Thai VI

โค้ด: เลือกทั้งหมด

                             SCC         SCCC        TPIPL
Cash equivalent         1,748,320    2,372,178      557,981
Account receivable     13,834,892    1,603,548    1,827,793
Inventory              20,227,493    1,685,261    3,643,256
Other                   3,404,813      227,814    1,823,408
Total current asset    39,215,518    5,888,800    7,852,438
Long-term asset       210,510,293   15,366,607   63,369,552
Total asset           249,725,811   21,255,408   71,221,990

Current debt           60,098,067    2,494,489    4,521,741
Long-term debt         74,153,451      961,672   44,572,417
Total debt            134,251,518    3,456,160   49,094,158
Total Debt adj. (TPIPL)                          37,994,158

Equity                115,474,293   17,799,247   33,227,832

Sale                  148,865,052   17,468,845   19,016,388
other income            1,996,749       81,336    1,663,355
COGS                  100,391,558    9,890,239   10,471,344
Gross profit           50,470,243    7,659,943   10,208,400
SG&A                   16,765,954    1,656,859    4,104,925
Operating income       33,704,289    6,003,084    6,103,475
Depreciation           10,211,266    1,107,531    1,458,921
Sub.                    6,746,454       15,630       20,662
EBIT                   30,239,477    4,911,182    4,665,216
Tax                     3,943,685    1,508,380        1,721
Interest                8,100,926       64,712    1,852,940
Minority share.           388,501       49,640            0
Normalized earning     17,806,365    3,288,451    2,810,555
Extra Item              2,147,750            0    1,955,069
Net profit             19,954,115    3,288,451    4,765,624

No. of share (x1000)    1,200,000      250,000      807,000
EPS                         16.63        13.15         5.91
Normalized EPS              14.84        13.15         3.48

โค้ด: เลือกทั้งหมด

                             SCC         SCCC        TPIPL
Liquidity
Current ratio                0.65         2.36         1.74
Activity
AR turnover                 10.76        10.89        10.40
Inventory turnover           7.36        10.37         5.22
Total asset turnover         0.60         0.82         0.27
Leverage
Long-term debt/Equit         0.64         0.05         1.01
Times Interest Earne         3.73        75.89         2.52
Profitability
Net Profit Margin           11.8%        18.7%        13.6%
ROA                          7.1%        15.5%         3.9%
ROE                         15.4%        18.5%         8.5%

โค้ด: เลือกทั้งหมด

                             SCC         SCCC        TPIPL
PE 10                         148          132           35
PE 12                         178          158           42
PE 14                         208          184           49
PE 16                         237          210           56
PE 18                         267          237           63
PE 20                         297          263           70

โค้ด: เลือกทั้งหมด

คุณ Minesweeper ครับ อยากทราบว่า Normalize EPS 2,810,555 คำนวณอย่างไรครับ

โค้ด: เลือกทั้งหมด

กำไรสุทธิก่อนดอกเบี้ยจ่ายและภาษีเงินได้			 6,620,284,953