25 XP   0   0   10

Wave Entertainment Public Company Limited
Buy, Hold or Sell?

Let's analyse Wave Entertainment Public Company Limited together

PenkeI guess you are interested in Wave Entertainment 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 Wave Entertainment 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 Wave Entertainment Public Company Limited

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

Quick analysis of Wave Entertainment Public Company Limited (30 sec.)










What can you expect buying and holding a share of Wave Entertainment 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?
0.0%

What is your share worth?

Current worth
฿0.10
Expected worth in 1 year
฿0.18
How sure are you?
47.5%

+ What do you gain per year?

Total Gains per Share
฿0.08
Return On Investment
46.8%

For what price can you sell your share?

Current Price per Share
฿0.18
Expected price per share
฿0.16 - ฿0.18
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of Wave Entertainment Public Company Limited (5 min.)




Live pricePrice per Share (EOD)

฿0.18

Intrinsic Value Per Share

฿-1.19 - ฿-0.43

Total Value Per Share

฿-1.09 - ฿-0.33

2. Growth of Wave Entertainment Public Company Limited (5 min.)




Is Wave Entertainment Public Company Limited growing?

Current yearPrevious yearGrowGrow %
How rich?$24m$8.3m$10.3m55.3%

How much money is Wave Entertainment Public Company Limited making?

Current yearPrevious yearGrowGrow %
Making money-$571.6k-$4.7m$4.1m727.8%
Net Profit Margin-23.3%471.2%--

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

3. Financial Health of Wave Entertainment Public Company Limited (5 min.)




4. Comparing to competitors in the Education & Training Services industry (5 min.)




  Industry Rankings (Education & Training Services)  


Richest
#94 / 132

Most Revenue
#121 / 132

Most Profit
#82 / 132

Most Efficient
#104 / 132
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

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

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

What can you expect buying and holding a share of Wave Entertainment Public Company Limited?

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

Speculation

The Price per Share of Wave Entertainment Public Company Limited is ฿0.18. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Wave Entertainment 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 Wave Entertainment 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 ฿0.10. Based on the TTM, the Book Value Change Per Share is ฿0.02 per quarter. Based on the YOY, the Book Value Change Per Share is ฿-0.02 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 Wave Entertainment 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 Eps0.000.0%0.000.0%0.00-0.3%0.00-0.1%0.00-0.1%
Usd Book Value Change Per Share0.000.0%0.000.3%0.00-0.3%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%0.000.3%0.00-0.3%0.000.0%0.000.0%
Usd Price Per Share0.00-0.00-0.02-0.03-0.34-
Price to Earnings Ratio-72.68--33.61--15.41-644.99-3,650.01-
Price-to-Total Gains Ratio130.58--22.36--203.88--1,087.23-4,237.17-
Price to Book Ratio1.50-5.17-41.98-15.38-188.07-
Price-to-Total Gains Ratio130.58--22.36--203.88--1,087.23-4,237.17-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.004986
Number of shares200561
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 (200561 shares)116.91-17.23
Gains per Year (200561 shares)467.64-68.94
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
104684580-69-79
209359260-138-148
30140313940-207-217
40187118620-276-286
50233823300-345-355
60280627980-414-424
70327432660-483-493
80374137340-552-562
90420942020-620-631
100467646700-689-700

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share0.04.00.00.0%2.010.00.016.7%4.016.00.020.0%13.022.05.032.5%36.022.019.046.8%
Book Value Change Per Share2.02.00.050.0%5.07.00.041.7%8.012.00.040.0%19.021.00.047.5%39.038.00.050.6%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.020.00.0%0.00.040.00.0%8.00.069.010.4%
Total Gains per Share2.02.00.050.0%5.07.00.041.7%8.012.00.040.0%19.021.00.047.5%42.035.00.054.5%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Wave Entertainment Public Company Limited

About Wave Entertainment Public Company Limited

Wave Exponential Public Company Limited, together with its subsidiaries, engages in the production and distribution of television programs in Thailand. It also operates an English language institution that provides English language courses and services for adult learners under the Wall Street English name; and restaurants under the Jeffer Steak & Seafood name. In addition, the company is involved in the operation of television programmes, concerts, and events; and sale of food and beverage, as well as provision of creative and marketing communication management service activities. The company was formerly known as Wave Entertainment Public Company Limited and changed its name to Wave Exponential Public Company Limited in May 2023. Wave Exponential Public Company Limited was incorporated in 1988 and is headquartered in Bangkok, Thailand.

Fundamental data was last updated by Penke on 2023-09-27 14:27:03.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is 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 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 overpriced.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is expensive.
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.1. Profitability of Wave Entertainment Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Wave Entertainment Public Company Limited to the Education & Training Services industry mean.
  • A Net Profit Margin of -4.1% means that ฿-0.04 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is -4.1%. The company is making a loss. -1
  • The TTM is -23.3%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-4.1%TTM-23.3%+19.2%
TTM-23.3%YOY471.2%-494.4%
TTM-23.3%5Y82.3%-105.5%
5Y82.3%10Y43.9%+38.3%
Compared to industry (Education & Training Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-4.1%3.3%-7.4%
TTM-23.3%3.0%-26.3%
YOY471.2%0.5%+470.7%
5Y82.3%-0.9%+83.2%
10Y43.9%2.7%+41.2%
1.1.2. Return on Assets

Shows how efficient Wave Entertainment Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Wave Entertainment Public Company Limited to the Education & Training Services industry mean.
  • -0.4% Return on Assets means that Wave Entertainment Public Company Limited generated ฿0.00 profit for each $1 in assets.

