Siamese Asset PCL (BKK:SA)
Thailand · Delayed Price · Currency is THB 7.20
+0.05 (0.70%)
May 22, 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 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Operating Revenue | 2,086 | 2,340 | 4,673 | 1,415 | 2,032 | 2,188 |
Other Revenue | -28.52 | - | - | - | - | - |
| 2,057 | 2,340 | 4,673 | 1,415 | 2,032 | 2,188 | |
Revenue Growth (YoY) | -51.32% | -49.93% | 230.17% | -30.34% | -7.15% | -35.99% |
Cost of Revenue | 1,326 | 1,480 | 2,832 | 976.83 | 1,367 | 1,379 |
Gross Profit | 731.75 | 859.62 | 1,841 | 438.39 | 664.5 | 809.11 |
Selling, General & Admin | 662.69 | 731.86 | 1,181 | 575.08 | 667.43 | 635.29 |
Other Operating Expenses | -4.34 | -4.34 | -5.83 | -93.89 | -69.93 | -30.05 |
Operating Expenses | 658.01 | 727.52 | 1,175 | 481.19 | 597.5 | 605.24 |
Operating Income | 73.74 | 132.09 | 665.73 | -42.8 | 67 | 203.88 |
Interest Expense | -314.27 | -295.87 | -227.24 | -129.33 | -208.63 | -216.24 |
Interest & Investment Income | 9.82 | 9.82 | 15.79 | 23.17 | 23.26 | 6.02 |
Earnings From Equity Investments | -3.61 | 2.09 | -0.16 | -1.42 | -4.78 | -3.16 |
Other Non Operating Income (Expenses) | 60.91 | 61.98 | 23.97 | -22.16 | 24.58 | 14.85 |
EBT Excluding Unusual Items | -173.42 | -89.89 | 478.1 | -172.54 | -98.58 | 5.35 |
Gain (Loss) on Sale of Assets | - | - | 4.16 | 108.69 | 259.9 | 6.09 |
Asset Writedown | 179.02 | 179.02 | 24.44 | 346.62 | 75.35 | 83.08 |
Other Unusual Items | 128.3 | 128.3 | 6.04 | 3.09 | 53.57 | 113.18 |
Pretax Income | 133.91 | 217.43 | 512.73 | 285.87 | 290.24 | 207.7 |
Income Tax Expense | 69.78 | 79.48 | 101.54 | 50.19 | 64.1 | 63.78 |
Earnings From Continuing Operations | 64.13 | 137.95 | 411.2 | 235.68 | 226.15 | 143.92 |
Minority Interest in Earnings | -24.25 | -21.46 | -24.87 | -42.63 | -70.26 | 2.85 |
Net Income | 39.88 | 116.49 | 386.32 | 193.06 | 155.89 | 146.77 |
Preferred Dividends & Other Adjustments | 36.92 | 36.92 | 44.5 | 33.07 | 9.92 | - |
Net Income to Common | 2.96 | 79.58 | 341.83 | 159.99 | 145.97 | 146.77 |
Net Income Growth | -89.02% | -69.84% | 100.11% | 23.84% | 6.21% | -76.89% |
Shares Outstanding (Basic) | 3,395 | 1,199 | 1,198 | 1,192 | 1,186 | 1,130 |
Shares Outstanding (Diluted) | 3,395 | 1,199 | 1,199 | 1,198 | 1,198 | 1,130 |
Shares Change (YoY) | 183.19% | 0.01% | 0.07% | -0.01% | 6.00% | 9.77% |
EPS (Basic) | 0.00 | 0.07 | 0.29 | 0.13 | 0.12 | 0.13 |
EPS (Diluted) | 0.00 | 0.07 | 0.29 | 0.13 | 0.12 | 0.13 |
EPS Growth | -99.67% | -76.73% | 119.42% | 8.33% | -7.59% | -78.95% |
Free Cash Flow | 87.97 | -102.18 | 109.27 | -2,825 | -1,629 | -817.75 |
Free Cash Flow Per Share | 0.03 | -0.09 | 0.09 | -2.36 | -1.36 | -0.72 |
Dividend Per Share | - | - | 0.080 | 0.050 | 0.050 | 0.049 |
Dividend Growth | - | - | 60.00% | - | 2.04% | -73.19% |
Gross Margin | 35.57% | 36.74% | 39.39% | 30.98% | 32.71% | 36.98% |
Operating Margin | 3.58% | 5.65% | 14.25% | -3.02% | 3.30% | 9.32% |
Profit Margin | 0.14% | 3.40% | 7.32% | 11.30% | 7.18% | 6.71% |
Free Cash Flow Margin | 4.28% | -4.37% | 2.34% | -199.63% | -80.20% | -37.37% |
EBITDA | 187.09 | 241.94 | 797.01 | 49.84 | 163.71 | 285.35 |
EBITDA Margin | 9.09% | 10.34% | 17.06% | 3.52% | 8.06% | 13.04% |
D&A For EBITDA | 113.35 | 109.85 | 131.28 | 92.64 | 96.72 | 81.48 |
EBIT | 73.74 | 132.09 | 665.73 | -42.8 | 67 | 203.88 |
EBIT Margin | 3.58% | 5.65% | 14.25% | -3.02% | 3.30% | 9.32% |
Effective Tax Rate | 52.11% | 36.55% | 19.80% | 17.56% | 22.08% | 30.71% |
Revenue as Reported | 2,436 | 2,718 | 4,740 | 1,995 | 2,515 | 2,435 |
Advertising Expenses | - | 110.09 | 217.88 | 32.01 | 55.39 | - |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.