25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

Workpoint Entertainment Public Company Limited
Buy, Hold or Sell?

Let's analyze Workpoint together

I guess you are interested in Workpoint 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 Workpoint 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.

Get notifications about Workpoint Entertainment Public Company Limited

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

1. Quick Overview

1.1. Quick analysis of Workpoint (30 sec.)










1.2. What can you expect buying and holding a share of Workpoint? (30 sec.)

How much money do you get?

How much money do you get?
฿0.01
When do you have the money?
1 year
How often do you get paid?
82.5%

What is your share worth?

Current worth
฿10.13
Expected worth in 1 year
฿9.91
How sure are you?
87.5%

+ What do you gain per year?

Total Gains per Share
฿0.02
Return On Investment
0.2%

For what price can you sell your share?

Current Price per Share
฿8.85
Expected price per share
฿8.75 - ฿10.40
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Workpoint (5 min.)




Live pricePrice per Share (EOD)
฿8.85
Intrinsic Value Per Share
฿-21.24 - ฿9.03
Total Value Per Share
฿-11.11 - ฿19.16

2.2. Growth of Workpoint (5 min.)




Is Workpoint growing?

Current yearPrevious yearGrowGrow %
How rich?$134.6m$137.4m-$3m-2.3%

How much money is Workpoint making?

Current yearPrevious yearGrowGrow %
Making money-$36.9k$1.3m-$1.3m-3,735.6%
Net Profit Margin-0.2%7.1%--

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

2.3. Financial Health of Workpoint (5 min.)




2.4. Comparing to competitors in the Entertainment industry (5 min.)




  Industry Rankings (Entertainment)  

3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Workpoint?

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

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

Speculation

The Price per Share of Workpoint is ฿8.85. 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 Workpoint.
  • 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 Workpoint, 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 ฿10.13. Based on the TTM, the Book Value Change Per Share is ฿-0.06 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 ฿0.06 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Workpoint.

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%0.000.1%
Usd Dividend Per Share0.000.0%0.000.0%0.000.1%0.010.1%0.010.1%
Usd Total Gains Per Share0.010.1%0.000.0%0.000.1%0.010.1%0.010.1%
Usd Price Per Share0.31-0.34-0.51-0.50-0.93-
Price to Earnings Ratio23.19-56.64-39.80-58.39-47.49-
Price-to-Total Gains Ratio59.78-232.85-118.47-39.17-124.87-
Price to Book Ratio1.03-1.11-1.65-1.60-3.93-
Price-to-Total Gains Ratio59.78-232.85-118.47-39.17-124.87-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.266385
Number of shares3753
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.01
Usd Book Value Change Per Share0.000.00
Usd Total Gains Per Share0.000.01
Gains per Quarter (3753 shares)0.4819.57
Gains per Year (3753 shares)1.9478.30
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
127-25-879-168
254-50-6159-2146
381-76-4238-3224
4108-101-2317-4302
5136-1260397-5380
6163-1512476-6458
7190-1764555-7536
8217-2016634-8614
9244-2278714-9692
10271-25210793-10770

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 Share3.01.00.075.0%10.02.00.083.3%17.03.00.085.0%32.06.02.080.0%73.06.03.089.0%
Book Value Change Per Share2.02.00.050.0%5.07.00.041.7%11.09.00.055.0%23.017.00.057.5%49.032.01.059.8%
Dividend per Share3.00.01.075.0%11.00.01.091.7%18.00.02.090.0%33.00.07.082.5%61.00.021.074.4%
Total Gains per Share3.01.00.075.0%10.02.00.083.3%17.03.00.085.0%35.05.00.087.5%72.09.01.087.8%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Workpoint 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--0.084-0.056+166%0.006+1220%-0.002+103%0.155-46%
Book Value Per Share--10.13210.111+0%10.341-2%10.273-1%8.999+13%
Current Ratio--6.5186.420+2%8.672-25%8.017-19%4.627+41%
Debt To Asset Ratio--0.1360.139-2%0.126+8%0.126+8%0.272-50%
Debt To Equity Ratio--0.1580.162-2%0.145+9%0.145+9%0.487-67%
Dividend Per Share--0.0900.060+50%0.148-39%0.175-49%0.211-57%
Eps--0.112-0.003+102%0.112+0%0.086+31%0.145-23%
Free Cash Flow Per Share---0.0630.004-1595%0.128-149%0.193-133%0.466-114%
Free Cash Flow To Equity Per Share---0.168-0.075-56%-0.002-99%0.064-362%0.572-129%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.950+5%
Intrinsic Value_10Y_max--9.030--------
Intrinsic Value_10Y_min---21.240--------
Intrinsic Value_1Y_max--1.728--------
Intrinsic Value_1Y_min---0.036--------
Intrinsic Value_3Y_max--4.564--------
Intrinsic Value_3Y_min---1.921--------
Intrinsic Value_5Y_max--6.644--------
Intrinsic Value_5Y_min---5.778--------
Market Cap3907806000.000-18%4592229044.0004950996938.063-7%7517567257.125-39%7295899694.638-37%13848008228.169-67%
Net Profit Margin--0.091-0.002+102%0.071+29%0.063+45%0.080+14%
Operating Margin----0%0.089-100%0.113-100%0.111-100%
Operating Ratio--1.6971.788-5%1.583+7%1.569+8%1.289+32%
Pb Ratio0.873-18%1.0261.108-7%1.647-38%1.600-36%3.930-74%
Pe Ratio19.730-18%23.18656.643-59%39.805-42%58.390-60%47.487-51%
Price Per Share8.850-18%10.40011.213-7%17.025-39%16.523-37%30.809-66%
Price To Free Cash Flow Ratio-34.972+15%-41.097204.183-120%12.305-434%41.987-198%30.103-237%
Price To Total Gains Ratio50.866-18%59.775232.854-74%118.469-50%39.165+53%124.872-52%
Quick Ratio--2.7072.619+3%3.022-10%2.909-7%1.780+52%
Return On Assets--0.0100.000+103%0.009+12%0.007+36%0.011-13%
Return On Equity--0.0110.000+103%0.010+13%0.008+38%0.017-33%
Total Gains Per Share--0.1740.004+3955%0.154+13%0.173+0%0.366-52%
Usd Book Value--134668965.200134388853.283+0%137443020.014-2%136546641.185-1%120347611.846+12%
Usd Book Value Change Per Share--0.003-0.002+166%0.000+1220%0.000+103%0.005-46%
Usd Book Value Per Share--0.3050.304+0%0.311-2%0.309-1%0.271+13%
Usd Dividend Per Share--0.0030.002+50%0.004-39%0.005-49%0.006-57%
Usd Eps--0.0030.000+102%0.003+0%0.003+31%0.004-23%
Usd Free Cash Flow---840843.50056237.832-1595%1701542.886-149%2560691.170-133%6343866.828-113%
Usd Free Cash Flow Per Share---0.0020.000-1595%0.004-149%0.006-133%0.014-114%
Usd Free Cash Flow To Equity Per Share---0.005-0.002-56%0.000-99%0.002-362%0.017-129%
Usd Market Cap117624960.600-18%138226094.224149025007.836-7%226278774.439-39%219606580.809-37%416825047.668-67%
Usd Price Per Share0.266-18%0.3130.337-7%0.512-39%0.497-37%0.927-66%
Usd Profit--1490431.600-36982.508+102%1344540.339+11%1112424.028+34%1912194.911-22%
Usd Revenue--16404439.80017172219.990-4%19558908.249-16%17667866.840-7%20248067.867-19%
Usd Total Gains Per Share--0.0050.000+3955%0.005+13%0.005+0%0.011-52%
 EOD+3 -5MRQTTM+24 -10YOY+14 -215Y+15 -2010Y+13 -23

