Financial Information
| Income Statement Summary (THB mn) |
2020/21
|
2019/20
|
2018/19
(Restated) |
|---|---|---|---|
| Operating Revenues | 34,938 | 37,169 | 46,028 |
| Revenue from MOVE business | 31,401 | 29,308 | 39,352 |
| Revenue from MIX business | 2,614 | 5,866 | 5,336 |
| Revenue from MATCH business | 923 | 1,995 | 1,340 |
| Total Reported Revenues | 42,379 | 42,242 | 47,299 |
| Recurring EBITDA | 8,800 | 9,642 | 6,137 |
| Net income (loss) after minority interest | 4,576 | 8,162 | 2,873 |
Year end: 31 March
Revenue Breakdown
| Balance Sheet Summary (THB mn) |
31 Mar 21
|
31 Mar 20
|
31 Mar 19
(Restated) |
|---|---|---|---|
| Current assets | 14,157 | 22,398 | 19,653 |
| Non-current assets | 197,905 | 150,702 | 124,745 |
| Total assets | 212,062 | 173,000 | 144,398 |
| Current liabilities | 32,260 | 32,915 | 41,612 |
| Non-current liabilities | 103,765 | 72,940 | 50,477 |
| Total liablities | 136,025 | 105,855 | 92,089 |
| Share capital - issued and fully paid | 52,644 | 52,617 | 47,381 |
| Retained earnings | (7,777) | (6,428) | (7,739) |
| Other items in shareholders' equity | 31,170 | 21,057 | 12,668 |
| Total shareholders' equity | 76,037 | 67,246 | 52,310 |
| Total liabilities and shareholders' equity | 212,062 | 173,000 | 144,398 |
Balance Sheet
| Cash Flow Statement Summary (THB mn) |
2020/21
|
2019/20
|
2018/19
(Restated) |
|---|---|---|---|
| Net cash from (used in) operating activities | (19,712) | (14,107) | (15,503) |
| Net cash from (used in) investing activities | (6,350) | (14,459) | (17,596) |
| Net cash from (used in) financing activities | 26,686 | 27,551 | 27,757 |
| Net increase (decrease) in cash and cash equivalents | 624 | (1,015) | (5,342) |
| Cash and cash equivalents at the beginning of the period | 3,226 | 4,021 | 9,458 |
| Others | (21) | 220 | (95) |
| Cash and cash equivalents at the end of the period | 3,829 | 3,226 | 4,021 |
| Debt Information (THB mn) |
2020/21
|
2019/20
|
2018/19
(Restated) |
|---|---|---|---|
| Interest bearing debt | 113,463 | 88,559 | 72,474 |
| Adjusted net debt * | 97,164 | 70,892 | 53,783 |
Year end: 31 March
* Adjusted net debt: Calculated based on interest bearing debt - cash and cash equivalent and liquid investment
| Income Statement Summary (THB mn) | 2Q 19/20 | 3Q 19/20 | 4Q 19/20 | 1Q 20/21 | 2Q 20/21 | 3Q 20/21 |
|---|---|---|---|---|---|---|
| Operating revenue 1 | 10,739 | 10,216 | 7,793 | 9,725 | 8,910 | 8,733 |
| Mass Transit | 8,512 | 7,806 | 6,446 | 8,929 | 7,946 | 7,788 |
| Media | 1,404 | 1,836 | 747 | 441 | 710 | 674 |
| Property | 100 | 114 | 88 | 35 | 45 | 57 |
| Services | 723 | 460 | 511 | 320 | 209 | 214 |
| Total revenue | 11,886 | 10,513 | 9,915 | 10,770 | 10,055 | 11,946 |
| Recurring EBITDA 2 | 2,450 | 3,722 | 1,289 | 1,520 | 2,012 | 2,672 |
| Recurring net income after minority interest | 1,131 | 2,378 | 261 | 461 | 751 | 1,356 |
| Net income after minority interest | 1,277 | 2,460 | 3,531 | 443 | 765 | 1,686 |
Year end: 31 March
1 Operating revenue from operational performance of 4 BUs, excludes interest income, dividend income and non-recurring items.
2 Recurring EBITDA calculated from the operational performance of 4 BUs, interest income, dividend income, other income, net share of profit /(loss) from associates/ JV, yet, excludes other non-recurring items.
Revenue Breakdown
| Balance Sheet Summary (THB mn) | 30 Sep 19 | 31 Dec 19 | 31 Mar 20 | 30 Jun 20 | 30 Sep 20 | 31 Dec 20 |
|---|---|---|---|---|---|---|
| Current assets | 19,532 | 15,308 | 22,398 | 11,359 | 12,118 | 15,765 |
| Non-current assets | 143,964 | 156,647 | 150,702 | 164,457 | 173,788 | 190,208 |
| Total assets | 163,496 | 171,955 | 173,100 | 175,816 | 185,906 | 205,973 |
| Current liabilities | 30,083 | 29,098 | 32,915 | 28,371 | 32,993 | 31,036 |
| Non-current liabilities | 67,829 | 70,779 | 72,940 | 84,411 | 90,000 | 101,923 |
| Total liablities | 97,912 | 99,877 | 105,855 | 112,782 | 122,994 | 132,959 |
| Share capital - issued and fully paid | 50,227 | 52,617 | 52,617 | 52,618 | 52,644 | 52,644 |
| Retained earnings | (8,766) | (6,307) | (6,428) | (8,627) | (9,708) | (7,809) |
| Other items in shareholders' equity | 24,123 | 25,768 | 21,057 | 19,043 | 19,976 | 28,179 |
| Total shareholders' equity | 65,584 | 72,078 | 67,246 | 63,034 | 62,912 | 73,014 |
| Total liabilties and shareholders' equity | 163,496 | 171,955 | 173,100 | 175,816 | 185,906 | 205,973 |
Balance Sheet
| Cash Flow Statement Summary (THB mn) | 2Q 19/20 | 3Q 19/20 | 4Q 19/20 | 1Q 20/21 | 2Q 20/21 | 3Q 20/21 |
|---|---|---|---|---|---|---|
| Net cash from (used in) operating activities | (3,878) | (4,369) | (2,692) | (3,429) | (5,452) | (6,859) |
| Net cash from (used in) investing activities | (1,118) | (5,374) | (4,312) | 6,478 | (3,461) | (9,431) |
| Net cash from (used in) financing activities | (5,678) | 9,217 | 6,141 | (2,383) | 9,369 | 16,974 |
| Net increase (decrease) in cash and cash equivalents | (10,674) | (526) | (878) | 665 | 456 | 684 |
| Cash and cash equivalents at the beginning of the period | 15,066 | 4,216 | 3,830 | 3,226 | 3,838 | 4,365 |
| Others | (176) | 140 | 273 | (53) | 70 | (16) |
| Cash and cash equivalents at the end of the period | 4,216 | 3,830 | 3,226 | 3,838 | 4,365 | 5,033 |
| Debt Information (THB mn) | 30 Sep 19 | 31 Dec 19 | 31 Mar 20 | 30 Jun 20 | 30 Sep 20 | 30 Dec 20 |
|---|---|---|---|---|---|---|
| Interest bearing debt | 77,079 | 80,174 | 88,559 | 87,404 | 98,982 | 108,305 |
| Adjusted net debt * | 58,805 | 60,416 | 70,892 | 72,424 | 82,343 | 88,213 |
Year end: 31 March
3Adjusted net debt: Calculated based on interest bearing debt - cash and cash equivalent and liquid investment