Market Price

6.24 

0.07 1.2%

as of Aug 16 '19

52 Week Range:

4.46 6.37


Stock Analyzer Tutorials

S2O Stock Analyzer - General Info

General Info


type: video (mp4); length: 3:30

Demonstrates how to use Stock Analyzer, shows how to analyze a stock and explains in detail "General Info" section of the Stock Analyzer result page.

S2O Stock Analyzer - Financial Statements

Financial Statements


type: video (mp4); length: 5:10

Explains information presented in the Financial Statements section of the S2O Stock Analyzer: financial statements charts, absolute values and growth rates.

S2O Stock Analyzer - Growth Grade and Financial Ratios

Growth Grade and Financial Ratios


type: video (mp4); length: 5:09

Demonstrates how to use Growth Grade & Financial Ratios section; shows the difference between historical and year-over-year Growth Grade on the real life example.

S2O Stock Analyzer - Value Price

Value Price


type: video (mp4); length: 6:03

Demonstrates how to use Value Price (intrinsic value) and the Graham Number, MOS (margin of safety) and IRT - Investment Recovery Time; explains 3 different projection models used to compute value price - pessimistic, moderate and optimistic.

S2O Stock Analyzer - Price Charts

Price Charts


type: video (mp4); length: 8:34

Demonstrates basic rules of how to read a candlestick chart, long and short term moving averages, stochastic, MACD and relative strength (RS) charts. Explains how bull or bear market condition is computed.

General Info

Advanced Info Service Public Company Limited operates as a mobile phone network company primarily in Thailand. The company operates through three segments: Mobile Phone Services, Mobile Phone and Equipment Sales, and Datanet and Broadband Services. It is involved in the operation of cellular telephone networks in the frequency of 900 MHz; and in 2.1 GHz and 1800 MHz frequencies. The company also imports and distributes handsets and accessories, as well as distributes cash cards; and provides online data communications services through telephone landlines and optical fiber, as well as electronic payment services. In addition, it provides international telephone service, broadcasting network, and television broadcasting services for various channels, as well as insurance brokerage services. Further, the company offers IT, content aggregator, and billing and collection outsourcing services; call center services; and land and building rental services, as well as related facilities. Additionally, it provides Internet data center, and Internet and satellite uplink-downlink services for communications; and distributes Internet equipment; publishes business telephone directories and advertising; offers mobile contents; and provides online advertising services. Advanced Info Service Public Company Limited was founded in 1989 and is based in Bangkok, Thailand.

Financial Statements

The charts below show selected Annual and Quarterly Financial Data.

The purpose of these charts is to discover long and short term change dynamics. When numbers are growing year after year in the annual statements chart, the business become stronger and stronger and this is a good sign.

Quarterly Data Chart can be used to do a short term analysis. It makes sense to pay attention to the quarterly dynamics and do not wait for the next yearly statement. We should be alerted if we see that quarterly numbers are going down.

You can check "Annual Financial Statements" and "Quarterly Financial Statements" sections for exact numbers and growth rates.

Annual Statements

On a charts below the Line shows absolute values and the Bar chart shows Year-Over-Year Growth Rate for selected financial statement item. A consistent GROWTH is generally considered necessary to fund future growth from within a business.
NOTE: Growth Rate is not provided if either the latest period or the year-ago period contains a net loss. (source: WSJ Digest of Earnings)
TIP! move your mouse pointer over bar or a circle on any chart below to see details.

Financial Statements

Income Statement



 

Cash Flow Statement



 

Balance Sheet



 

Liquidity Ratios

Current Ratio


 

Current Ratio measures the ability to meet short term obligations. Generally accepted standard is 2 (current assets should be 2 times or 200% of current liabilities).

Quick Ratio


 

Measures immediate liquidity or the cash available to cover immediate liabilities. A safe margin would be at least 1 (100%).

Financial Leverage


 

Defined as total assets divided by total shareholders' equity. The higher the ratio, the more debt a company uses in its capital structure.

Profitability Ratios

ROA


 

Return on Assets (ROA) measures the income (profit) that is generated by the use of the assets of the business.

ROE


 

Return on Equity (ROE) is a measure of profitability that calculates how many dollars of profit a company generates with each dollar of shareholders equity. ROE is sometimes called "return on net worth."