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

  • The MRQ is -0.4%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -2.1%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.4%TTM-2.1%+1.7%
TTM-2.1%YOY-19.2%+17.1%
TTM-2.1%5Y-4.9%+2.8%
5Y-4.9%10Y-2.2%-2.7%
Compared to industry (Education & Training Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.4%0.5%-0.9%
TTM-2.1%0.5%-2.6%
YOY-19.2%0.1%-19.3%
5Y-4.9%--4.9%
10Y-2.2%0.6%-2.8%
1.1.3. Return on Equity

Shows how efficient Wave Entertainment Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Wave Entertainment Public Company Limited to the Education & Training Services industry mean.
  • -0.5% Return on Equity means Wave Entertainment Public Company Limited generated ฿-0.01 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is -0.5%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -7.4%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.5%TTM-7.4%+6.9%
TTM-7.4%YOY-127.7%+120.3%
TTM-7.4%5Y-29.1%+21.7%
5Y-29.1%10Y-14.3%-14.8%
Compared to industry (Education & Training Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.5%1.0%-1.5%
TTM-7.4%1.2%-8.6%
YOY-127.7%0.2%-127.9%
5Y-29.1%0.6%-29.7%
10Y-14.3%1.4%-15.7%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of Wave Entertainment Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Wave Entertainment Public Company Limited is operating .

  • Measures how much profit Wave Entertainment 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 Wave Entertainment Public Company Limited to the Education & Training 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 Wave Entertainment Public Company Limited:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-17.9%+17.9%
TTM-17.9%YOY-54.7%+36.8%
TTM-17.9%5Y-18.0%+0.1%
5Y-18.0%10Y-11.1%-6.9%
Compared to industry (Education & Training Services)
PeriodCompanyIndustry (mean)+/- 
MRQ--1.4%+1.4%
TTM-17.9%1.3%-19.2%
YOY-54.7%4.8%-59.5%
5Y-18.0%3.4%-21.4%
10Y-11.1%5.7%-16.8%
1.2.2. Operating Ratio

Measures how efficient Wave Entertainment Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Education & Training Services industry mean).
  • An Operation Ratio of 1.70 means that the operating costs are ฿1.70 for each ฿1 in net sales.

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

  • The MRQ is 1.702. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.904. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.702TTM1.904-0.202
TTM1.904YOY1.600+0.303
TTM1.9045Y1.741+0.163
5Y1.74110Y1.373+0.368
Compared to industry (Education & Training Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7021.197+0.505
TTM1.9041.194+0.710
YOY1.6001.140+0.460
5Y1.7411.128+0.613
10Y1.3731.069+0.304
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of Wave Entertainment Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Wave Entertainment Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Education & Training Services industry mean).
  • A Current Ratio of 2.97 means the company has ฿2.97 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 2.975. The company is able to pay all its short-term debts. +1
  • The TTM is 2.285. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.975TTM2.285+0.689
TTM2.285YOY0.385+1.900
TTM2.2855Y0.910+1.376
5Y0.91010Y0.587+0.323
Compared to industry (Education & Training Services)
PeriodCompanyIndustry (mean)+/- 
MRQ2.9751.300+1.675
TTM2.2851.346+0.939
YOY0.3851.569-1.184
5Y0.9101.525-0.615
10Y0.5871.525-0.938
1.3.2. Quick Ratio

Measures if Wave Entertainment 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 Wave Entertainment Public Company Limited to the Education & Training Services industry mean.
  • A Quick Ratio of 0.01 means the company can pay off ฿0.01 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 0.008. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.675. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.008TTM0.675-0.667
TTM0.675YOY0.198+0.477
TTM0.6755Y0.242+0.433
5Y0.24210Y0.296-0.054
Compared to industry (Education & Training Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0080.938-0.930
TTM0.6751.002-0.327
YOY0.1981.323-1.125
5Y0.2421.206-0.964
10Y0.2961.423-1.127
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of Wave Entertainment Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Wave Entertainment Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Wave Entertainment Public Company Limited to Education & Training Services industry mean.
  • A Debt to Asset Ratio of 0.27 means that Wave Entertainment Public Company Limited assets are financed with 27.2% credit (debt) and the remaining percentage (100% - 27.2%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.272. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.418. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.272TTM0.418-0.146
TTM0.418YOY0.739-0.321
TTM0.4185Y0.576-0.159
5Y0.57610Y0.570+0.007
Compared to industry (Education & Training Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2720.474-0.202
TTM0.4180.479-0.061
YOY0.7390.507+0.232
5Y0.5760.491+0.085
10Y0.5700.479+0.091
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Wave Entertainment Public Company Limited to the Education & Training Services industry mean.
  • A Debt to Equity ratio of 37.3% means that company has ฿0.37 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.373. The company is very able to pay all its debts with equity. +2
  • The TTM is 1.591. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ0.373TTM1.591-1.218
TTM1.591YOY3.581-1.991
TTM1.5915Y2.185-0.594
5Y2.18510Y2.211-0.026
Compared to industry (Education & Training Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3730.859-0.486
TTM1.5910.905+0.686
YOY3.5810.906+2.675
5Y2.1850.887+1.298
10Y2.2110.934+1.277
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of Wave Entertainment 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 Wave Entertainment Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Wave Entertainment Public Company Limited to the Education & Training Services industry mean.
  • A PE ratio of -72.68 means the investor is paying ฿-72.68 for every ฿1 in earnings.

