-17.02510.826-27.851
10Y1.72916.453-14.724
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Newcity (Bangkok) Public Company Limited:

  • The EOD is 2,517.146. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is 2,959.087. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is 747.222. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD2,517.146MRQ2,959.087-441.942
MRQ2,959.087TTM747.222+2,211.866
TTM747.222YOY-6.356+753.577
TTM747.2225Y154.740+592.482
5Y154.74010Y77.770+76.970
Compared to industry (Apparel Manufacturing)
PeriodCompanyIndustry (mean)+/- 
EOD2,517.1462.405+2,514.741
MRQ2,959.0872.678+2,956.409
TTM747.2221.364+745.858
YOY-6.3560.215-6.571
5Y154.740-0.376+155.116
10Y77.7700.263+77.507
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 Newcity is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Apparel Manufacturing industry mean).
  • A PB ratio of 2.43 means the investor is paying ฿2.43 for each ฿1 in book value.

Let's take a look of the Price to Book Ratio trends of Newcity (Bangkok) Public Company Limited:

  • The EOD is 2.070. Based on the equity, the company is underpriced. +1
  • The MRQ is 2.433. Based on the equity, the company is underpriced. +1
  • The TTM is 0.892. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD2.070MRQ2.433-0.363
MRQ2.433TTM0.892+1.541
TTM0.892YOY0.339+0.553
TTM0.8925Y0.485+0.407
5Y0.48510Y0.589-0.104
Compared to industry (Apparel Manufacturing)
PeriodCompanyIndustry (mean)+/- 
EOD2.0701.378+0.692
MRQ2.4331.382+1.051
TTM0.8921.374-0.482
YOY0.3391.675-1.336
5Y0.4851.756-1.271
10Y0.5892.278-1.689
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 Newcity (Bangkok) 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--0.0650.080-19%0.008+711%0.012+459%0.021+205%
Book Value Per Share--3.1643.039+4%2.940+8%2.985+6%2.782+14%
Current Ratio--1.6791.577+6%1.493+12%1.527+10%0.744+126%
Debt To Asset Ratio--0.4220.455-7%0.478-12%0.460-8%0.430-2%
Debt To Equity Ratio--0.7320.837-13%0.916-20%0.858-15%0.763-4%
Dividend Per Share----0%-0%0.005-100%0.017-100%
Eps--0.0250.055-54%-0.027+208%-0.008+132%0.012+109%
Free Cash Flow Per Share--0.0010.028-98%0.046-99%-0.020+3155%0.049-99%
Free Cash Flow To Equity Per Share---0.206-0.073-64%-0.020-90%0.004-5688%0.061-436%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.974+3%
Intrinsic Value_10Y_max--19.209--------
Intrinsic Value_10Y_min---1.270--------
Intrinsic Value_1Y_max--0.446--------
Intrinsic Value_1Y_min--0.066--------
Intrinsic Value_3Y_max--2.467--------
Intrinsic Value_3Y_min--0.032--------
Intrinsic Value_5Y_max--5.847--------
Intrinsic Value_5Y_min---0.184--------
Market Cap979290500.000-18%1151227000.000415264025.000+177%148014900.000+678%219464942.105+425%241976184.615+376%
Net Profit Margin--0.0310.059-47%-0.050+262%-0.019+162%0.005+498%
Operating Margin---0.034-100%-0.0630%-0.0270%-0.0130%
Operating Ratio--1.5811.573+1%1.823-13%1.677-6%1.150+37%
Pb Ratio2.070-18%2.4330.892+173%0.339+618%0.485+401%0.589+313%
Pe Ratio64.982-18%76.39122.473+240%3.399+2147%-17.025+122%1.729+4319%
Price Per Share6.550-18%7.7002.778+177%0.990+678%1.468+425%1.618+376%
Price To Free Cash Flow Ratio2517.146-18%2959.087747.222+296%-6.356+100%154.740+1812%77.770+3705%
Price To Total Gains Ratio101.127-18%118.882117.233+1%-1.057+101%23.976+396%32.276+268%
Quick Ratio--0.2860.368-22%0.428-33%0.470-39%0.523-45%
Return On Assets--0.0050.010-53%-0.005+212%-0.001+127%0.003+49%
Return On Equity--0.0080.018-56%-0.010+227%-0.003+138%0.005+68%
Total Gains Per Share--0.0650.080-19%0.008+711%0.017+290%0.038+70%
Usd Book Value--12916044.22312403586.409+4%12001441.384+8%12183463.690+6%11355332.313+14%
Usd Book Value Change Per Share--0.0020.002-19%0.000+711%0.000+459%0.001+205%
Usd Book Value Per Share--0.0860.083+4%0.080+8%0.081+6%0.076+14%
Usd Dividend Per Share----0%-0%0.000-100%0.000-100%
Usd Eps--0.0010.001-54%-0.001+208%0.000+132%0.000+109%
Usd Free Cash Flow--2655.253115246.616-98%186422.015-99%-81118.960+3155%183784.427-99%
Usd Free Cash Flow Per Share--0.0000.001-98%0.001-99%-0.001+3155%0.001-99%
Usd Free Cash Flow To Equity Per Share---0.006-0.002-64%-0.001-90%0.000-5688%0.002-436%
Usd Market Cap26734630.650-18%31428497.10011336707.883+177%4040806.770+678%5991392.919+425%6605949.840+376%
Usd Price Per Share0.179-18%0.2100.076+177%0.027+678%0.040+425%0.044+376%
Usd Profit--102854.333222581.357-54%-111469.388+208%-32679.481+132%49287.867+109%
Usd Revenue--3333271.6873741276.814-11%2942864.945+13%3498127.362-5%3970825.905-16%
Usd Total Gains Per Share--0.0020.002-19%0.000+711%0.000+290%0.001+70%
 EOD+4 -4MRQTTM+10 -23YOY+22 -105Y+24 -1010Y+21 -14

