Eastern Power Group Public Company Limited
SET:EP.BK
1.65 (THB) • At close December 20, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) THB.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 184.378 | 260.808 | 251.605 | 183.087 | 155.978 | 283.725 | 204.716 | 277.304 | 186.156 | 192.224 | 222.185 | 183.141 | 137.419 | 170.916 | 208.438 | 172.949 | 241.283 | 309.392 | 292.032 | 361.828 | 347.581 | 354.053 | 250.381 | 250.181 | 144.035 | 194.124 | 191.298 | 176.534 | 150.769 | 189.361 | 193.624 | 185.027 | 118.139 | 146.389 | 176.62 | 175.573 | 107.162 | 163.751 | 176.311 | 174.638 | 129.991 | 170.458 | 175.13 | 187.465 | 179.521 | 190.183 | 184.166 | 690,723.755 | 127.512 | 161.375 | 158.347 | 139.149 | 129.385 | 155.229 | 197.072 | 158.002 | 157.325 | 195.084 | 158.465 | 158.405 | 152.556 | 159.26 | 175.274 |
Kosten van de omzet
| 149.843 | 216.661 | 228.313 | 167.511 | 140.407 | 230.75 | 183.028 | 265.034 | 172.743 | 166.692 | 199.603 | 168.808 | 122.742 | 134.775 | 172.45 | 163.541 | 161.874 | 183.145 | 204.375 | 273.4 | 216.383 | 219.882 | 198.744 | 188.083 | 110.713 | 134.564 | 137.74 | 137.114 | 101.284 | 128.439 | 143.3 | 138.513 | 95.868 | 104.675 | 129.751 | 131.756 | 90.026 | 119.039 | 136.237 | 135.755 | 105.076 | 126.197 | 129.61 | 117.777 | 114.562 | 113 | 139.078 | 521,374.587 | 114.465 | 135.47 | 130.785 | 112.774 | 109.692 | 123.137 | 150.514 | 126.454 | 122.562 | 142.716 | 116.595 | 122.98 | 118.491 | 121.284 | 136.919 |
Brutowinst
| 34.535 | 44.147 | 23.292 | 15.576 | 15.571 | 52.974 | 21.688 | 12.27 | 13.413 | 25.532 | 22.582 | 14.333 | 14.677 | 36.141 | 35.988 | 9.407 | 79.409 | 126.247 | 87.657 | 88.428 | 131.198 | 134.171 | 51.637 | 62.097 | 33.323 | 59.561 | 53.558 | 39.421 | 49.485 | 60.923 | 50.324 | 46.514 | 22.271 | 41.714 | 46.869 | 43.817 | 17.136 | 44.712 | 40.074 | 38.883 | 24.915 | 44.261 | 45.521 | 69.688 | 64.958 | 77.183 | 45.087 | 169,349.168 | 13.047 | 25.905 | 27.562 | 26.376 | 19.694 | 32.091 | 46.558 | 31.548 | 34.762 | 52.368 | 41.87 | 35.425 | 34.065 | 37.976 | 38.354 |
Brutowinstmarge