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

  • The EOD is -87.212. Based on the earnings, the company is expensive. -2
  • The MRQ is -72.676. Based on the earnings, the company is expensive. -2
  • The TTM is -33.612. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-87.212MRQ-72.676-14.535
MRQ-72.676TTM-33.612-39.064
TTM-33.612YOY-15.414-18.198
TTM-33.6125Y644.994-678.606
5Y644.99410Y3,650.007-3,005.012
Compared to industry (Education & Training Services)
PeriodCompanyIndustry (mean)+/- 
EOD-87.2121.437-88.649
MRQ-72.6760.929-73.605
TTM-33.6120.407-34.019
YOY-15.4144.324-19.738
5Y644.9945.713+639.281
10Y3,650.0079.464+3,640.543
2.2. Price To Free Cash Flow Ratio

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

  • The EOD is -2.398. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -1.998. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -170.793. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-2.398MRQ-1.998-0.400
MRQ-1.998TTM-170.793+168.795
TTM-170.793YOY-504.467+333.673
TTM-170.7935Y-842.560+671.767
5Y-842.56010Y768.222-1,610.782
Compared to industry (Education & Training Services)
PeriodCompanyIndustry (mean)+/- 
EOD-2.3980.772-3.170
MRQ-1.9981.685-3.683
TTM-170.793-0.097-170.696
YOY-504.4670.326-504.793
5Y-842.560-0.175-842.385
10Y768.2220.584+767.638
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 Wave Entertainment Public Company Limited is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Education & Training Services industry mean).
  • A PB ratio of 1.50 means the investor is paying ฿1.50 for each ฿1 in book value.

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

  • The EOD is 1.795. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.496. Based on the equity, the company is underpriced. +1
  • The TTM is 5.173. Based on the equity, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD1.795MRQ1.496+0.299
MRQ1.496TTM5.173-3.677
TTM5.173YOY41.978-36.806
TTM5.1735Y15.384-10.211
5Y15.38410Y188.068-172.684
Compared to industry (Education & Training Services)
PeriodCompanyIndustry (mean)+/- 
EOD1.7951.143+0.652
MRQ1.4961.118+0.378
TTM5.1731.167+4.006
YOY41.9781.560+40.418
5Y15.3841.852+13.532
10Y188.0681.992+186.076
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 Wave Entertainment 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--0.0010.021-95%-0.020+1800%-0.003+370%0.001+5%
Book Value Per Share--0.1000.078+28%0.035+187%0.104-3%0.113-12%
Current Ratio--2.9752.285+30%0.385+672%0.910+227%0.587+407%
Debt To Asset Ratio--0.2720.418-35%0.739-63%0.576-53%0.570-52%
Debt To Equity Ratio--0.3731.591-77%3.581-90%2.185-83%2.211-83%
Dividend Per Share----0%-0%-0%-0%
Eps---0.001-0.002+363%-0.020+3729%-0.006+1148%-0.003+561%
Free Cash Flow Per Share---0.019-0.015-22%0.001-2218%-0.001-95%-0.002-89%
Free Cash Flow To Equity Per Share---0.0200.002-1336%-0.005-75%-0.001-97%0.010-298%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.875+14%
Intrinsic Value_10Y_max---0.433--------
Intrinsic Value_10Y_min---1.194--------
Intrinsic Value_1Y_max---0.013--------
Intrinsic Value_1Y_min---0.034--------
Intrinsic Value_3Y_max---0.063--------
Intrinsic Value_3Y_min---0.178--------
Intrinsic Value_5Y_max---0.141--------
Intrinsic Value_5Y_min---0.401--------
Market Cap1556432916.480+17%1297028116.2001469964821.170-12%7695696087.040-83%8936475841.218-85%106535412055.191-99%
Net Profit Margin---0.041-0.233+472%4.712-101%0.823-105%0.439-109%
Operating Margin----0.1790%-0.5470%-0.1800%-0.1110%
Operating Ratio--1.7021.904-11%1.600+6%1.741-2%1.373+24%
Pb Ratio1.795+17%1.4965.173-71%41.978-96%15.384-90%188.068-99%
Pe Ratio-87.212-20%-72.676-33.612-54%-15.414-79%644.994-111%3650.007-102%
Price Per Share0.180+17%0.1500.170-12%0.890-83%1.033-85%12.321-99%
Price To Free Cash Flow Ratio-2.398-20%-1.998-170.793+8447%-504.467+25144%-842.560+42063%768.222-100%
Price To Total Gains Ratio156.700+17%130.583-22.364+117%-203.876+256%-1087.230+933%4237.175-97%
Quick Ratio--0.0080.675-99%0.198-96%0.242-97%0.296-97%
Return On Assets---0.004-0.021+466%-0.192+5017%-0.049+1219%-0.022+488%
Return On Equity---0.005-0.074+1345%-1.277+24726%-0.291+5565%-0.143+2679%
Total Gains Per Share--0.0010.021-95%-0.020+1800%-0.003+370%0.001+5%
Usd Book Value--24018808.41718703326.674+28%8359957.407+187%24862579.380-3%27176488.407-12%
Usd Book Value Change Per Share--0.0000.001-95%-0.001+1800%0.000+370%0.000+5%
Usd Book Value Per Share--0.0030.002+28%0.001+187%0.003-3%0.003-12%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Eps--0.0000.000+363%-0.001+3729%0.000+1148%0.000+561%
Usd Free Cash Flow---4494661.915-3527037.655-22%212178.683-2218%-231937.913-95%-498634.030-89%
Usd Free Cash Flow Per Share---0.0010.000-22%0.000-2218%0.000-95%0.000-89%
Usd Free Cash Flow To Equity Per Share---0.0010.000-1336%0.000-75%0.000-97%0.000-298%
Usd Market Cap43113191.786+17%35927678.81940718025.546-12%213170781.611-83%247540380.802-85%2951030913.929-99%
Usd Price Per Share0.005+17%0.0040.005-12%0.025-83%0.029-85%0.341-99%
Usd Profit---123587.899-571679.116+363%-4732626.085+3729%-1542421.022+1148%-816597.622+561%
Usd Revenue--3041447.4242647981.687+15%761783.607+299%6302955.962-52%9338817.834-67%
Usd Total Gains Per Share--0.0000.001-95%-0.001+1800%0.000+370%0.000+5%
 EOD+6 -2MRQTTM+18 -14YOY+20 -125Y+17 -1510Y+17 -16