ROIC


 

The Return on Invested Capital (ROIC) measure gives a sense of how well a company is using its money to generate returns. Some investors use this figure as a final evaluation to determine whether or not to invest in a company.

Annual Statements

Item Name Dec '08 Dec '09 Dec '10 Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18
Equity (BVPS) 0.29
0.28
0.32
0.32
0.32
0.36
0.46
growth rate -3.5% 14.3% 0.0% 0.0% 12.5% 27.8%
Earnings BIT 46,877.71
47,013.32
50,546.57
39,231.90
40,242.70
39,927.85
growth rate 0.3% 7.5% -22.4% 2.6% -0.8%
Avg.PE 15.35
15.37
15.83
15.79
growth rate 0.1% 3.0% -0.3%
ROA 12.77
13.48
18.47
24.13
37.18
34.06
30.23
25.41
13.41
10.75
10.33
growth rate 5.6% 37.0% 30.6% 54.1% -8.4% -11.2% -15.9% -47.2% -19.8% -3.9%
ROE 22.20
23.60
36.44
55.25
84.46
81.42
77.91
82.32
67.44
64.76
55.05
growth rate 6.3% 54.4% 51.6% 52.9% -3.6% -4.3% 5.7% -18.1% -4.0% -15.0%
ROIC 16.30
16.83
23.34
32.95
56.06
54.62
47.91
41.01
26.74
22.72
19.78
growth rate 3.3% 38.7% 41.2% 70.1% -2.6% -12.3% -14.4% -34.8% -15.0% -12.9%
Cur. Ratio 1.08
2.02
0.73
1.12
1.05
0.77
0.91
0.66
0.46
0.50
0.48
growth rate 87.0% -63.9% 53.4% -6.3% -26.7% 18.2% -27.5% -30.3% 8.7% -4.0%
Quick Ratio 0.91
1.81
0.57
1.08
0.98
0.68
0.80
0.51
0.38
0.41
0.39
growth rate 98.9% -68.5% 89.5% -9.3% -30.6% 17.7% -36.3% -25.5% 7.9% -4.9%
Leverage 1.76
1.75
2.37
2.21
2.33
2.45
2.70
3.76
6.48
5.65
5.05
growth rate -0.6% 35.4% -6.8% 5.4% 5.2% 10.2% 39.3% 72.3% -12.8% -10.6%
Balance Sheet Dec '08 Dec '09 Dec '10 Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18
Acct.Receivable 10,685.00
13,778.61
12,399.61
13,636.53
12,330.08
14,962.62
17,118.64
growth rate 29.0% -10.0% 10.0% -9.6% 21.4% 14.4%
Acct.Payable 7,341.00
11,718.21
11,903.00
14,358.00
17,737.00
14,686.00
18,422.00
growth rate 59.6% 1.6% 20.6% 23.5% -17.2% 25.4%
Cur.Assets 38,103.00
34,964.88
37,958.89
38,006.87
32,266.11
34,840.86
34,904.67
growth rate -8.2% 8.6% 0.1% -15.1% 8.0% 0.2%
Total Assets 100,968.00
112,025.71
126,350.56
181,761.27
275,670.35
284,067.35
290,504.99
growth rate 11.0% 12.8% 43.9% 51.7% 3.1% 2.3%
Cash 19,833.00
11,473.12
14,258.07
9,864.91
11,226.14
10,650.41
9,066.89
growth rate -42.2% 24.3% -30.8% 13.8% -5.1% -14.9%
Inventory 1,427.00
2,864.93
2,519.50
5,059.25
3,085.25
3,950.54
3,822.99
growth rate 100.8% -12.1% 100.8% -39.0% 28.1% -3.2%
