Plan B Media PCL (BKK:PLANB)
Thailand flag Thailand · Delayed Price · Currency is THB
5.50
+0.30 (5.77%)
May 30, 2025, 4:39 PM ICT

Plan B Media PCL Income Statement

Millions THB. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2015 - 2019
Period Ending
Mar '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2015 - 2019
Operating Revenue
9,4489,1388,3656,5904,4433,724
Upgrade
Other Revenue
58.6482.1180.9692.6455.9741.27
Upgrade
Revenue
9,5079,2208,4466,6834,4993,766
Upgrade
Revenue Growth (YoY)
9.71%9.16%26.39%48.53%19.48%-23.45%
Upgrade
Cost of Revenue
6,5156,3935,8614,7853,8002,895
Upgrade
Gross Profit
2,9922,8272,5851,898699.09870.41
Upgrade
Selling, General & Admin
1,2081,2101,137827.05563.28573.19
Upgrade
Operating Expenses
1,2081,2101,137827.05563.28573.19
Upgrade
Operating Income
1,7831,6171,4481,071135.81297.22
Upgrade
Interest Expense
-219.99-215.45-234.33-175.92-188.55-135.69
Upgrade
Interest & Investment Income
18.1718.17----
Upgrade
Earnings From Equity Investments
6.626.79-5.04-13.46-27.8-11.04
Upgrade
Other Non Operating Income (Expenses)
-0-0023.53108.362.33
Upgrade
EBT Excluding Unusual Items
1,5881,4271,209904.9227.83152.82
Upgrade
Impairment of Goodwill
-15-15-15---
Upgrade
Asset Writedown
-19.49----20.05-
Upgrade
Pretax Income
1,5541,4121,194904.927.78152.82
Upgrade
Income Tax Expense
343.33307.05246.62209.3818.1930.97
Upgrade
Earnings From Continuing Operations
1,2101,105947.31695.54-10.41121.85
Upgrade
Minority Interest in Earnings
-148.61-54.23-36.06-9.6774.4518.38
Upgrade
Net Income
1,0621,050911.25685.8764.04140.23
Upgrade
Net Income to Common
1,0621,050911.25685.8764.04140.23
Upgrade
Net Income Growth
10.56%15.27%32.86%971.03%-54.33%-81.13%
Upgrade
Shares Outstanding (Basic)
4,2954,2904,2824,2503,9843,982
Upgrade
Shares Outstanding (Diluted)
4,2954,2904,2924,2503,9843,982
Upgrade
Shares Change (YoY)
0.01%-0.07%0.99%6.69%0.04%4.78%
Upgrade
EPS (Basic)
0.250.240.210.160.020.04
Upgrade
EPS (Diluted)
0.240.240.210.160.020.04
Upgrade
EPS Growth
10.48%15.34%31.57%903.88%-54.35%-81.99%
Upgrade
Free Cash Flow
2,5782,4342,3652,256769.891,444
Upgrade
Free Cash Flow Per Share
0.600.570.550.530.190.36
Upgrade
Dividend Per Share
0.1170.1170.0750.070-0.139
Upgrade
Dividend Growth
55.88%55.88%6.71%--52.75%
Upgrade
Gross Margin
31.47%30.66%30.61%28.40%15.54%23.11%
Upgrade
Operating Margin
18.76%17.54%17.15%16.02%3.02%7.89%
Upgrade
Profit Margin
11.17%11.39%10.79%10.26%1.42%3.72%
Upgrade
Free Cash Flow Margin
27.12%26.40%28.00%33.76%17.11%38.35%
Upgrade
EBITDA
2,4482,6422,4572,024828.23951.19
Upgrade
EBITDA Margin
25.75%28.65%29.10%30.29%18.41%25.26%
Upgrade
D&A For EBITDA
6651,0251,009953.55692.42653.97
Upgrade
EBIT
1,7831,6171,4481,071135.81297.22
Upgrade
EBIT Margin
18.76%17.54%17.15%16.02%3.02%7.89%
Upgrade
Effective Tax Rate
22.10%21.75%20.66%23.14%233.79%20.27%
Upgrade
Revenue as Reported
9,5259,2388,4466,7064,6073,768
Upgrade
Advertising Expenses
-105.06101.3647.5640.8940.41
Upgrade
Updated Feb 27, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.