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-87.212
Price to Book Ratio (EOD)Between0-11.795
Net Profit Margin (MRQ)Greater than0-0.041
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.008
Current Ratio (MRQ)Greater than12.975
Debt to Asset Ratio (MRQ)Less than10.272
Debt to Equity Ratio (MRQ)Less than10.373
Return on Equity (MRQ)Greater than0.15-0.005
Return on Assets (MRQ)Greater than0.05-0.004
Total3/10 (30.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5048.333
Ma 20Greater thanMa 500.185
Ma 50Greater thanMa 1000.180
Ma 100Greater thanMa 2000.173
OpenGreater thanClose0.170
Total2/5 (40.0%)



Latest Balance Sheet

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

Summary
Total Assets1,190,477
Total Liabilities323,372
Total Stockholder Equity867,105
 As reported
Total Liabilities 323,372
Total Stockholder Equity+ 867,105
Total Assets = 1,190,477

Assets

Total Assets1,190,477
Total Current Assets856,414
Long-term Assets856,414
Total Current Assets
Cash And Cash Equivalents 63,975
Net Receivables 2,220
Inventory 183,479
Other Current Assets 32,854
Total Current Assets  (as reported)856,414
Total Current Assets  (calculated)282,528
+/- 573,886
Long-term Assets
Goodwill 180,000
Intangible Assets 35,536
Long-term Assets Other 19,760
Long-term Assets  (as reported)334,063
Long-term Assets  (calculated)235,296
+/- 98,767

Liabilities & Shareholders' Equity

Total Current Liabilities287,912
Long-term Liabilities35,460
Total Stockholder Equity867,105
Total Current Liabilities
Accounts payable 27,300
Other Current Liabilities 11,256
Total Current Liabilities  (as reported)287,912
Total Current Liabilities  (calculated)38,556
+/- 249,355
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt60,264
Long-term Liabilities  (as reported)35,460
Long-term Liabilities  (calculated)60,264
+/- 24,804
Total Stockholder Equity
Total Stockholder Equity (as reported)867,105
Total Stockholder Equity (calculated)0
+/- 867,105
Other
Capital Stock4,323,427
Common Stock Shares Outstanding 8,646,854
Net Invested Capital 867,105
Net Working Capital 568,502