Cur.Liabilities 36,288.00
45,491.24
42,906.12
57,533.29
69,328.03
69,600.78
72,764.46
growth rate 25.4% -5.7% 34.1% 20.5% 0.4% 4.6%
Liabilities 57,426.00
66,133.12
79,485.81
133,268.29
232,962.02
233,640.57
232,836.40
growth rate 15.2% 20.2% 67.7% 74.8% 0.3% -0.3%
LT Debt 11,815.00
15,278.77
34,394.29
52,415.67
87,130.40
99,980.85
91,951.63
growth rate 29.3% 125.1% 52.4% 66.2% 14.8% -8.0%
Equity 45,748.11
46,750.40
48,376.33
42,568.88
50,320.35
57,521.04
growth rate 2.2% 3.5% -12.0% 18.2% 14.3%
Common Shares 2,961.00
2,963.00
2,967.00
2,972.00
2,973.00
2,973.00
2,973.00
2,973.00
2,973.00
2,973.00
2,973.00
growth rate 0.1% 0.1% 0.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
Cash Flow Statement Dec '08 Dec '09 Dec '10 Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18
Capital Expenditures 5,503.00
23,013.59
31,731.85
32,107.98
47,554.10
41,107.89
20,197.79
growth rate 318.2% 37.9% 1.2% 48.1% -13.6% -50.9%
Cash Dividends 33,888.99
35,052.20
37,042.10
36,508.87
23,190.09
21,851.81
growth rate 3.4% 5.7% -1.4% -36.5% -5.8%
Cash From OA 51,133.00
51,328.73
62,820.40
61,629.40
61,635.46
65,528.52
69,131.69
growth rate 0.4% 22.4% -1.9% 0.0% 6.3% 5.5%
FCF per Share 0.12
0.17
0.41
0.35
0.37
0.17
0.14
0.24
-0.16
0.20
0.21
growth rate 41.7% 141.2% -14.6% 5.7% -54.1% -17.7% 71.4% -100.0% 100.0% 5.0%
FCF 24,135.00
40,913.00
40,035.00
42,509.00
34,213.00
22,869.00
26,602.00
5,215.00
6,012.00
14,174.00
28,398.00
growth rate 69.5% -2.2% 6.2% -19.5% -33.2% 16.3% -80.4% 15.3% 135.8% 100.4%
Income Statement Dec '08 Dec '09 Dec '10 Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18
Sales 141,549.00
150,577.82
149,329.05
155,276.44
152,149.87
157,721.80
169,855.85
growth rate 6.4% -0.8% 4.0% -2.0% 3.7% 7.7%
Op.Income 34,899.00
46,877.71
47,013.32
50,546.57
39,231.90
40,242.70
39,927.85
growth rate 34.3% 0.3% 7.5% -22.4% 2.6% -0.8%
IBT 46,237.64
46,082.89
49,154.02
35,864.94
35,921.35
35,636.64
growth rate -0.3% 6.7% -27.0% 0.2% -0.8%
Net Income 34,899.00
36,274.13
36,033.17
39,152.41
30,666.54
30,077.31
29,682.18
growth rate 3.9% -0.7% 8.7% -21.7% -1.9% -1.3%
EPS 5.54
5.76
6.91
7.48
11.73
12.20
12.12
13.17
10.31
10.12
9.98
growth rate 4.0% 20.0% 8.3% 56.8% 4.0% -0.7% 8.7% -21.7% -1.8% -1.4%
Gross Profit 57,598.00
61,641.66
65,780.78
70,457.43
69,157.98
65,463.16
66,400.16
growth rate 7.0% 6.7% 7.1% -1.8% -5.3% 1.4%