3.2. Fundamental Score

Let's check the fundamental score of Newcity (Bangkok) Public Company Limited based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1564.982
Price to Book Ratio (EOD)Between0-12.070
Net Profit Margin (MRQ)Greater than00.031
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.286
Current Ratio (MRQ)Greater than11.679
Debt to Asset Ratio (MRQ)Less than10.422
Debt to Equity Ratio (MRQ)Less than10.732
Return on Equity (MRQ)Greater than0.150.008
Return on Assets (MRQ)Greater than0.050.005
Total4/10 (40.0%)

3.3. Technical Score

Let's check the technical score of Newcity (Bangkok) Public Company Limited based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5044.353
Ma 20Greater thanMa 506.953
Ma 50Greater thanMa 1006.844
Ma 100Greater thanMa 2007.137
OpenGreater thanClose6.850
Total3/5 (60.0%)



Latest Balance Sheet

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

Summary
Total Assets819,203
Total Liabilities346,088
Total Stockholder Equity473,115
 As reported
Total Liabilities 346,088
Total Stockholder Equity+ 473,115
Total Assets = 819,203

Assets

Total Assets819,203
Total Current Assets461,263
Long-term Assets461,263
Total Current Assets
Cash And Cash Equivalents 24,941
Net Receivables 78,665
Inventory 344,062
Total Current Assets  (as reported)461,263
Total Current Assets  (calculated)447,668
+/- 13,595
Long-term Assets
Long Term Investments 292,829
Intangible Assets 2,386
Long-term Assets Other 3,727
Long-term Assets  (as reported)357,941
Long-term Assets  (calculated)298,943
+/- 58,998