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-12-312002-06-302001-12-312001-06-30
> Total Assets 
1,154,717
934,204
918,529
850,919
939,190
905,715
754,200
706,123
720,940
741,472
866,311
856,283
826,577
877,924
892,405
825,621
820,651
804,704
793,565
741,903
718,608
572,175
566,672
551,992
647,857
598,667
508,728
497,790
499,929
533,306
524,132
521,243
524,717
538,591
551,747
528,063
502,436
498,108
512,621
513,265
503,064
510,305
535,283
546,267
461,056
528,221
503,151
1,795,608
1,788,809
2,495,206
2,534,403
2,933,344
3,815,357
3,983,430
4,385,064
4,037,372
4,044,151
3,467,326
3,411,975
3,305,040
3,316,834
3,206,132
3,362,151
3,186,459
3,167,032
3,271,140
3,199,560
3,278,281
3,235,660
3,380,414
3,660,028
2,069,603
2,036,970
1,928,971
1,874,763
1,787,798
1,674,705
877,226
675,548
671,528
676,252
1,209,967
1,187,055
1,190,477
1,190,4771,187,0551,209,967676,252671,528675,548877,2261,674,7051,787,7981,874,7631,928,9712,036,9702,069,6033,660,0283,380,4143,235,6603,278,2813,199,5603,271,1403,167,0323,186,4593,362,1513,206,1323,316,8343,305,0403,411,9753,467,3264,044,1514,037,3724,385,0643,983,4303,815,3572,933,3442,534,4032,495,2061,788,8091,795,608503,151528,221461,056546,267535,283510,305503,064513,265512,621498,108502,436528,063551,747538,591524,717521,243524,132533,306499,929497,790508,728598,667647,857551,992566,672572,175718,608741,903793,565804,704820,651825,621892,405877,924826,577856,283866,311741,472720,940706,123754,200905,715939,190850,919918,529934,2041,154,717
   > 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
939,753
867,773
761,626
779,333
725,716
806,229
588,306
567,564
681,056
642,811
731,412
1,527,997
1,693,623
1,651,484
236,139
206,187
438,336
428,465
360,721
283,812
230,428
31,502
353,895
351,705
845,833
832,120
856,414
856,414832,120845,833351,705353,89531,502230,428283,812360,721428,465438,336206,187236,1391,651,4841,693,6231,527,997731,412642,811681,056567,564588,306806,229725,716779,333761,626867,773939,753000000000000000000000000000000000000000000000000000000000
       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
263,378
275,100
179,614
141,019
203,678
342,906
187,223
187,228
179,174
272,312
326,622
25,511
70,063
14,157
68,053
42,151
14,086
10,560
8,547
4,673
6,355
5,005
6,626
2,941
279,351
184,029
63,975
63,975184,029279,3512,9416,6265,0056,3554,6738,54710,56014,08642,15168,05314,15770,06325,511326,622272,312179,174187,228187,223342,906203,678141,019179,614275,100263,378000000000000000000000000000000000000000000000000000000000
       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
281,000
67,236
64,453
24,000
18,000
5,000
13,000
8,000
3,000
5,954
4,280
2,174
2,179
1,007
66,184
66,154
67,003
67,319
67,809
65,000
5,000
0
318,548
313,350
313,350
313,350
0
0313,350313,350313,350318,54805,00065,00067,80967,31967,00366,15466,1841,0072,1792,1744,2805,9543,0008,00013,0005,00018,00024,00064,45367,236281,000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
84,813
100,167
141,159
153,860
143,936
128,771
77,852
65,364
67,661
84,860
72,699
40,974
53,255
68,825
78,021
41,629
74,011
39,763
36,096
31,424
18,146
7,417
68,022
71,069
61,170
23,173
217,587
124,724
149,724
19,134
24,745
27,536
22,856
25,003
34,690
34,016
24,407
16,018
17,888
17,882
17,498
22,329
88,398
34,580
17,905
64,983
12,391
37,961
41,147
46,718
92,781
50,470
376,551
392,352
332,640
258,137
312,200
231,564
314,418
336,726
424,137
328,387
294,255
223,679
183,087
341,531
138,188
186,695
20,100
29,357
43,600
41,504
46,615
16,235
10,826
7,082
11,692
5,440
6,632
5,086
9,473
2,814
4,516
2,220
2,2204,5162,8149,4735,0866,6325,44011,6927,08210,82616,23546,61541,50443,60029,35720,100186,695138,188341,531183,087223,679294,255328,387424,137336,726314,418231,564312,200258,137332,640392,352376,55150,47092,78146,71841,14737,96112,39164,98317,90534,58088,39822,32917,49817,88217,88816,01824,40734,01634,69025,00322,85627,53624,74519,134149,724124,724217,58723,17361,17071,06968,0227,41718,14631,42436,09639,76374,01141,62978,02168,82553,25540,97472,69984,86067,66165,36477,852128,771143,936153,860141,159100,16784,813
       Other Current Assets 
90,309
58,094
47,641
24,570
37,721
15,217
19,919
21,395
21,872
40,879
46,044
56,560
43,161
64,731
63,918
41,752
20,269
19,909
21,130
27,636
25,210
10,396
10,328
10,471
11,776
9,511
8,579
10,416
6,767
8,398
9,500
10,019
12,238
13,386
14,641
13,612
13,552
48,477
49,188
13,364
13,318
14,252
28,890
22,023
24,870
14,192
16,229
68,651
67,872
81,928
103,277
105,857
217,492
137,256
212,022
210,592
172,699
103,725
117,752
120,631
129,862
130,901
113,366
84,616
86,577
72,512
71,964
60,417
32,526
1,547,755
1,553,136
71,251
66,498
359,557
317,320
260,449
189,469
206,995
10,930
9,861
9,845
4,097
28,187
32,854