Quarterly Statements

Item Name Jun '18 Sep '18 Dec '18 Mar '19 Jun '19
Earnings BIT 10,675.32
9,251.33
9,169.77
9,988.96
10,108.14
growth rate -13.3% -0.9% 8.9% 1.2%
Balance Sheet Jun '18 Sep '18 Dec '18 Mar '19 Jun '19
Acct.Receivable 18,754.93
18,785.65
17,118.64
17,797.69
17,839.41
growth rate 0.2% -8.9% 4.0% 0.2%
Acct.Payable 14,116.00
15,295.00
18,422.00
18,704.00
21,336.00
growth rate 8.4% 20.4% 1.5% 14.1%
Cur.Assets 33,351.87
33,068.51
34,904.67
46,038.28
37,623.47
growth rate -0.9% 5.6% 31.9% -18.3%
Total Assets 282,764.95
291,391.51
290,504.99
296,633.57
287,607.41
growth rate 3.1% -0.3% 2.1% -3.0%
Cash 7,555.17
8,246.73
9,066.89
20,498.42
11,197.88
growth rate 9.2% 10.0% 126.1% -45.4%
Inventory 4,423.86
3,572.78
3,822.99
3,614.56
4,203.83
growth rate -19.2% 7.0% -5.5% 16.3%
Cur.Liabilities 69,294.89
78,993.35
72,764.46
79,364.52
67,588.97
growth rate 14.0% -7.9% 9.1% -14.8%
Liabilities 226,696.32
240,570.49
232,836.40
239,864.97
223,078.03
growth rate 6.1% -3.2% 3.0% -7.0%
LT Debt 92,302.40
93,911.11
91,951.63
91,956.55
85,845.43
growth rate 1.7% -2.1% 0.0% -6.7%
Equity 55,727.33
50,674.76
57,521.04
56,641.59
64,402.70
growth rate -9.1% 13.5% -1.5% 13.7%
Common Shares 2,973.10
2,973.10
2,973.10
2,973.10
2,973.18
growth rate 0.0% 0.0% 0.0% 0.0%
Cash Flow Statement Jun '18 Sep '18 Dec '18 Mar '19 Jun '19
Capital Expenditures 4,798.15
5,247.35
3,684.99
3,122.99
6,320.02
growth rate 9.4% -29.8% -15.3% 102.4%
Cash Dividends 10,613.94
11,237.88
9,810.94
9,810.94
9,810.94
growth rate 5.9% -12.7% 0.0% 0.0%
Cash From OA 13,458.88
17,688.87
20,249.72
20,611.38
13,999.74
growth rate 31.4% 14.5% 1.8% -32.1%
FCF 8,660.74
12,441.53
16,564.73
17,488.39
7,679.72
growth rate 43.7% 33.1% 5.6% -56.1%
Income Statement Jun '18 Sep '18 Dec '18 Mar '19 Jun '19
Sales 42,227.96
42,110.01
44,584.46
43,261.68
44,081.43
growth rate -0.3% 5.9% -3.0% 1.9%
Op.Income 10,675.32
9,251.33
9,169.77
9,988.96
10,108.14
growth rate -13.3% -0.9% 8.9% 1.2%
IBT 9,623.40
8,146.53
8,161.02
9,094.29
9,304.20
growth rate -15.4% 0.2% 11.4% 2.3%
Net Income 8,005.12
6,800.46
6,839.30
7,570.03
7,754.15
growth rate -15.1% 0.6% 10.7% 2.4%
Gross Profit 16,928.59
16,086.62
16,170.02
16,285.83
17,202.44
growth rate -5.0% 0.5% 0.7% 5.6%

Growth Grade & Financial Ratios

All financial ratios below are calculated based on latest annual statements available and present the most up to date snapshot of a company finances.

Growth Grade

Historical Growth Grade:

D (44.54)

YOY Growth Grade:

D (41.22)

Click on buttons above for detailed yearly growth rates.

Market Ratios

Profitability Ratios

Liquidity Ratios

Efficiency Ratios

Value Price

PE and EPS

Historical Current Forward
PE 20.08 20.06
EPS / Growth 0.31

Value Price & Investment Recovery Time

Read more about Stock2Own value price in Stock Market: Fundamental Analysis.

Equity Growth Rate: 9.3%

Estimates Pessimistic Moderate Optimistic My Numbers
Rate of Return 15.0%
MOS Price % 50 %
Future EPS Growth 9.3% 9.3% 9.3%
Future PE 0.01 12.90 12.90
Future EPS 0.76 0.76 0.76
Value Price
MOS %
0.00
-100.0%
2.41
-61.3%
2.41
-61.3%
MOS Price 0.00 1.21 1.21
IRT 11.19 11.19 11.19

Graham Number:

NOTE: The Graham Number applies only to certain types of stocks in combination with a number of other criteria.

Read more about Graham Number in Stock Market: Fundamental Analysis.

Price Chart

The functionality you are trying to reach is available to registered users only.

Login to your account or Register Now if you are not registered yet. Registration is FREE and will take only a minute.

Risk / Reward Ratios

The functionality you are trying to reach is available to registered users only.

Login to your account or Register Now if you are not registered yet. Registration is FREE and will take only a minute.