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1519.730
Price to Book Ratio (EOD)Between0-10.873
Net Profit Margin (MRQ)Greater than00.091
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than12.707
Current Ratio (MRQ)Greater than16.518
Debt to Asset Ratio (MRQ)Less than10.136
Debt to Equity Ratio (MRQ)Less than10.158
Return on Equity (MRQ)Greater than0.150.011
Return on Assets (MRQ)Greater than0.050.010
Total6/10 (60.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose8.900
Total1/1 (100.0%)

4. In-depth Analysis

4.1 About Workpoint Entertainment Public Company Limited

Workpoint Entertainment Public Company Limited, through its subsidiaries, engages in the digital television broadcasting activities in Thailand. The company is also involved in the production of television programs and movies; editing and sound recording; and provision of entertainment event organizing and theater management services, as well as animation, computer graphics, concerts and plays, and event marketing businesses. In addition, it trades in goods and renders services. Further, the company engages in theatre space rental, artist management, and movie businesses. The company was founded in 1989 and is headquartered in Pathum Thani, Thailand.

Fundamental data was last updated by Penke on 2024-10-01 02:40:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is not making a profit/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 inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is very 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.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Workpoint to the Entertainment industry mean.
  • A Net Profit Margin of 9.1% means that ฿0.09 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 9.1%. The company is making a profit. +1
  • The TTM is -0.2%. The company is not making a profit/loss.
Trends
Current periodCompared to+/- 
MRQ9.1%TTM-0.2%+9.3%
TTM-0.2%YOY7.1%-7.2%
TTM-0.2%5Y6.3%-6.5%
5Y6.3%10Y8.0%-1.7%
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ9.1%-2.1%+11.2%
TTM-0.2%-3.0%+2.8%
YOY7.1%-2.4%+9.5%
5Y6.3%-11.3%+17.6%
10Y8.0%-9.1%+17.1%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Workpoint to the Entertainment industry mean.
  • 1.0% Return on Assets means that Workpoint generated ฿0.01 profit for each $1 in assets.

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

  • The MRQ is 1.0%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.0%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ1.0%TTM0.0%+1.0%
TTM0.0%YOY0.9%-0.9%
TTM0.0%5Y0.7%-0.7%
5Y0.7%10Y1.1%-0.4%
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0%-0.6%+1.6%
TTM0.0%-0.5%+0.5%
YOY0.9%-0.3%+1.2%
5Y0.7%-0.8%+1.5%
10Y1.1%-0.5%+1.6%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Workpoint to the Entertainment industry mean.
  • 1.1% Return on Equity means Workpoint generated ฿0.01 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 1.1%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 0.0%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ1.1%TTM0.0%+1.1%
TTM0.0%YOY1.0%-1.0%
TTM0.0%5Y0.8%-0.8%
5Y0.8%10Y1.7%-0.9%
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1%0.4%+0.7%
TTM0.0%0.4%-0.4%
YOY1.0%0.1%+0.9%
5Y0.8%-1.2%+2.0%
10Y1.7%-1.0%+2.7%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Workpoint Entertainment Public Company Limited.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Workpoint is operating .