| 0.187 | 0.169 | 0.093 | 0.085 | 0.1 | 0.187 | 0.106 | 0.044 | 0.072 | 0.133 | 0.102 | 0.078 | 0.107 | 0.211 | 0.173 | 0.054 | 0.329 | 0.408 | 0.3 | 0.244 | 0.377 | 0.379 | 0.206 | 0.248 | 0.231 | 0.307 | 0.28 | 0.223 | 0.328 | 0.322 | 0.26 | 0.251 | 0.189 | 0.285 | 0.265 | 0.25 | 0.16 | 0.273 | 0.227 | 0.223 | 0.192 | 0.26 | 0.26 | 0.372 | 0.362 | 0.406 | 0.245 | 0.245 | 0.102 | 0.161 | 0.174 | 0.19 | 0.152 | 0.207 | 0.236 | 0.2 | 0.221 | 0.268 | 0.264 | 0.224 | 0.223 | 0.238 | 0.219 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 46.903 | 18.775 | 17.146 | 22.203 | 19.536 | 19.973 | 21.477 | 25.205 | 31.356 | 19.858 | 14.974 | 41.848 | 31.421 | 70.547 | 77.907 | 135.965 | 93.787 | 84.019 | 81.715 | 57.145 | 56.275 | 66.146 | 40.559 | 34.597 | 80.389 | 40.011 | 31.813 | 60.183 | 47.673 | 37.707 | 26.016 | 55.91 | 45.858 | 19.775 | 24.991 | 28.187 | 25.928 | 20.51 | 17.74 | 15.624 | 30.28 | 25.063 | 16.954 | 26.223 | 17.637 | 10.56 | 11.286 | 65,545.915 | 17.678 | 18.112 | 12.798 | 8.522 | 8.767 | 9.897 | 10.306 | 9.067 | 8.677 | 9.483 | 10.627 | 8.048 | 11.275 | 7.334 | 7.65 |
Verkoop- en marketingkosten
| 7.978 | 9.408 | 8.88 | 12.108 | 8.512 | 8.71 | 10.175 | 9.691 | 8.5 | 8.37 | 8.849 | 9.201 | 8.973 | 9.812 | 8.571 | 10.004 | 6.812 | 7.798 | 5.699 | 5.653 | 5.753 | 10.29 | 12.212 | 10.78 | 3.57 | 3.133 | 3.027 | 4.379 | 3.272 | 2.387 | 2.222 | 2.943 | 3.304 | 2.179 | 1.817 | 3.327 | 2.193 | 2.61 | 2.365 | 3.597 | 4.644 | 2.318 | 2.502 | 2.75 | 2.802 | 2.508 | 1.947 | 9,464.857 | 1.73 | 2.19 | 2.212 | 2.338 | 1.669 | 2.273 | 1.904 | 1.723 | 1.892 | 2.129 | 1.458 | 1.874 | 5.047 | 1.712 | 1.453 |
Verkoop-, algemene en administratieve kosten
| 54.882 | 28.183 | 26.025 | 34.223 | 28.048 | 28.683 | 31.652 | 34.896 | 39.856 | 28.228 | 23.823 | 51.049 | 40.394 | 80.359 | 86.479 | 145.969 | 100.599 | 91.817 | 87.414 | 62.797 | 62.029 | 76.436 | 52.771 | 45.377 | 83.959 | 43.144 | 34.84 | 64.561 | 50.946 | 40.094 | 28.238 | 58.854 | 49.162 | 21.954 | 26.807 | 31.514 | 28.121 | 23.12 | 20.105 | 19.22 | 34.924 | 27.381 | 19.455 | 28.974 | 20.439 | 13.068 | 13.234 | 75,010.772 | 19.408 | 20.302 | 15.01 | 10.861 | 10.437 | 12.17 | 12.211 | 10.791 | 10.569 | 11.612 | 12.084 | 9.923 | 16.322 | 9.046 | 9.102 |
Overige kosten
| 598.402 | 102.77 | 0 | 0 | 0 | 0 | -1.32 | -18.553 | -22.819 | -22.032 | 7.293 | 12.926 | 3.441 | -92.078 | 115.626 | -40.084 | 32.729 | 2.612 | 83.499 | -2.711 | 5.715 | 14.932 | 7.528 | 39.442 | 2.24 | 24.299 | 28.179 | -25.305 | -63.159 | 1.379 | 15.804 | 11.79 | -62.398 | 71.504 | -79.572 | 5.283 | 16.389 | 2.47 | -61.731 | -41.94 | -56.829 | 10.37 | -54.643 | 3.899 | 8.76 | 3.813 | 7.687 | 0 | 5.35 | 4.841 | 0 | 0 | 0 | -0 | 0 | 0 | 2.627 | 0 | 0 | 0 | 0 | 0 | 0 |
Bedrijfskosten