32,85428,1874,0979,8459,86110,930206,995189,469260,449317,320359,55766,49871,2511,553,1361,547,75532,52660,41771,96472,51286,57784,616113,366130,901129,862120,631117,752103,725172,699210,592212,022137,256217,492105,857103,27781,92867,87268,65116,22914,19224,87022,02328,89014,25213,31813,36449,18848,47713,55213,61214,64113,38612,23810,0199,5008,3986,76710,4168,5799,51111,77610,47110,32810,39625,21027,63621,13019,90920,26941,75263,91864,73143,16156,56046,04440,87921,87221,39519,91915,21737,72124,57047,64158,09490,309
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,556,749
2,546,869
1,707,663
1,686,791
2,008,545
1,833,463
1,830,783
1,490,635
1,446,298
1,427,078
1,390,894
646,799
644,046
317,632
324,547
364,134
354,935
334,063
334,063354,935364,134324,547317,632644,046646,7991,390,8941,427,0781,446,2981,490,6351,830,7831,833,4632,008,5451,686,7911,707,6632,546,8692,556,749000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
393,807
319,954
247,284
94,880
95,357
93,177
97,059
93,055
91,808
76,462
95,390
96,825
94,693
104,420
89,109
87,638
86,219
84,871
83,562
82,261
83,001
5,773
20,546
19,821
20,808
17,891
16,596
15,354
14,414
13,256
12,101
10,994
9,882
10,527
9,304
8,276
7,140
6,184
5,111
4,144
3,677
3,516
3,493
3,491
3,278
12,504
17,332
127,086
117,761
154,930
143,406
151,368
644,477
680,549
680,255
693,977
682,622
677,457
659,827
660,127
641,657
614,562
598,635
678,364
694,905
705,447
666,108
670,542
124,438
117,982
407,319
350,719
292,270
231,741
183,424
164,438
130,660
92,472
85,645
73,831
81,531
0
0
0
00081,53173,83185,64592,472130,660164,438183,424231,741292,270350,719407,319117,982124,438670,542666,108705,447694,905678,364598,635614,562641,657660,127659,827677,457682,622693,977680,255680,549644,477151,368143,406154,930117,761127,08617,33212,5043,2783,4913,4933,5163,6774,1445,1116,1847,1408,2769,30410,5279,88210,99412,10113,25614,41415,35416,59617,89120,80819,82120,5465,77383,00182,26183,56284,87186,21987,63889,109104,42094,69396,82595,39076,46291,80893,05597,05993,17795,35794,880247,284319,954393,807
       Goodwill 
0
233,976
0
207,979
0
181,981
175,571
169,090
162,537
155,984
149,574
143,092
136,540
129,987
123,577
117,095
110,542
103,989
97,579
91,098
84,545
0
0
0
40,797
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
760,040
760,040
1,256,451
1,256,451
1,256,451
1,417,313
1,295,536
1,295,536
1,259,699
1,259,699
923,168
923,168
923,168
923,168
923,168
923,168
923,168
923,168
923,168
923,168
923,168
798,143
798,143
798,143
798,143
798,143
698,143
698,143
698,143
698,143
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000180,000180,000180,000180,000180,000180,000698,143698,143698,143698,143798,143798,143798,143798,143798,143923,168923,168923,168923,168923,168923,168923,168923,168923,168923,168923,1681,259,6991,259,6991,295,5361,295,5361,417,3131,256,4511,256,4511,256,451760,040760,040000000000000000000000040,79700084,54591,09897,579103,989110,542117,095123,577129,987136,540143,092149,574155,984162,537169,090175,571181,9810207,9790233,9760
       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
480,650
493,561
491,183
501,697
481,285
485,793
502,021
495,923
479,683
482,821
490,134
503,136
509,428
549,416
367,223
341,232
283,276
291,869
297,405
299,719
308,532
313,820
0
0
0
0
0
00000313,820308,532299,719297,405291,869283,276341,232367,223549,416509,428503,136490,134482,821479,683495,923502,021485,793481,285501,697491,183493,561480,650000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
306,070
233,976
221,831
207,979
195,087
181,981
175,571
169,090
162,537
155,984
149,574
143,092
136,540
129,987
140,210
133,381
126,482
119,583
112,826
105,998
99,099
14,208
13,861
13,515
60,966
12,823
12,476
12,130
11,784
11,437
11,091
10,745
10,398
10,052
9,705
9,359
9,013
0
0
0
0
0
0
0
0
0
0
811,799
810,620
1,330,254
1,325,197
1,320,291
1,479,990
1,500,765
1,498,540
1,539,505
1,531,425
1,188,298
1,183,388
1,177,835
1,172,244
1,166,763
1,162,094
250,463
248,081
242,438
236,434
231,573
170,882
167,586
165,557
162,209
158,847
155,220
152,043
148,831
145,621
21,369
19,924
18,764
17,773
36,555
37,033
35,536
35,53637,03336,55517,77318,76419,92421,369145,621148,831152,043155,220158,847162,209165,557167,586170,882231,573236,434242,438248,081250,4631,162,0941,166,7631,172,2441,177,8351,183,3881,188,2981,531,4251,539,5051,498,5401,500,7651,479,9901,320,2911,325,1971,330,254810,620811,79900000000009,0139,3599,70510,05210,39810,74511,09111,43711,78412,13012,47612,82360,96613,51513,86114,20899,099105,998112,826119,583126,482133,381140,210129,987136,540143,092149,574155,984162,537169,090175,571181,981195,087207,979221,831233,976306,070
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
193,126
179,193
89,319
55,656
79,485
146,544
146,667
88,430
86,993
84,434
82,924
43,455
43,686
44,067
44,272
43,728
42,922
19,760
19,76042,92243,72844,27244,06743,68643,45582,92484,43486,99388,430146,667146,54479,48555,65689,319179,193193,126000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
208,795
195,210
192,626
179,954
198,876
195,358
199,930
164,872
152,080
131,065
175,507
150,689
106,253
125,884
129,072
110,780
94,232
65,027
52,346
36,306
39,444