  • Measures how much profit Workpoint 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 Workpoint to the Entertainment 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 Workpoint Entertainment Public Company Limited:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY8.9%-8.9%
TTM-5Y11.3%-11.3%
5Y11.3%10Y11.1%+0.2%
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ-4.0%-4.0%
TTM-2.1%-2.1%
YOY8.9%3.0%+5.9%
5Y11.3%-3.7%+15.0%
10Y11.1%-1.4%+12.5%
4.3.2.2. Operating Ratio

Measures how efficient Workpoint is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Entertainment 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 Workpoint Entertainment Public Company Limited:

  • The MRQ is 1.697. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.788. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.697TTM1.788-0.091
TTM1.788YOY1.583+0.205
TTM1.7885Y1.569+0.219
5Y1.56910Y1.289+0.280
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6971.176+0.521
TTM1.7881.167+0.621
YOY1.5831.168+0.415
5Y1.5691.281+0.288
10Y1.2891.202+0.087
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Workpoint Entertainment Public Company Limited.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Entertainment industry mean).
  • A Current Ratio of 6.52 means the company has ฿6.52 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 6.518. The company is very able to pay all its short-term debts. +2
  • The TTM is 6.420. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ6.518TTM6.420+0.098
TTM6.420YOY8.672-2.252
TTM6.4205Y8.017-1.596
5Y8.01710Y4.627+3.389
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ6.5181.044+5.474
TTM6.4201.062+5.358
YOY8.6721.194+7.478
5Y8.0171.244+6.773
10Y4.6271.289+3.338
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Workpoint to the Entertainment industry mean.
  • A Quick Ratio of 2.71 means the company can pay off ฿2.71 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 2.707. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 2.619. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ2.707TTM2.619+0.088
TTM2.619YOY3.022-0.403
TTM2.6195Y2.909-0.290
5Y2.90910Y1.780+1.129
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ2.7070.538+2.169
TTM2.6190.591+2.028
YOY3.0220.688+2.334
5Y2.9090.796+2.113
10Y1.7800.876+0.904
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Workpoint Entertainment Public Company Limited.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Workpoint to Entertainment industry mean.
  • A Debt to Asset Ratio of 0.14 means that Workpoint assets are financed with 13.6% credit (debt) and the remaining percentage (100% - 13.6%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.136. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.139. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.136TTM0.139-0.003
TTM0.139YOY0.126+0.013
TTM0.1395Y0.126+0.013
5Y0.12610Y0.272-0.146
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1360.549-0.413
TTM0.1390.557-0.418
YOY0.1260.563-0.437
5Y0.1260.576-0.450
10Y0.2720.517-0.245
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Workpoint to the Entertainment industry mean.
  • A Debt to Equity ratio of 15.8% means that company has ฿0.16 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.158. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.162. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.158TTM0.162-0.003
TTM0.162YOY0.145+0.017
TTM0.1625Y0.145+0.017
5Y0.14510Y0.487-0.342
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1581.057-0.899
TTM0.1621.147-0.985
YOY0.1451.182-1.037
5Y0.1451.292-1.147
10Y0.4871.287-0.800
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every ฿1 in earnings Workpoint generates.

  • Above 15 is considered overpriced but always compare Workpoint to the Entertainment industry mean.
  • A PE ratio of 23.19 means the investor is paying ฿23.19 for every ฿1 in earnings.

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

  • The EOD is 19.730. Based on the earnings, the company is fair priced.
  • The MRQ is 23.186. Based on the earnings, the company is fair priced.
  • The TTM is 56.643. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD19.730MRQ23.186-3.456
MRQ23.186TTM56.643-33.458
TTM56.643YOY39.805+16.838
TTM56.6435Y58.390-1.746
5Y58.39010Y47.487+10.903
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
EOD19.730-0.206+19.936
MRQ23.186-0.319+23.505
TTM56.643-0.391+57.034
YOY39.8051.452+38.353
5Y58.3904.833+53.557
10Y47.4879.252+38.235
4.6.2.2. Price To Free Cash Flow Ratio

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

  • The EOD is -34.972. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -41.097. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is 204.183. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-34.972MRQ-41.097+6.125
MRQ-41.097TTM204.183-245.281
TTM204.183YOY12.305+191.878
TTM204.1835Y41.987+162.196
5Y41.98710Y30.103+11.884
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
EOD-34.9720.740-35.712
MRQ-41.0970.963-42.060
TTM204.1830.193+203.990
YOY12.3051.696+10.609
5Y41.9870.922+41.065
10Y30.103-0.366+30.469
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of Workpoint is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Entertainment industry mean).
  • A PB ratio of 1.03 means the investor is paying ฿1.03 for each ฿1 in book value.

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

  • The EOD is 0.873. Based on the equity, the company is cheap. +2
  • The MRQ is 1.026. Based on the equity, the company is underpriced. +1
  • The TTM is 1.108. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD0.873MRQ1.026-0.153
MRQ1.026TTM1.108-0.081
TTM1.108YOY1.647-0.539
TTM1.1085Y1.600-0.492
5Y1.60010Y3.930-2.331
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
EOD0.8731.301-0.428
MRQ1.0261.248-0.222
TTM1.1081.319-0.211
YOY1.6471.427+0.220
5Y1.6001.620-0.020
10Y3.9302.198+1.732
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

Balance Sheet of 2024-06-30. Currency in THB. All numbers in thousands.