| 653.284 | 130.953 | 26.025 | 34.223 | 23.216 | 24.085 | 30.332 | 16.343 | 17.037 | 6.196 | 23.823 | 51.049 | 40.394 | -11.72 | 86.479 | 145.969 | 77.389 | 37.493 | 35.862 | 6.242 | 12.979 | 18.212 | 0.17 | -8.129 | 35.623 | -12.018 | -15.786 | 39.257 | -12.214 | -19.363 | -43.051 | 70.643 | -13.237 | -110.767 | -52.765 | -31.522 | -46.165 | -45.016 | -41.625 | -22.72 | -21.905 | 14.434 | -35.188 | 28.974 | 20.439 | 13.068 | 4.337 | 75,010.772 | 19.408 | 20.302 | 15.01 | 10.861 | 10.437 | 12.17 | 12.211 | 10.791 | 13.196 | 11.612 | 12.084 | 9.923 | 16.322 | 9.046 | 9.102 |
Bedrijfsresultaat
| -618.749 | -86.806 | -2.733 | -18.647 | -63.815 | 269.058 | -8.54 | -17.989 | -0.754 | 23.378 | 6.138 | 1,662.49 | 248.03 | 47.328 | -5.665 | 81.859 | 1,352.187 | 91.722 | 51.795 | 82.186 | 118.219 | 115.959 | 51.467 | 70.226 | -2.3 | 71.579 | 69.344 | 35.378 | 57.689 | 80.285 | 65.242 | -135.31 | 35.508 | 126.929 | 85.849 | 63.12 | 50.731 | 76.925 | 68.74 | 101.844 | 32.436 | 29.827 | 67.798 | 40.714 | 44.519 | 64.115 | 40.75 | 94,338.396 | -6.361 | 10.444 | 12.552 | 15.515 | 15.299 | 19.922 | 34.347 | 20.758 | 21.567 | 40.756 | 29.785 | 25.502 | 17.743 | 28.93 | 29.252 |
Bedrijfsresultaat ratio
| -3.356 | -0.333 | -0.011 | -0.102 | -0.409 | 0.948 | -0.042 | -0.065 | -0.004 | 0.122 | 0.028 | 9.078 | 1.805 | 0.277 | -0.027 | 0.473 | 5.604 | 0.296 | 0.177 | 0.227 | 0.34 | 0.328 | 0.206 | 0.281 | -0.016 | 0.369 | 0.362 | 0.2 | 0.383 | 0.424 | 0.337 | -0.731 | 0.301 | 0.867 | 0.486 | 0.36 | 0.473 | 0.47 | 0.39 | 0.583 | 0.25 | 0.175 | 0.387 | 0.217 | 0.248 | 0.337 | 0.221 | 0.137 | -0.05 | 0.065 | 0.079 | 0.111 | 0.118 | 0.128 | 0.174 | 0.131 | 0.137 | 0.209 | 0.188 | 0.161 | 0.116 | 0.182 | 0.167 |
Totaal overige inkomsten en kosten netto
| -72.62 | -72.808 | -72.198 | -471.463 | -71.375 | 129.223 | -66.505 | -580.207 | -65.89 | 145.729 | -97.484 | -93.72 | -72.209 | 9.868 | -44.059 | 65.814 | -89.07 | -68.615 | -27.783 | 536.335 | -7.36 | 56.271 | -62.011 | 69.432 | 40.792 | -33.499 | 132.649 | 25.542 | -1.038 | -1.693 | 0 | -44.743 | -27.116 | 107.165 | 0 | -12.219 | -12.57 | 0 | -12.959 | -16.716 | -14.384 | 0 | -12.91 | -9.044 | 0 | -7.94 | 0 | -6,365.024 | 5.053 | -0.361 | 15.564 | 7.809 | 12.124 | -0.044 | -3.821 | -0.241 | -0.345 | -0.123 | -0.009 | -0.079 | -0.189 | -0.211 | -0.138 |
Inkomen voor belasting