Liabilities & Shareholders' Equity

Total Current Liabilities274,738
Long-term Liabilities71,350
Total Stockholder Equity473,115
Total Current Liabilities
Short Long Term Debt 179,014
Accounts payable 93,034
Other Current Liabilities 0
Total Current Liabilities  (as reported)274,738
Total Current Liabilities  (calculated)272,049
+/- 2,689
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt532
Long-term Liabilities Other 3,226
Long-term Liabilities  (as reported)71,350
Long-term Liabilities  (calculated)3,758
+/- 67,592
Total Stockholder Equity
Retained Earnings 166,486
Total Stockholder Equity (as reported)473,115
Total Stockholder Equity (calculated)166,486
+/- 306,629
Other
Capital Stock149,510
Common Stock Shares Outstanding 149,510
Net Debt 154,073
Net Invested Capital 652,129
Net Working Capital 186,525



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-12-312002-06-302001-12-312001-06-30
> Total Assets 
636,221
639,164
649,670
650,546
641,365
649,516
612,588
601,671
594,500
604,102
582,626
578,929
564,417
541,565
544,729
538,411
534,374
557,505
540,942
526,234
522,898
527,447
507,740
495,294
494,856
499,297
479,014
472,160
481,273
500,290
484,718
494,686
510,928
528,083
510,295
524,549
553,463
584,368
606,585
619,174
676,923
664,399
659,585
645,731
630,347
642,729
633,070
627,206
639,745
635,944
619,659
607,920
617,704
610,901
616,563
619,967
628,758
651,596
668,520
666,069
685,225
721,994
706,338
693,080
720,185
758,040
791,772
796,804
789,516
836,580
855,205
880,683
891,588
871,928
841,084
802,848
867,670
866,351
828,854
820,595
850,133
843,874
819,203
819,203843,874850,133820,595828,854866,351867,670802,848841,084871,928891,588880,683855,205836,580789,516796,804791,772758,040720,185693,080706,338721,994685,225666,069668,520651,596628,758619,967616,563610,901617,704607,920619,659635,944639,745627,206633,070642,729630,347645,731659,585664,399676,923619,174606,585584,368553,463524,549510,295528,083510,928494,686484,718500,290481,273472,160479,014499,297494,856495,294507,740527,447522,898526,234540,942557,505534,374538,411544,729541,565564,417578,929582,626604,102594,500601,671612,588649,516641,365650,546649,670639,164636,221
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
478,397
512,833
507,716
507,642
552,642
548,372
561,648
573,631
558,308
524,373
482,590
491,323
484,450
485,237
490,252
489,202
491,917
461,263
461,263491,917489,202490,252485,237484,450491,323482,590524,373558,308573,631561,648548,372552,642507,642507,716512,833478,39700000000000000000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
545
4,460
772
545
1,668
1,028
815
1,039
627
841
1,052
4,198
3,168
19,663
25,339
16,938
22,699
24,941
24,94122,69916,93825,33919,6633,1684,1981,0528416271,0398151,0281,6685457724,46054500000000000000000000000000000000000000000000000000000000000000000
       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
40,000
70,000
65,000
95,000
95,000
65,000
45,000
45,000
45,000
45,000
30,000
30,000
30,000
0
030,00030,00030,00045,00045,00045,00045,00065,00095,00095,00065,00070,00040,000000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
157,674
182,887
163,697
168,396
148,221
148,592
136,146
124,207
125,952
147,706
131,788
118,779
120,057
89,349
81,631
65,972
65,821
84,019
75,651
67,193
71,901
90,426
82,868