Summary
Total Assets5,176,752
Total Liabilities702,700
Total Stockholder Equity4,440,170
 As reported
Total Liabilities 702,700
Total Stockholder Equity+ 4,440,170
Total Assets = 5,176,752

Assets

Total Assets5,176,752
Total Current Assets2,550,903
Long-term Assets2,625,849
Total Current Assets
Cash And Cash Equivalents 1,335,058
Short-term Investments 808,283
Net Receivables 251,040
Inventory 115,932
Other Current Assets 6,592
Total Current Assets  (as reported)2,550,903
Total Current Assets  (calculated)2,516,905
+/- 33,998
Long-term Assets
Property Plant Equipment 1,071,800
Long Term Investments 542,549
Intangible Assets 717,538
Long-term Assets Other 199,984
Long-term Assets  (as reported)2,625,849
Long-term Assets  (calculated)2,531,871
+/- 93,978

Liabilities & Shareholders' Equity

Total Current Liabilities391,347
Long-term Liabilities311,353
Total Stockholder Equity4,440,170
Total Current Liabilities
Accounts payable 199,167
Other Current Liabilities 18,214
Total Current Liabilities  (as reported)391,347
Total Current Liabilities  (calculated)217,381
+/- 173,966
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt165,841
Long-term Liabilities  (as reported)311,353
Long-term Liabilities  (calculated)165,841
+/- 145,512
Total Stockholder Equity
Retained Earnings 1,150,315
Total Stockholder Equity (as reported)4,440,170
Total Stockholder Equity (calculated)1,150,315
+/- 3,289,855
Other
Capital Stock441,560
Common Stock Shares Outstanding 441,560
Net Invested Capital 4,440,170
Net Working Capital 2,159,556
Property Plant and Equipment Gross 1,071,800