| -691.369 | -159.614 | 208.509 | -490.109 | -135.19 | 198.281 | -127.058 | -598.196 | 211.813 | 165.065 | -91.346 | 1,568.77 | 175.821 | 57.197 | 23.623 | 147.672 | 1,263.117 | 180.33 | 28.671 | 618.521 | 117.034 | 172.23 | 63.181 | 179.062 | 38.492 | 10.474 | 201.993 | 54.617 | 57.689 | 78.592 | 65.242 | -68.859 | 8.392 | 126.929 | 85.849 | 63.12 | 50.731 | 76.925 | 68.74 | 66.94 | 32.436 | 76.678 | 67.798 | 27.771 | 32.677 | 52.362 | 60.976 | 87,973.372 | -1.309 | 10.082 | 28.116 | 23.324 | 15.222 | 19.877 | 34.077 | 20.517 | 21.222 | 40.633 | 29.776 | 25.423 | 17.554 | 28.719 | 29.114 |
Inkomen voor belasting ratio
| -3.75 | -0.612 | 0.829 | -2.677 | -0.867 | 0.699 | -0.621 | -2.157 | 1.138 | 0.859 | -0.411 | 8.566 | 1.279 | 0.335 | 0.113 | 0.854 | 5.235 | 0.583 | 0.098 | 1.709 | 0.337 | 0.486 | 0.252 | 0.716 | 0.267 | 0.054 | 1.056 | 0.309 | 0.383 | 0.415 | 0.337 | -0.372 | 0.071 | 0.867 | 0.486 | 0.36 | 0.473 | 0.47 | 0.39 | 0.383 | 0.25 | 0.45 | 0.387 | 0.148 | 0.182 | 0.275 | 0.331 | 0.127 | -0.01 | 0.062 | 0.178 | 0.168 | 0.118 | 0.128 | 0.173 | 0.13 | 0.135 | 0.208 | 0.188 | 0.16 | 0.115 | 0.18 | 0.166 |
Belastingkosten
| -57.062 | 34.354 | 19.963 | -41.181 | 32.244 | -3.307 | 6.927 | -55.073 | 31.2 | 22.493 | 4.153 | 558.469 | 25.239 | 19.502 | 17.894 | -19.04 | 42.564 | 21.213 | 9.941 | 43.283 | 21.278 | 1.071 | 3.599 | 13.7 | -0.12 | 2.437 | 5.313 | 12.641 | 1.648 | 3.195 | 5.265 | 4.191 | 1.034 | 5.376 | 5.976 | 4.508 | -0.628 | 2.586 | 5.732 | 3.877 | 1.339 | 5.497 | 6.284 | 2.566 | 1.968 | 3.635 | 7.099 | 20,957.687 | 2.316 | 3.826 | 7.203 | 6.478 | 4.603 | 0 | -0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 |
Nettowinst
| -521.254 | -160.577 | 151.745 | -377.441 | -140.249 | 165.417 | -133.986 | -543.123 | 142.294 | 114.472 | -95.499 | 844.151 | 118.8 | 39.65 | 4.907 | 116.439 | 886.418 | 121.561 | 15.887 | 425.654 | 54.274 | 125.011 | 46.783 | 157.938 | 26.732 | 8.619 | 149.485 | 33.742 | 41.219 | 62.067 | 69.768 | -69.886 | 8.68 | 97.744 | 82.205 | 59 | 50.134 | 74.624 | 63.418 | 64.689 | 31.097 | 71.181 | 53.323 | 18.322 | 23.915 | 41.288 | 47.065 | 65,189.293 | -2.88 | 6.488 | 21.623 | 16.846 | 10.619 | 19.877 | 34.077 | 20.517 | 21.222 | 40.633 | 29.776 | 25.423 | 17.554 | 28.719 | 29.114 |
Nettowinstmarge
