Siamese Asset PCL (BKK:SA)
Thailand · Delayed Price · Currency is THB 7.20
+0.15 (2.13%)
Feb 10, 2026, 4:36 PM ICT
Siamese Asset PCL Income Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Operating Revenue | 3,046 | 4,570 | 1,415 | 2,032 | 2,188 | 3,418 |
| 3,046 | 4,570 | 1,415 | 2,032 | 2,188 | 3,418 | |
Revenue Growth (YoY) | -19.33% | 222.92% | -30.34% | -7.15% | -35.99% | -1.48% |
Cost of Revenue | 1,900 | 2,800 | 976.83 | 1,367 | 1,379 | 1,982 |
Gross Profit | 1,145 | 1,770 | 438.39 | 664.5 | 809.11 | 1,436 |
Selling, General & Admin | 1,002 | 1,213 | 575.08 | 667.43 | 635.29 | 701.84 |
Other Operating Expenses | -108.26 | -108.36 | -93.89 | -69.93 | -30.05 | -17.52 |
Operating Expenses | 896.16 | 1,104 | 481.19 | 597.5 | 605.24 | 684.32 |
Operating Income | 249.3 | 665.61 | -42.8 | 67 | 203.88 | 751.8 |
Interest Expense | -282.38 | -227.24 | -129.33 | -208.63 | -216.24 | -126.53 |
Interest & Investment Income | 11.09 | 15.79 | 23.17 | 23.26 | 6.02 | 5.85 |
Earnings From Equity Investments | 2.14 | -0.16 | -1.42 | -4.78 | -3.16 | 0.06 |
Other Non Operating Income (Expenses) | 53.08 | 24.09 | -22.16 | 24.58 | 14.85 | 15.57 |
EBT Excluding Unusual Items | 33.22 | 478.1 | -172.54 | -98.58 | 5.35 | 646.75 |
Gain (Loss) on Sale of Assets | 2.27 | 4.16 | 108.69 | 259.9 | 6.09 | 23.1 |
Asset Writedown | 121.1 | 24.44 | 346.62 | 75.35 | 83.08 | 111.15 |
Other Unusual Items | 126.01 | 6.04 | 3.09 | 53.57 | 113.18 | 154.05 |
Pretax Income | 282.6 | 512.73 | 285.87 | 290.24 | 207.7 | 935.05 |
Income Tax Expense | 51.93 | 101.54 | 50.19 | 64.1 | 63.78 | 201.23 |
Earnings From Continuing Operations | 230.67 | 411.2 | 235.68 | 226.15 | 143.92 | 733.82 |
Minority Interest in Earnings | -29.16 | -24.87 | -42.63 | -70.26 | 2.85 | -98.77 |
Net Income | 201.52 | 386.32 | 193.06 | 155.89 | 146.77 | 635.05 |
Preferred Dividends & Other Adjustments | 44.4 | 44.5 | 33.07 | 9.92 | - | - |
Net Income to Common | 157.11 | 341.83 | 159.99 | 145.97 | 146.77 | 635.05 |
Net Income Growth | -51.39% | 100.11% | 23.84% | 6.21% | -76.89% | 26.36% |
Shares Outstanding (Basic) | 1,199 | 1,198 | 1,192 | 1,186 | 1,130 | 1,030 |
Shares Outstanding (Diluted) | 1,199 | 1,199 | 1,198 | 1,198 | 1,130 | 1,030 |
Shares Change (YoY) | 0.21% | 0.07% | -0.01% | 6.00% | 9.77% | 0.85% |
EPS (Basic) | 0.13 | 0.29 | 0.13 | 0.12 | 0.13 | 0.62 |
EPS (Diluted) | 0.13 | 0.29 | 0.13 | 0.12 | 0.13 | 0.62 |
EPS Growth | -57.07% | 119.42% | 8.33% | -7.59% | -78.95% | 25.29% |
Free Cash Flow | 183.16 | 109.27 | -2,825 | -1,629 | -817.75 | 288.32 |
Free Cash Flow Per Share | 0.15 | 0.09 | -2.36 | -1.36 | -0.72 | 0.28 |
Dividend Per Share | 0.080 | 0.080 | 0.050 | 0.050 | 0.049 | 0.183 |
Dividend Growth | 60.00% | 60.00% | - | 2.04% | -73.19% | - |
Gross Margin | 37.61% | 38.73% | 30.98% | 32.71% | 36.98% | 42.01% |
Operating Margin | 8.19% | 14.56% | -3.02% | 3.30% | 9.32% | 21.99% |
Profit Margin | 5.16% | 7.48% | 11.30% | 7.18% | 6.71% | 18.58% |
Free Cash Flow Margin | 6.01% | 2.39% | -199.63% | -80.20% | -37.37% | 8.43% |
EBITDA | 401.65 | 796.89 | 49.84 | 163.71 | 285.35 | 809.68 |
EBITDA Margin | 13.19% | 17.44% | 3.52% | 8.06% | 13.04% | 23.69% |
D&A For EBITDA | 152.35 | 131.28 | 92.64 | 96.72 | 81.48 | 57.88 |
EBIT | 249.3 | 665.61 | -42.8 | 67 | 203.88 | 751.8 |
EBIT Margin | 8.19% | 14.56% | -3.02% | 3.30% | 9.32% | 21.99% |
Effective Tax Rate | 18.38% | 19.80% | 17.56% | 22.08% | 30.71% | 21.52% |
Revenue as Reported | 3,459 | 4,740 | 1,995 | 2,515 | 2,435 | 3,740 |
Advertising Expenses | - | 217.88 | 32.01 | 55.39 | - | 19.26 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.