6.2. Balance Sheets Structured

Currency in THB. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-03-312003-12-31
> Total Assets 
290,752
0
1,019,177
967,031
1,077,047
1,061,328
1,132,762
1,152,730
1,242,913
1,188,527
1,118,313
1,267,256
1,373,910
1,261,572
1,174,412
1,233,965
1,288,371
1,161,328
1,126,988
1,172,316
1,179,797
1,118,090
1,125,024
1,137,738
1,183,466
1,209,247
1,221,691
1,304,915
1,400,033
1,555,483
1,591,744
1,494,249
1,686,542
1,730,580
1,713,292
1,792,735
1,852,922
1,863,284
2,049,708
2,298,561
2,628,252
4,907,385
5,130,637
5,281,907
5,908,613
6,114,685
5,885,686
5,613,880
5,600,081
5,502,719
5,546,670
5,422,405
5,622,910
6,101,245
6,294,021
6,447,772
6,692,809
6,346,504
6,407,381
6,216,362
6,271,657
5,249,843
5,240,406
5,018,879
5,202,158
4,999,805
5,018,254
5,154,107
5,282,908
5,250,671
5,256,077
5,250,560
5,311,295
5,193,400
5,220,072
5,200,745
5,196,252
5,282,393
5,294,068
5,121,130
5,147,364
5,176,752
5,176,7525,147,3645,121,1305,294,0685,282,3935,196,2525,200,7455,220,0725,193,4005,311,2955,250,5605,256,0775,250,6715,282,9085,154,1075,018,2544,999,8055,202,1585,018,8795,240,4065,249,8436,271,6576,216,3626,407,3816,346,5046,692,8096,447,7726,294,0216,101,2455,622,9105,422,4055,546,6705,502,7195,600,0815,613,8805,885,6866,114,6855,908,6135,281,9075,130,6374,907,3852,628,2522,298,5612,049,7081,863,2841,852,9221,792,7351,713,2921,730,5801,686,5421,494,2491,591,7441,555,4831,400,0331,304,9151,221,6911,209,2471,183,4661,137,7381,125,0241,118,0901,179,7971,172,3161,126,9881,161,3281,288,3711,233,9651,174,4121,261,5721,373,9101,267,2561,118,3131,188,5271,242,9131,152,7301,132,7621,061,3281,077,047967,0311,019,1770290,752
   > 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
1,779,803
1,984,108
2,479,036
2,478,499
2,676,586
2,870,194
2,451,022
2,589,256
2,542,845
2,719,310
2,502,729
2,578,841
2,485,563
2,541,677
2,402,114
2,564,426
2,765,491
2,926,369
2,969,249
3,032,276
3,047,212
3,107,650
2,988,934
3,005,047
2,999,792
2,940,293
2,910,263
2,890,118
2,537,419
2,544,914
2,550,903
2,550,9032,544,9142,537,4192,890,1182,910,2632,940,2932,999,7923,005,0472,988,9343,107,6503,047,2123,032,2762,969,2492,926,3692,765,4912,564,4262,402,1142,541,6772,485,5632,578,8412,502,7292,719,3102,542,8452,589,2562,451,0222,870,1942,676,5862,478,4992,479,0361,984,1081,779,803000000000000000000000000000000000000000000000000000
       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
834,948
972,558
1,244,217
1,256,054
1,334,610
1,320,291
998,951
1,220,143
1,418,289
1,141,257
942,960
1,449,661
1,236,335
1,402,817
1,733,597
1,499,747
1,615,041
1,716,239
1,811,399
1,831,878
1,876,736
2,041,784
1,928,538
1,779,072
1,696,734
1,740,052
1,658,605
1,615,698
1,278,276
1,373,013
1,335,058
1,335,0581,373,0131,278,2761,615,6981,658,6051,740,0521,696,7341,779,0721,928,5382,041,7841,876,7361,831,8781,811,3991,716,2391,615,0411,499,7471,733,5971,402,8171,236,3351,449,661942,9601,141,2571,418,2891,220,143998,9511,320,2911,334,6101,256,0541,244,217972,558834,948000000000000000000000000000000000000000000000000000
       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
202,608
256,656
257,437
358,327
252,638
660,493
661,415
662,599
152,664
916,224
537,438
539,749
691,309
628,117
246,558
647,470
669,836
798,931
781,014
782,106
783,389
716,173
663,587
765,315
765,164
807,570
838,167
772,720
776,198
811,636
808,283
808,283811,636776,198772,720838,167807,570765,164765,315663,587716,173783,389782,106781,014798,931669,836647,470246,558628,117691,309539,749537,438916,224152,664662,599661,415660,493252,638358,327257,437256,656202,608000000000000000000000000000000000000000000000000000
       Net Receivables 
119,449
0
164,711
650,074
209,113
615,042
571,591
325,121
233,700
265,821
229,788
245,832
253,980
269,351
236,149
224,380
214,805
218,244
186,005
207,371
148,300
174,834
182,941
188,070
205,481
216,954
237,769
238,748
269,571
345,859
316,526
366,158
389,676
288,357
357,776
441,962
376,918
373,193
416,256
512,115
501,744
519,263
531,713
341,844
356,134
438,383
397,982
412,376
452,586
565,494
487,796
281,740
493,961
676,805
631,600
578,282
603,587
453,754
497,232
434,283
401,407
388,236
343,439
410,394
384,709
285,336
300,344
371,818
319,669
311,318
313,304
325,681
275,390
326,129
343,589
363,261
307
298,145
312,032
311,066
234,509
251,040
251,040234,509311,066312,032298,145307363,261343,589326,129275,390325,681313,304311,318319,669371,818300,344285,336384,709410,394343,439388,236401,407434,283497,232453,754603,587578,282631,600676,805493,961281,740487,796565,494452,586412,376397,982438,383356,134341,844531,713519,263501,744512,115416,256373,193376,918441,962357,776288,357389,676366,158316,526345,859269,571238,748237,769216,954205,481188,070182,941174,834148,300207,371186,005218,244214,805224,380236,149269,351253,980245,832229,788265,821233,700325,121571,591615,042209,113650,074164,7110119,449
       Other Current Assets 
3,708
0
6,495
8,656
31,157
16,485
24,910
21,214
17,136
17,899
14,873
16,492
14,975
15,830
12,572
12,606
23,150
24,920
32,390
36,298
48,048
35,135
39,886
57,388
52,952
45,656
51,395
40,076
42,572
84,357
42,413
50,692
37,665
43,167
44,522
126,404
35,882
45,155
27,675
196,668
103,245
37,716
39,609
40,469
36,388
34,341
30,833
25,772
0
0
0
118,261
159,966
163,180
70,157