| -2.827 | -0.616 | 0.603 | -2.062 | -0.899 | 0.583 | -0.654 | -1.959 | 0.764 | 0.596 | -0.43 | 4.609 | 0.865 | 0.232 | 0.024 | 0.673 | 3.674 | 0.393 | 0.054 | 1.176 | 0.156 | 0.353 | 0.187 | 0.631 | 0.186 | 0.044 | 0.781 | 0.191 | 0.273 | 0.328 | 0.36 | -0.378 | 0.073 | 0.668 | 0.465 | 0.336 | 0.468 | 0.456 | 0.36 | 0.37 | 0.239 | 0.418 | 0.304 | 0.098 | 0.133 | 0.217 | 0.256 | 0.094 | -0.023 | 0.04 | 0.137 | 0.121 | 0.082 | 0.128 | 0.173 | 0.13 | 0.135 | 0.208 | 0.188 | 0.16 | 0.115 | 0.18 | 0.166 |
WPA (Winst Per Aandeel)
| -0.56 | -0.17 | 0.16 | -0.4 | -0.15 | 0.18 | -0.14 | -0.58 | 0.15 | 0.12 | -0.1 | 1.08 | 0.13 | 0.04 | 0.01 | 0.12 | 0.96 | 0.13 | 0.017 | 0.46 | 0.06 | 0.14 | 0.05 | 0.17 | 0.03 | 0.01 | 0.16 | 0.037 | 0.044 | 0.077 | 0.082 | -0.077 | 0.009 | 0.11 | 0.092 | 0.065 | 0.056 | 0.084 | 0.073 | 0.071 | 0.04 | 0.089 | 0.081 | 0.026 | 0.04 | 0.065 | 0.072 | 100.45 | -0.005 | 0.008 | 0.032 | 0.026 | 0.017 | 0.026 | 0.053 | 0.028 | 0.026 | 0.058 | 0.039 | 0.035 | 0.026 | 0.039 | 0.039 |
Verwaterde WPA
| -0.56 | -0.17 | 0.16 | -0.4 | -0.15 | 0.18 | -0.14 | -0.58 | 0.15 | 0.12 | -0.1 | 1.08 | 0.13 | 0.04 | 0.01 | 0.12 | 0.96 | 0.13 | 0.017 | 0.46 | 0.06 | 0.14 | 0.05 | 0.17 | 0.03 | 0.01 | 0.16 | 0.037 | 0.044 | 0.077 | 0.082 | -0.077 | 0.009 | 0.11 | 0.092 | 0.065 | 0.056 | 0.084 | 0.073 | 0.071 | 0.04 | 0.089 | 0.073 | 0.024 | 0.032 | 0.056 | 0.064 | 100.45 | -0.005 | 0.008 | 0.032 | 0.026 | 0.017 | 0.026 | 0.053 | 0.028 | 0.026 | 0.058 | 0.039 | 0.035 | 0.026 | 0.039 | 0.039 |
EBITDA
| -584.349 | -45.895 | 320.271 | -405.841 | -45.502 | 282.582 | -40.087 | -511.152 | 297.831 | 245.323 | -3.962 | 1,681.359 | 274.226 | 63.142 | 19.033 | 259.151 | 1,386.23 | 169.143 | 176.799 | 655.053 | 226.806 | 200.977 | 120.534 | 152.309 | 40.941 | 136.143 | 137.478 | 36.735 | 101.837 | 122.715 | 132.727 | 5.64 | 61.49 | 176.785 | 124.514 | 101.796 | 89.898 | 115.993 | 107.38 | 110.328 | 72.101 | 116.599 | 101.372 | 60.555 | 64.231 | 82.929 | 91.507 | 141,951.855 | 8.633 | 20.179 | 22.27 | 25.284 | 18.155 | 29.448 | 40.929 | 30.587 | 31.59 | 50.509 | 39.75 | 35.841 | 28.192 | 39.293 | 39.506 |
EBITDA ratio
| -3.169 | -0.176 | 0.146 | -0.023 | 0.069 | 0.15 | 0.058 | 0.009 | 0.104 | 0.21 | 0.126 | 0.152 | 0.295 | 0.885 | 0.793 | -0.008 | 0.325 | 1.055 | 0.621 | 2.075 | 0.935 | 0.916 | 0.777 | 0.636 | 0.989 | 0.562 | 1.558 | 0.623 | 1.035 | 0.912 | 0.753 | 0.026 | 0.52 | 1.208 | 0.705 | 0.58 | 0.839 | 0.708 | 0.609 | 0.644 | 0.555 | 0.672 | 0.589 | 0.323 | 0.358 | 0.436 | 0.497 | 0.206 | 0.026 | 0.095 | 0.141 | 0.182 | 0.147 | 0.19 | 0.223 | 0.194 | 0.201 | 0.259 | 0.251 | 0.226 | 0.185 | 0.247 | 0.225 |