Statement of Comprehensive Income (Thousand Baht) |
Revenue from service |
1,276,975 |
1,188,702 |
483,989 |
Total revenue |
1,289,157 |
1,194,951 |
495,402 |
Cost of service |
1,072,156 |
970,911 |
459,725 |
Gross Profit |
217,001 |
217,792 |
24,264 |
Selling and administrative expenses |
334,898 |
227,960 |
140,350 |
Interest expenses |
26,997 |
20,108 |
21,183 |
Tax expense |
(11,632) |
(2,567) |
8,488 |
Net profit (loss) |
(156,527) |
(26,594) |
(117,369) |
Balance Sheet (Thousand Baht) |
Current assets |
370,817 |
452,971 |
210,709 |
Total assets |
1,122,263 |
1,216,792 |
1,007,158 |
Current liabilities |
609,356 |
522,019 |
455,632 |
Total liabilities |
766,536 |
694,608 |
610,126 |
Shareholders' equity |
355,727 |
522,184 |
397,032 |
Issued and paid-up share capital |
280,963 |
280,963 |
255,463 |
Financial Ratios (%) |
Liquidity ratio (Times) |
0.61 |
0.87 |
0.46 |
Average collection period (Days) |
84.19 |
46.27 |
160.21 |
Average payment period (Days) |
53.27 |
54.86 |
127.35 |
Gross profit margin |
16.00% |
18.32% |
5.01% |
Operating profit margin (%) |
(9.23%) |
(0.33%) |
(21.63%) |
Net Profit (Loss) margin (%) |
(12.26%) |
(2.24%) |
(24.25%) |
Return on equity (%) |
(44%) |
(5.09%) |
(29.56%) |
Return on asset |
(13.95%) |
(0.35%) |
(9.39%) |
Net Debt to Equity Ratio (Times) |
2.15 |
1.33 |
1.54 |
Interest Coverage Ratio (Times) |
(4.37) |
(0.19) |
(4.94) |
Earning (Loss) Per Share |
(0.60) |
(0.12) |
(0.47) |