34,894
28,691
36,381
7,493
13,356
26,138
8,265
13,875
31,611
23,353
36,110
21,173
23,977
11,446
9,728
11,450
3,245
2,453
3,060
2,679
9,208
7,479
8,603
9,022
15,229
11,251
6,592
6,59211,25115,2299,0228,6037,4799,2082,6793,0602,4533,24511,4509,72811,44623,97721,17336,11023,35331,61113,8758,26526,13813,3567,49336,38128,69134,89470,157163,180159,966118,26100025,77230,83334,34136,38840,46939,60937,716103,245196,66827,67545,15535,882126,40444,52243,16737,66550,69242,41384,35742,57240,07651,39545,65652,95257,38839,88635,13548,04836,29832,39024,92023,15012,60612,57215,83014,97516,49214,87317,89917,13621,21424,91016,48531,1578,6566,49503,708
   > 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
3,552,347
2,747,114
2,661,565
2,533,316
2,660,481
2,597,691
2,453,828
2,388,616
2,356,539
2,281,422
2,223,801
2,203,348
2,203,645
2,204,466
2,215,025
2,200,953
2,255,959
2,372,130
2,403,950
2,583,711
2,602,450
2,625,849
2,625,8492,602,4502,583,7112,403,9502,372,1302,255,9592,200,9532,215,0252,204,4662,203,6452,203,3482,223,8012,281,4222,356,5392,388,6162,453,8282,597,6912,660,4812,533,3162,661,5652,747,1143,552,347000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
47,890
0
52,874
55,661
144,690
164,472
208,477
271,694
383,243
543,570
601,086
672,732
677,364
679,282
667,786
653,148
645,601
632,350
617,841
604,697
591,476
576,558
570,764
555,799
543,203
532,426
527,804
518,857
517,559
517,109
518,217
510,265
523,169
539,998
554,435
592,901
607,303
643,239
657,002
686,332
732,788
819,672
948,442
962,328
1,084,164
1,173,616
1,243,406
1,325,340
992,945
1,030,834
1,027,088
1,320,737
1,008,039
1,020,399
1,107,824
1,388,505
1,417,191
1,166,412
1,172,406
1,176,209
1,155,767
1,137,097
1,118,554
1,091,458
1,176,901
1,145,625
1,117,152
1,141,766
1,111,520
1,083,020
1,058,312
1,042,537
1,043,999
1,028,242
1,196,804
1,148,586
1,139,560
1,124,699
1,104,759
1,097,968
1,093,261
1,071,800
1,071,8001,093,2611,097,9681,104,7591,124,6991,139,5601,148,5861,196,8041,028,2421,043,9991,042,5371,058,3121,083,0201,111,5201,141,7661,117,1521,145,6251,176,9011,091,4581,118,5541,137,0971,155,7671,176,2091,172,4061,166,4121,417,1911,388,5051,107,8241,020,3991,008,0391,320,7371,027,0881,030,834992,9451,325,3401,243,4061,173,6161,084,164962,328948,442819,672732,788686,332657,002643,239607,303592,901554,435539,998523,169510,265518,217517,109517,559518,857527,804532,426543,203555,799570,764576,558591,476604,697617,841632,350645,601653,148667,786679,282677,364672,732601,086543,570383,243271,694208,477164,472144,69055,66152,874047,890
       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
36,097
37,390
39,419
33,814
23,315
19,204
22,489
59,939
60,958
63,496
130,792
135,243
112,661
146,703
168,655
151,001
162,694
159,628
155,110
150,312
194,750
188,283
157,152
172,467
181,095
246,621
269,054
312,606
506,906
532,942
542,549
542,549532,942506,906312,606269,054246,621181,095172,467157,152188,283194,750150,312155,110159,628162,694151,001168,655146,703112,661135,243130,79263,49660,95859,93922,48919,20423,31533,81439,41937,39036,097000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
14,341
690
681
0
0
5,227
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
22,366
47,406
68,006
102,571
110,710
287,586
273,161
337,414
364,732
381,166
2,691,692
2,702,166
2,681,942
2,661,883
2,663,805
2,612,688
2,280,624
2,606,600
2,659,427
2,607,465
2,199,401
2,534,587
2,484,445
2,488,788
2,170,103
2,192,656
2,416,844
2,339,980
2,189,663
1,833,704
982,974
923,201
855,733
842,758
811,602
758,143
671,483
667,357
640,055
618,949
564,933
579,340
632,638
647,549
663,936
670,719
771,973
757,258
723,726
708,380
717,538
717,538708,380723,726757,258771,973670,719663,936647,549632,638579,340564,933618,949640,055667,357671,483758,143811,602842,758855,733923,201982,9741,833,7042,189,6632,339,9802,416,8442,192,6562,170,1032,488,7882,484,4452,534,5872,199,4012,607,4652,659,4272,606,6002,280,6242,612,6882,663,8052,661,8832,681,9422,702,1662,691,692381,166364,732337,414273,161287,586110,710102,57168,00647,40622,366000000000000000005,2270068169014,34100000000
       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
121,684
124,617
121,051
118,384
139,558
130,050
99,845
93,442
108,118
105,585
104,408
114,014
118,761
119,683
121,404
137,909
129,036
135,360
158,268
165,937
174,933
199,984
199,984174,933165,937158,268135,360129,036137,909121,404119,683118,761114,014104,408105,585108,11893,44299,845130,050139,558118,384121,051124,617121,684000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
91,731
0
103,376
118,907
157,762
158,540
265,384
193,468
222,188
211,776
197,024
248,342
309,308
223,924
166,674
179,107
201,893
148,624
149,893
146,626
143,889
114,483
120,860
118,618
135,575
147,549
172,805
196,963
270,063
326,658
416,804
291,004
350,444
323,481
377,808
388,228
406,183
474,060
530,341
762,930
1,099,997
3,171,786
3,358,725
3,531,823
3,097,597
3,212,694
3,034,373
2,786,319
2,732,274
2,595,333
2,512,173
2,435,899
2,376,782
2,533,690
2,512,626
2,004,348
1,983,540
1,890,180
1,791,029
1,668,492
1,642,821
755,353
699,265
524,496
802,123
597,582
546,023
649,656
655,753
596,265
624,218
625,610
620,507
632,193
685,659
632,478
606,526
709,946
774,299
692,934
710,397
702,700