70,375
69,945
92,716
81,821
73,104
81,079
109,910
92,639
85,140
90,703
123,587
101,923
98,571
102,476
134,231
127,015
114,486
124,075
137,934
128,401
118,966
114,981
147,291
122,876
101,506
112,333
138,471
119,492
102,893
109,907
132,615
126,910
111,522
114,528
142,466
133,954
120,015
133,490
155,368
145,726
119,108
136,773
124,110
131,237
125,931
151,497
127,067
117,080
125,871
124,947
108,260
93,913
86,953
100,729
99,162
90,210
104,612
97,574
85,278
78,665
78,66585,27897,574104,61290,21099,162100,72986,95393,913108,260124,947125,871117,080127,067151,497125,931131,237124,110136,773119,108145,726155,368133,490120,015133,954142,466114,528111,522126,910132,615109,907102,893119,492138,471112,333101,506122,876147,291114,981118,966128,401137,934124,075114,486127,015134,231102,47698,571101,923123,58790,70385,14092,639109,91081,07973,10481,82192,71669,94570,37582,86890,42671,90167,19375,65184,01965,82165,97281,63189,349120,057118,779131,788147,706125,952124,207136,146148,592148,221168,396163,697182,887157,674
       Other Current Assets 
2,831
2,274
2,939
2,126
3,947
1,435
1,799
1,922
1,367
1,628
2,030
2,557
1,649
1,522
2,520
5,521
6,036
5,120
5,079
5,632
4,668
4,902
4,123
5,001
4,247
5,161
5,902
5,577
4,966
5,571
5,748
5,864
5,535
5,618
5,844
6,815
6,923
7,339
8,178
12,009
8,102
7,282
8,960
12,187
8,448
8,685
7,883
9,080
8,780
7,515
8,703
8,661
7,606
8,134
8,717
9,685
10,390
9,374
1,597
1,769
1,704
681
1,916
2,440
1,249
0
0
1
0
0
0
0
0
0
0
45,000
45,000
0
45,000
30,000
0
0
0
00030,00045,000045,00045,00000000001001,2492,4401,9166811,7041,7691,5979,37410,3909,6858,7178,1347,6068,6618,7037,5158,7809,0807,8838,6858,44812,1878,9607,2828,10212,0098,1787,3396,9236,8155,8445,6185,5355,8645,7485,5714,9665,5775,9025,1614,2475,0014,1234,9024,6685,6325,0795,1206,0365,5212,5201,5221,6492,5572,0301,6281,3671,9221,7991,4353,9472,1262,9392,2742,831
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
279,643
278,939
289,088
281,874
283,937
306,833
319,035
317,958
313,620
316,711
320,258
376,348
381,901
343,617
330,343
360,931
351,957
357,941
357,941351,957360,931330,343343,617381,901376,348320,258316,711313,620317,958319,035306,833283,937281,874289,088278,939279,64300000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
92,455
90,086
81,908
78,505
74,888
72,274
50,181
49,083
36,545
35,909
35,554
35,286
34,709
29,702
42,512
42,339
46,261
47,043
46,239
44,981
43,605
42,430
35,097
34,212
33,617
32,697
31,541
30,164
29,042
28,416
27,886
26,281
25,333
26,368
26,286
25,704
25,337
25,132
25,985
26,510
26,092
26,597
26,488
26,294
26,100
26,148
27,348
26,684
26,622
27,122
26,853
26,829
27,729
28,294
27,905
28,046
28,296
28,538
28,531
28,681
28,913
28,526
28,266
28,275
28,197
28,740
28,519
29,279
26,862
33,322
31,735
31,200
31,065
29,869
28,640
27,387
26,918
26,455
25,540
24,735
0
0
0
00024,73525,54026,45526,91827,38728,64029,86931,06531,20031,73533,32226,86229,27928,51928,74028,19728,27528,26628,52628,91328,68128,53128,53828,29628,04627,90528,29427,72926,82926,85327,12226,62226,68427,34826,14826,10026,29426,48826,59726,09226,51025,98525,13225,33725,70426,28626,36825,33326,28127,88628,41629,04230,16431,54132,69733,61734,21235,09742,43043,60544,98146,23947,04346,26142,33942,51229,70234,70935,28635,55435,90936,54549,08350,18172,27474,88878,50581,90890,08692,455