70,723
58,453
52,320
80,558
45,745
33,440
28,742
27,062
64,775
58,331
50,951
52,980
66,612
87,474
57,519
40,641
39,091
54,553
34,969
38,733
55,643
52,790
56,261
53,162
65,806
42,382
1,211,934
1,180,326
1,956,732
1,951,826
2,350,588
2,744,348
2,802,923
2,857,695
2,467,458
2,446,025
1,885,792
1,909,452
1,853,718
1,918,001
1,892,793
1,894,560
1,782,862
1,824,724
1,857,365
1,822,613
1,797,547
1,755,625
1,850,138
2,203,346
1,311,356
1,287,972
1,109,825
1,053,229
973,215
882,086
746,957
530,469
532,281
567,368
342,286
329,883
323,372
323,372329,883342,286567,368532,281530,469746,957882,086973,2151,053,2291,109,8251,287,9721,311,3562,203,3461,850,1381,755,6251,797,5471,822,6131,857,3651,824,7241,782,8621,894,5601,892,7931,918,0011,853,7181,909,4521,885,7922,446,0252,467,4582,857,6952,802,9232,744,3482,350,5881,951,8261,956,7321,180,3261,211,93442,38265,80653,16256,26152,79055,64338,73334,96954,55339,09140,64157,51987,47466,61252,98050,95158,33164,77527,06228,74233,44045,74580,55852,32058,45370,72339,44436,30652,34665,02794,232110,780129,072125,884106,253150,689175,507131,065152,080164,872199,930195,358198,876179,954192,626195,210208,795
   > Total Current Liabilities 
208,795
195,210
192,626
179,954
198,876
195,358
199,930
164,872
152,080
131,065
175,507
150,689
106,253
125,884
129,072
110,780
94,232
65,027
52,346
36,306
39,444
70,724
58,453
52,320
80,558
45,745
33,440
28,742
27,062
57,093
37,612
29,435
30,668
43,503
63,997
33,674
16,428
17,229
33,426
12,425
16,125
33,725
30,306
33,160
29,588
42,998
17,093
458,578
460,783
556,754
604,263
1,036,803
1,371,181
1,407,437
1,771,140
1,354,310
1,384,691
907,350
976,963
966,836
1,090,936
1,143,710
1,182,337
1,111,200
1,197,245
1,197,005
1,227,201
1,253,502
1,367,821
1,523,449
1,630,830
826,840
882,072
763,700
782,851
756,149
709,511
645,308
452,545
495,225
525,259
311,643
299,071
287,912
287,912299,071311,643525,259495,225452,545645,308709,511756,149782,851763,700882,072826,8401,630,8301,523,4491,367,8211,253,5021,227,2011,197,0051,197,2451,111,2001,182,3371,143,7101,090,936966,836976,963907,3501,384,6911,354,3101,771,1401,407,4371,371,1811,036,803604,263556,754460,783458,57817,09342,99829,58833,16030,30633,72516,12512,42533,42617,22916,42833,67463,99743,50330,66829,43537,61257,09327,06228,74233,44045,74580,55852,32058,45370,72439,44436,30652,34665,02794,232110,780129,072125,884106,253150,689175,507131,065152,080164,872199,930195,358198,876179,954192,626195,210208,795
       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
1,166,805
1,199,865
1,130,572
184,942
196,607
220,262
227,789
246,826
162,391
468,334
499,366
440,402
455,885
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000455,885440,402499,366468,334162,391246,826227,789220,262196,607184,9421,130,5721,199,8651,166,805000000000000000000000000000000000000000000000000000000000
       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
1,166,805
1,199,865
1,130,572
184,942
196,607
220,262
227,789
246,826
162,391
468,334
499,366
440,402
455,885
302,352
287,506
378,606
331,823
377,633
373,201
359,080
212,109
202,518
232,843
241,397
19,053
15,600
0
015,60019,053241,397232,843202,518212,109359,080373,201377,633331,823378,606287,506302,352455,885440,402499,366468,334162,391246,826227,789220,262196,607184,9421,130,5721,199,8651,166,805000000000000000000000000000000000000000000000000000000000
       Accounts payable 
65,755
57,330
39,575
32,975
27,407
30,986
40,681
64,036
77,446
50,096
54,696
45,240
44,234
32,897
25,275
15,038
13,730
16,433
9,864
9,651
6,595
5,982
8,627
10,599
38,384
16,777
9,152
5,284
10,587
14,001
28,567
23,376
24,582
25,337
37,327
26,419
12,051
9,094
8,282
9,051
6,419
14,847
15,060
23,100
14,831
28,401
5,699
27,395
32,323
59,352
94,182
101,159
207,169
179,682
256,496
215,516
234,665
153,133
239,218
244,010
281,337
225,614
276,266
231,803
212,285
221,124
264,625
232,318
107,979
56,051
110,321
114,843
109,104
43,223
93,639
102,023
111,696
33,235
42,862
47,367
50,268
39,607
36,962
27,300
27,30036,96239,60750,26847,36742,86233,235111,696102,02393,63943,223109,104114,843110,32156,051107,979232,318264,625221,124212,285231,803276,266225,614281,337244,010239,218153,133234,665215,516256,496179,682207,169101,15994,18259,35232,32327,3955,69928,40114,83123,10015,06014,8476,4199,0518,2829,09412,05126,41937,32725,33724,58223,37628,56714,00110,5875,2849,15216,77738,38410,5998,6275,9826,5959,6519,86416,43313,73015,03825,27532,89744,23445,24054,69650,09677,44664,03640,68130,98627,40732,97539,57557,33065,755
       Other Current Liabilities 
132,209
128,675
143,623
114,161
163,619
155,563
150,973
92,967
66,784
73,119
112,961
97,599
62,019
92,988
102,237
95,742
77,698
48,594
42,020
26,655
32,849
64,742
49,826
41,721
42,174
28,968
24,288
23,458
16,475
43,092
9,045
6,059
6,086
18,167
26,670
7,255
4,377
8,135
25,144
3,374
9,705
18,878
15,246
10,060
14,757
13,063
8,819
334,007
330,116
368,428
362,720
355,576
490,317
506,664
722,433
545,264