702,700710,397692,934774,299709,946606,526632,478685,659632,193620,507625,610624,218596,265655,753649,656546,023597,582802,123524,496699,265755,3531,642,8211,668,4921,791,0291,890,1801,983,5402,004,3482,512,6262,533,6902,376,7822,435,8992,512,1732,595,3332,732,2742,786,3193,034,3733,212,6943,097,5973,531,8233,358,7253,171,7861,099,997762,930530,341474,060406,183388,228377,808323,481350,444291,004416,804326,658270,063196,963172,805147,549135,575118,618120,860114,483143,889146,626149,893148,624201,893179,107166,674223,924309,308248,342197,024211,776222,188193,468265,384158,540157,762118,907103,376091,731
   > Total Current Liabilities 
91,731
0
103,376
118,907
157,762
158,540
265,384
193,468
222,188
211,776
197,024
248,342
309,308
223,924
166,674
179,106
201,893
148,624
149,893
146,626
143,889
114,483
120,860
118,618
135,575
147,549
166,595
191,276
232,660
284,883
370,499
244,970
293,158
266,513
312,817
312,578
321,477
387,845
445,965
676,846
597,784
1,001,709
1,042,105
1,128,004
961,465
1,224,961
1,109,746
943,190
1,112,737
1,183,614
1,152,800
956,594
1,125,883
1,279,407
1,281,126
1,235,918
1,250,991
1,223,227
1,196,027
1,156,264
1,219,809
594,065
533,543
351,317
504,345
352,927
297,373
335,254
335,791
273,179
299,631
302,364
307,450
316,389
369,237
322,762
296,220
397,068
461,797
384,948
403,166
391,347
391,347403,166384,948461,797397,068296,220322,762369,237316,389307,450302,364299,631273,179335,791335,254297,373352,927504,345351,317533,543594,0651,219,8091,156,2641,196,0271,223,2271,250,9911,235,9181,281,1261,279,4071,125,883956,5941,152,8001,183,6141,112,737943,1901,109,7461,224,961961,4651,128,0041,042,1051,001,709597,784676,846445,965387,845321,477312,578312,817266,513293,158244,970370,499284,883232,660191,276166,595147,549135,575118,618120,860114,483143,889146,626149,893148,624201,893179,106166,674223,924309,308248,342197,024211,776222,188193,468265,384158,540157,762118,907103,376091,731
       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
816,059
575,114
974,472
186,000
204,000
195,290
240,000
259,000
280,000
301,000
212,940
135,940
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000135,940212,940301,000280,000259,000240,000195,290204,000186,000974,472575,114816,059000000000000000000000000000000000000000000000000000
       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
816,059
575,114
974,472
186,000
204,000
195,290
240,000
259,000
280,000
301,000
212,940
135,940
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000135,940212,940301,000280,000259,000240,000195,290204,000186,000974,472575,114816,059000000000000000000000000000000000000000000000000000
       Accounts payable 
34,722
0
24,243
26,834
39,181
39,945
43,424
40,644
46,776
60,661
49,679
48,687
58,694
65,837
55,084
46,135
56,514
52,763
61,228
54,226
49,154
45,923
48,074
32,483
38,687
57,966
61,772
57,109
65,245
73,620
57,244
70,368
90,624
75,865
109,953
100,738
96,545
97,834
119,130
117,426
111,804
119,641
173,062
123,877
95,975
177,340
179,876
113,177
366,431
408,322
362,874
129,610
207,058
120,678
193,650
137,960
127,856
249,395
191,828
193,648
241,539
163,338
148,075
122,835
126,628
111,887
87,424
97,394
85,926
78,651
104,830
95,958
109,254
123,281
191,676
124,295
124
141,094
197,173
149,493
174,702
199,167
199,167174,702149,493197,173141,094124124,295191,676123,281109,25495,958104,83078,65185,92697,39487,424111,887126,628122,835148,075163,338241,539193,648191,828249,395127,856137,960193,650120,678207,058129,610362,874408,322366,431113,177179,876177,34095,975123,877173,062119,641111,804117,426119,13097,83496,545100,738109,95375,86590,62470,36857,24473,62065,24557,10961,77257,96638,68732,48348,07445,92349,15454,22661,22852,76356,51446,13555,08465,83758,69448,68749,67960,66146,77640,64443,42439,94539,18126,83424,243034,722
       Other Current Liabilities 
57,009
0
79,134
92,073
118,581
118,595
221,961
152,824
175,412
151,115
147,344
199,655
250,614
158,088
111,590
132,971
145,379
95,861
88,665
92,400
94,734
68,560
72,787
86,135
96,888
89,583
102,780
132,223
165,333
208,230
309,288
170,398
196,130
183,933
194,439
200,042
211,413
125,484
151,362
192,834
162,868
538,011
569,221
715,797
636,282
769,547
729,225
689,468
377,747
382,797
386,587
590,342
688,101
922,989
883,691
876,467
910,556
716,696
732,298
496,075
19,369
26,759
50,385
70,666
365,961
228,588
196,700
55,883
239,432
182,387
182,578
91,993
183,443
178,133
162,657
61,546
158
240,072
26,237
23,319
16,392
18,214
18,21416,39223,31926,237240,07215861,546162,657178,133183,44391,993182,578182,387239,43255,883196,700228,588365,96170,66650,38526,75919,369496,075732,298716,696910,556876,467883,691922,989688,101590,342386,587382,797377,747689,468729,225769,547636,282715,797569,221538,011162,868192,834151,362125,484211,413200,042194,439183,933196,130170,398309,288208,230165,333132,223102,78089,58396,88886,13572,78768,56094,73492,40088,66595,861145,379132,971111,590158,088250,614199,655147,344151,115175,412152,824221,961118,595118,58192,07379,134057,009
   > 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
423,012
161,288
165,722
173,179
297,778
244,655
248,650
314,403
319,962
323,086
324,587
323,246
313,057
315,804
316,422
309,716
310,306
312,878
312,502
307,987
307,231
311,353
311,353307,231307,987312,502312,878310,306309,716316,422315,804313,057323,246324,587323,086319,962314,403248,650244,655297,778173,179165,722161,288423,012000000000000000000000000000000000000000000000000000000000000