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
215,891
214,466
222,725
218,353
218,957
245,799
260,368
254,968
251,889
255,229
259,196
309,082
316,475
276,885
264,474
292,834
283,938
292,829
292,829283,938292,834264,474276,885316,475309,082259,196255,229251,889254,968260,368245,799218,957218,353222,725214,466215,89100000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
18,552
15,010
14,786
14,561
14,337
14,113
13,888
13,663
13,439
13,214
12,990
12,766
12,542
12,318
12,093
11,868
11,644
11,420
11,195
10,971
10,747
10,522
10,298
10,073
9,849
9,625
9,400
9,176
8,951
8,727
8,503
8,278
8,055
7,831
7,606
7,381
7,157
6,933
6,708
6,483
6,259
6,035
5,839
5,660
5,483
5,305
5,126
4,947
4,769
4,591
4,412
4,056
3,878
3,699
7,667
4,019
3,887
3,757
3,616
3,501
3,388
3,307
3,158
3,036
2,901
2,768
2,633
2,509
2,386
2,3862,5092,6332,7682,9013,0363,1583,3073,3883,5013,6163,7573,8874,0197,6673,6993,8784,0564,4124,5914,7694,9475,1265,3055,4835,6605,8396,0356,2596,4836,7086,9337,1577,3817,6067,8318,0558,2788,5038,7278,9519,1769,4009,6259,84910,07310,29810,52210,74710,97111,19511,42011,64411,86812,09312,31812,54212,76612,99013,21413,43913,66313,88814,11314,33714,56114,78615,01018,55200000000000000
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,772
7,603
7,503
3,126
3,126
3,125
3,204
3,118
3,229
3,611
3,572
3,528
3,601
3,578
3,695
3,725
3,719
3,727
3,7273,7193,7253,6953,5783,6013,5283,5723,6113,2293,1183,2043,1253,1263,1267,5037,6037,77200000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
527,357
512,442
518,120
523,946
503,271
462,619
436,865
444,422
434,337
459,028
445,987
422,786
403,361
404,640
399,577
388,415
391,852
407,765
396,169
378,337
383,831
381,875
349,675
340,531
339,277
345,089
322,297
312,913
312,089
313,326
283,757
280,398
280,751
283,726
254,906
266,249
279,506
294,258
286,914
299,391
313,788
300,868
297,365
296,327
275,391
290,636
273,480
272,971
274,686
261,385
237,928
236,260
247,906
244,946
235,057
238,581
244,776
257,379
260,552
263,686
268,117
281,042
263,092
252,893
274,228
304,865
344,798
348,809
339,966
389,429
391,446
413,605
455,971
446,091
420,672
391,505
411,601
400,500
403,665
394,954
394,946
380,443
346,088
346,088380,443394,946394,954403,665400,500411,601391,505420,672446,091455,971413,605391,446389,429339,966348,809344,798304,865274,228252,893263,092281,042268,117263,686260,552257,379244,776238,581235,057244,946247,906236,260237,928261,385274,686272,971273,480290,636275,391296,327297,365300,868313,788299,391286,914294,258279,506266,249254,906283,726280,751280,398283,757313,326312,089312,913322,297345,089339,277340,531349,675381,875383,831378,337396,169407,765391,852388,415399,577404,640403,361422,786445,987459,028434,337444,422436,865462,619503,271523,946518,120512,442527,357
   > Total Current Liabilities 
486,532
477,015
451,840
470,907
440,384
419,670
398,250
407,564
401,764
426,186
412,021
393,435
373,938
377,396
367,972
359,682
361,422
379,111
368,593
362,039
361,536
363,604
332,109
324,239
323,544
330,013
306,668
297,788
297,850
299,847
275,790
274,016
275,874
281,374
252,862
263,206
275,647
289,400
280,822
292,442
305,600
291,635
266,608
267,995
245,801
257,332
239,305
237,965
237,892
223,888
199,354
197,391
208,836
207,959
196,984
199,628
206,765
217,714
216,834
220,307