518,614
433,164
340,444
346,440
393,451
415,830
395,634
296,850
335,446
371,494
61,613
52,339
528,749
953,747
993,780
191,728
191,518
227,669
177,519
162,265
128,191
331,191
130,361
150,924
167,190
13,104
8,981
11,256
11,2568,98113,104167,190150,924130,361331,191128,191162,265177,519227,669191,518191,728993,780953,747528,74952,33961,613371,494335,446296,850395,634415,830393,451346,440340,444433,164518,614545,264722,433506,664490,317355,576362,720368,428330,116334,0078,81913,06314,75710,06015,24618,8789,7053,37425,1448,1354,3777,25526,67018,1676,0866,0599,04543,09216,47523,45824,28828,96842,17441,72149,82664,74232,84926,65542,02048,59477,69895,742102,23792,98862,01997,599112,96173,11966,78492,967150,973155,563163,619114,161143,623128,675132,209
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
595,412
544,046
387,804
326,690
572,516
484,516
405,899
346,125
270,379
217,066
172,575
101,648
77,925
37,057
42,109
30,643
30,811
35,460
35,46030,81130,64342,10937,05777,925101,648172,575217,066270,379346,125405,899484,516572,516326,690387,804544,046595,412000000000000000000000000000000000000000000000000000000000000000000
       Other 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
7,682
20,719
21,516
22,312
23,109
23,477
23,845
24,213
21,862
21,127
22,544
22,608
21,918
22,484
23,101
23,574
15,975
16,515
55,712
46,856
246,432
244,222
245,425
288,221
287,858
67,164
68,855
73,041
85,788
83,830
87,407
90,314
93,311
96,722
155,714
157,419
145,676
137,947
154,804
60,210
55,214
56,188
56,153
55,866
49,426
49,369
49,985
50,231
15,581
17,488
18,251
19,015
0
0
0
00019,01518,25117,48815,58150,23149,98549,36949,42655,86656,15356,18855,21460,210154,804137,947145,676157,419155,71496,72293,31190,31487,40783,83085,78873,04168,85567,164287,858288,221245,425244,222246,43246,85655,71216,51515,97523,57423,10122,48421,91822,60822,54421,12721,86224,21323,84523,47723,10922,31221,51620,7197,68200000000000000000000000000000
> Total Stockholder Equity
960,415
753,649
740,841
685,773
755,930
725,530
569,436
556,379
584,018
622,539
702,396
717,215
728,098
755,963
767,255
718,718
730,285
741,772
743,307
707,672
681,236
502,388
507,194
499,618
567,209
552,831
475,197
468,957
472,866
468,530
465,801
470,292
471,737
471,978
464,273
470,544
461,795
459,017
458,068
478,296
464,331
454,662
482,493
490,006
407,895
462,414
460,770
583,674
608,483
538,475
582,577
582,756
590,840
724,047
1,064,239
1,076,473
1,090,938
1,124,125
1,048,618
983,292
923,479
838,591
967,506
915,820
853,528
839,525
801,008
856,113
850,579
835,621
807,174
758,247
748,998
819,146
821,534
814,583
792,620
130,270
145,078
139,246
108,883
867,681
857,172
867,105
867,105857,172867,681108,883139,246145,078130,270792,620814,583821,534819,146748,998758,247807,174835,621850,579856,113801,008839,525853,528915,820967,506838,591923,479983,2921,048,6181,124,1251,090,9381,076,4731,064,239724,047590,840582,756582,577538,475608,483583,674460,770462,414407,895490,006482,493454,662464,331478,296458,068459,017461,795470,544464,273471,978471,737470,292465,801468,530472,866468,957475,197552,831567,209499,618507,194502,388681,236707,672743,307741,772730,285718,718767,255755,963728,098717,215702,396622,539584,018556,379569,436725,530755,930685,773740,841753,649960,415
   Common Stock
0
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
324,000
324,000
324,000
324,000
324,000
324,000
354,000
354,000
354,000
354,000
324,000
324,000
324,000
324,000
324,000
324,000
324,000
324,000
324,000
324,000
324,000
324,000
324,000
324,000
324,000
324,000
324,000
324,000
324,000
324,000
324,000
324,000
324,000
324,000
324,000
324,000
421,200
421,200
421,200
421,200
421,200
421,200
421,200
421,200
467,950
467,950
467,950
467,950
467,950
467,950
467,950
467,950
467,950
467,952
467,952
785,262
785,262
785,262
785,262
785,262
785,262
392,631
392,631
0
0
0
000392,631392,631785,262785,262785,262785,262785,262785,262467,952467,952467,950467,950467,950467,950467,950467,950467,950467,950467,950421,200421,200421,200421,200421,200421,200421,200421,200324,000324,000324,000324,000324,000324,000324,000324,000324,000324,000324,000324,000324,000324,000324,000324,000324,000324,000324,000324,000324,000324,000324,000324,000324,000324,000354,000354,000354,000354,000324,000324,000324,000324,000324,000324,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,0000
   Retained Earnings Total Equity000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000-180,000-180,000-180,000-180,0000000-73,393-180,000-180,000-180,000000000
   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
8,472
8,168
6,655
4,008
-9,331
-6,589
2,441
-15,650
-3,114
-14,429
51,837
63,927
50,869
91,056
-22,055
-5,092
-15,300
-14,066
-11,362
-11,671
-10,332
-1,063
-1,063
-6,261
0
0
0
000-6,261-1,063-1,063-10,332-11,671-11,362-14,066-15,300-5,092-22,05591,05650,86963,92751,837-14,429-3,114-15,6502,441-6,589-9,3314,0086,6558,1688,472000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.