       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
32,244
33,456
34,366
35,343
36,738
38,133
39,527
40,783
42,255
43,726
45,198
46,711
46,561
1,702,424
1,702,287
1,702,149
1,702,955
1,270,761
1,271,489
1,195,307
1,253,823
883,595
891,892
899,888
906,509
515,551
519,245
522,053
525,963
133,895
131,997
133,288
128,072
161,288
165,722
173,179
175,954
124,611
131,990
138,615
146,448
151,022
155,518
157,145
136,725
140,161
144,219
140,435
145
149,280
0
0
0
0
0000149,280145140,435144,219140,161136,725157,145155,518151,022146,448138,615131,990124,611175,954173,179165,722161,288128,072133,288131,997133,895525,963522,053519,245515,551906,509899,888891,892883,5951,253,8231,195,3071,271,4891,270,7611,702,9551,702,1491,702,2871,702,42446,56146,71145,19843,72642,25540,78339,52738,13336,73835,34334,36633,45632,2440000000000000000000000000000
> Total Stockholder Equity
199,021
199,021
915,801
848,124
909,276
892,497
853,611
940,507
1,001,014
954,502
900,150
995,389
1,041,014
1,011,081
980,758
1,024,914
1,058,263
978,299
942,467
980,972
990,953
964,645
965,354
984,105
1,012,650
1,026,278
1,015,894
1,070,975
1,095,333
1,191,666
1,141,541
1,170,813
1,302,914
1,374,280
1,304,857
1,358,260
1,400,726
1,337,745
1,449,234
1,471,102
1,470,038
1,680,848
1,707,893
1,694,290
2,754,874
2,856,021
2,829,536
2,808,401
2,848,462
2,891,172
3,009,933
2,980,229
3,238,605
3,561,132
3,773,217
4,434,906
4,693,469
4,437,268
4,591,649
4,525,883
4,607,698
4,481,561
4,525,385
4,483,632
4,391,745
4,395,657
4,473,293
4,505,706
4,627,141
4,654,724
4,630,141
4,621,351
4,671,880
4,540,252
4,517,852
4,552,794
4,575,622
4,560,596
4,508,672
4,426,184
4,435,309
4,440,170
4,440,1704,435,3094,426,1844,508,6724,560,5964,575,6224,552,7944,517,8524,540,2524,671,8804,621,3514,630,1414,654,7244,627,1414,505,7064,473,2934,395,6574,391,7454,483,6324,525,3854,481,5614,607,6984,525,8834,591,6494,437,2684,693,4694,434,9063,773,2173,561,1323,238,6052,980,2293,009,9332,891,1722,848,4622,808,4012,829,5362,856,0212,754,8741,694,2901,707,8931,680,8481,470,0381,471,1021,449,2341,337,7451,400,7261,358,2601,304,8571,374,2801,302,9141,170,8131,141,5411,191,6661,095,3331,070,9751,015,8941,026,2781,012,650984,105965,354964,645990,953980,972942,467978,2991,058,2631,024,914980,7581,011,0811,041,014995,389900,150954,5021,001,014940,507853,611892,497909,276848,124915,801199,021199,021
   Common Stock
160,000
0
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
250,000
250,250
250,250
250,450
257,108
257,108
257,108
257,108
257,108
257,108
257,108
257,108
266,041
266,041
266,041
298,041
417,233
417,233
417,255
417,255
417,255
417,255
417,255
419,184
420,532
421,214
438,857
441,175
441,530
441,560
441,559
441,559
441,559
441,559
441,560
441,561
441,561
441,561
441,560
441,560
441,560
441,560
441,560
441,560
441,560
441,560
441,560
0
441,560
0
0
0
0
0000441,5600441,560441,560441,560441,560441,560441,560441,560441,560441,560441,561441,561441,561441,560441,559441,559441,559441,559441,560441,530441,175438,857421,214420,532419,184417,255417,255417,255417,255417,255417,233417,233298,041266,041266,041266,041257,108257,108257,108257,108257,108257,108257,108257,108250,450250,250250,250250,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,0000160,000
   Retained Earnings 
39,021
0
192,335
124,658
185,810
169,031
130,145
217,041
277,548
231,036
176,684
271,923
317,548
287,615
257,292
301,448
334,797
254,833
219,001
257,506
267,487
241,179
241,888
260,639
289,184
302,812
292,428
347,509
371,867
418,200
364,830
394,102
471,075
508,553
439,129
492,532
534,998
472,017
583,506
605,374
604,310
616,859
643,900
630,297
618,881
600,836
574,351
545,700
570,017
601,889
709,906
630,802
804,177
1,063,788
1,238,373
1,216,321
1,374,897
1,093,475
1,235,011
1,157,544
1,194,150
1,068,013
1,208,233
1,211,650
1,120,587
1,122,614
1,203,330
1,238,279
1,356,118
1,386,643
1,368,005
1,350,543
1,403,919
1,273,450
1,250,668
1,286,897
1,270,696
1,306,412
1,209,686
1,131,531
1,140,539
1,150,315
1,150,3151,140,5391,131,5311,209,6861,306,4121,270,6961,286,8971,250,6681,273,4501,403,9191,350,5431,368,0051,386,6431,356,1181,238,2791,203,3301,122,6141,120,5871,211,6501,208,2331,068,0131,194,1501,157,5441,235,0111,093,4751,374,8971,216,3211,238,3731,063,788804,177630,802709,906601,889570,017545,700574,351600,836618,881630,297643,900616,859604,310605,374583,506472,017534,998492,532439,129508,553471,075394,102364,830418,200371,867347,509292,428302,812289,184260,639241,888241,179267,487257,506219,001254,833334,797301,448257,292287,615317,548271,923176,684231,036277,548217,041130,145169,031185,810124,658192,335039,021
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000000
   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
91,647
77,515
72,366
77,771
62,061
64,125
71,656
82,959
94,661
94,661
94,661
-1,735
-1,735
-2,559
-674
-3,754
-6,290
-2,693
-5,635
-11,580
-2,909
-5,755
-6,914
-6,532
-7,819
0
-19,532
0
0
0
0
0000-19,5320-7,819-6,532-6,914-5,755-2,909-11,580-5,635-2,693-6,290-3,754-674-2,559-1,735-1,73594,66194,66194,66182,95971,65664,12562,06177,77172,36677,51591,647000000000000000000000000000000000000000000000000000



6.3. Balance Sheets

Currency in THB. All numbers in thousands.