222,147
230,358
212,961
202,559
223,053
255,239
287,450
289,237
281,867
322,339
321,898
341,096
386,299
376,606
350,148
319,846
332,940
319,787
329,955
323,241
319,539
311,400
274,738
274,738311,400319,539323,241329,955319,787332,940319,846350,148376,606386,299341,096321,898322,339281,867289,237287,450255,239223,053202,559212,961230,358222,147220,307216,834217,714206,765199,628196,984207,959208,836197,391199,354223,888237,892237,965239,305257,332245,801267,995266,608291,635305,600292,442280,822289,400275,647263,206252,862281,374275,874274,016275,790299,847297,850297,788306,668330,013323,544324,239332,109363,604361,536362,039368,593379,111361,422359,682367,972377,396373,938393,435412,021426,186401,764407,564398,250419,670440,384470,907451,840477,015486,532
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
114,403
149,797
170,032
156,953
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000156,953170,032149,797114,40300000000000000000000000000000000000000000000000000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
114,403
149,797
170,032
156,953
208,948
282,771
247,995
282,033
292,081
275,117
275,308
240,966
241,405
238,497
224,038
209,774
207,589
179,014
179,014207,589209,774224,038238,497241,405240,966275,308275,117292,081282,033247,995282,771208,948156,953170,032149,797114,40300000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
90,392
110,827
107,550
83,177
79,583
59,115
55,912
9,980
7,315
16,639
10,229
11,753
8,637
12,528
66,728
56,297
51,847
64,190
61,309
56,942
53,816
58,640
65,373
72,865
69,340
61,825
76,524
73,407
75,152
77,501
91,986
84,724
90,268
91,934
106,766
104,183
117,262
96,526
119,727
119,276
115,735
94,098
101,386
102,399
102,630
104,686
116,333
115,751
89,911
93,556
104,891
105,007
98,839
93,081
106,685
113,042
104,559
108,425
132,433
123,454
115,984
126,121
122,145
125,448
133,572
137,464
136,984
119,205
123,718
111,800
37,555
91,341
101,683
82,273
72,898
42,662
89,149
76,944
90,018
98,287
84,281
100,997
93,034
93,034100,99784,28198,28790,01876,94489,14942,66272,89882,273101,68391,34137,555111,800123,718119,205136,984137,464133,572125,448122,145126,121115,984123,454132,433108,425104,559113,042106,68593,08198,839105,007104,89193,55689,911115,751116,333104,686102,630102,399101,38694,098115,735119,276119,72796,526117,262104,183106,76691,93490,26884,72491,98677,50175,15273,40776,52461,82569,34072,86565,37358,64053,81656,94261,30964,19051,84756,29766,72812,5288,63711,75310,22916,6397,3159,98055,91259,11579,58383,177107,550110,82790,392
       Other Current Liabilities 
35,092
11,841
45,995
13,258
15,811
17,151
13,606
64,760
57,836
71,711
72,180
67,818
57,036
64,189
11,591
9,112
10,439
13,785
8,417
10,956
10,841
14,256
10,743
8,485
7,708
19,500
13,760
18,176
15,769
23,551
17,509
18,777
21,525
32,411
27,449
31,724
31,994
40,377
36,408
33,882
32,400
42,444
30,225
32,697
30,203
37,691
25,903
23,948
24,062
29,432
17,529
16,123
20,236
25,380
17,343
16,457
19,702
27,143
2,705
457
1,747
1,995
2,975
852
2,127
0
0
0
0
0
0
0
0
0
0
0
0
10
0
0
0
0
0
00000100000000000002,1278522,9751,9951,7474572,70527,14319,70216,45717,34325,38020,23616,12317,52929,43224,06223,94825,90337,69130,20332,69730,22542,44432,40033,88236,40840,37731,99431,72427,44932,41121,52518,77717,50923,55115,76918,17613,76019,5007,7088,48510,74314,25610,84110,9568,41713,78510,4399,11211,59164,18957,03667,81872,18071,71157,83664,76013,60617,15115,81113,25845,99511,84135,092
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
49,626
57,348
59,572
58,099
67,090
69,548
72,509
69,672
69,485
70,524
71,659
78,661
80,713
73,710
71,713
75,407
69,043
71,350
71,35069,04375,40771,71373,71080,71378,66171,65970,52469,48569,67272,50969,54867,09058,09959,57257,34849,62600000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
13,247
0
498
0
5,249
4,915
4,658
4,373
6,142
11,566
8,751
5,513
5,764
12,682
12,359
13,910
14,395
15,587
7,598
16,025
15,831
15,756
15,112
15,183
15,077
15,629
15,125
14,239
13,479
7,967
6,382
4,877
2,352
2,044
3,043
3,859
4,858
6,092
6,949
8,188
9,233
10,109
11,180
12,445
16,693
17,911
19,328
19,887
20,797
22,101
23,388
24,581
23,633
22,544
23,030
22,088
22,522
23,880
24,402
24,119
24,594
24,837
25,484
25,862
49,626
57,348
59,572
58,099
64,480
67,229
70,485
67,939
68,036
69,247
70,556
77,789
79,981
73,166
71,371
0
0
0
00071,37173,16679,98177,78970,55669,24768,03667,93970,48567,22964,48058,09959,57257,34849,62625,86225,48424,83724,59424,11924,40223,88022,52222,08823,03022,54423,63324,58123,38822,10120,79719,88719,32817,91116,69312,44511,18010,1099,2338,1886,9496,0924,8583,8593,0432,0442,3524,8776,3827,96713,47914,23915,12515,62915,07715,18315,11215,75615,83116,0257,59815,58714,39513,91012,35912,6825,7645,5138,75111,5666,1424,3734,6584,9155,2490498013,2470
> Total Stockholder Equity
108,864
126,722
131,550
126,600
138,094
186,897
175,723
157,249
160,163
145,074
136,639
156,143
161,056
136,926
145,152
149,996
142,522
149,740
144,773
147,897
139,067
145,573
158,065
154,763
155,579
154,208
156,717
159,247
169,184
186,964
200,961
214,288
230,177
244,357
255,389
258,300
273,957
290,110
319,671
319,783
363,135
363,531
362,220
349,404
354,956
352,093
359,590
354,235
365,059
374,559
381,731
371,660
369,798
365,955
381,507
381,386
383,982
394,217
407,968
402,383
417,107
440,951
443,246
440,188
445,957
453,175
446,974
447,995
449,550
447,151
463,759
467,078
435,618
425,837
420,412
411,343
456,069
465,852
425,189
425,641
455,188
463,431
473,115
473,115463,431455,188425,641425,189465,852456,069411,343420,412425,837435,618467,078463,759447,151449,550447,995446,974453,175445,957440,188443,246440,951417,107402,383407,968394,217383,982381,386381,507365,955369,798371,660381,731374,559365,059354,235359,590352,093354,956349,404362,220363,531363,135319,783319,671290,110273,957258,300255,389244,357230,177214,288200,961186,964169,184159,247156,717154,208155,579154,763158,065145,573139,067147,897144,773149,740142,522149,996145,152136,926161,056156,143136,639145,074160,163157,249175,723186,897138,094126,600131,550126,722108,864
   Common Stock
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
149,510
0
0
0
000149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510149,510120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 00000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
94,891
94,044
100,026
95,913
79,676
100,786
112,264
107,005
104,654
107,001
110,024
151,703
158,774
129,110
119,764
0
0
0
000119,764129,110158,774151,703110,024107,001104,654107,005112,264100,78679,67695,913100,02694,04494,89100000000000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.