Wow Factor Public Company Limited

    Wow Factor Public Company Limited

    SSET:W
    - -
    THB
    - -
    - -
    2011 Y
    2012 Y
    2013 Y
    2014 Y
    2015 Y
    2016 Y
    2017 Y
    2018 Y
    2019 Y
    2020 Y
    2021 Y
    2022 Y
    2023 Y
    TTM
    Revenue per Share
    45.3
    38.39
    50.94
    52.89
    38.09
    32.91
    34.19
    23.45
    8.73
    0.61
    0.31
    0.42
    0.36
    0.36
    Basic EPS, GAAP
    2.3
    -1.81
    -3.62
    -64.91
    -42.73
    -24.19
    -19.57
    0.41
    -0.45
    -0.35
    -0.34
    -0.71
    -0.17
    -0.23
    Free Cash Flow per Basic Share
    18.65
    10.54
    3.66
    -7.79
    -4.25
    -7.75
    -2.22
    -0.96
    -2.02
    -0.1
    -0.26
    -0.36
    -0.15
    -0.13
    Dividend per Share
    2.18
    1.63
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    Book Value per Share
    143.11
    126.15
    123.04
    89.66
    50.95
    23.6
    367.4
    194.75
    178.35
    16.57
    0.51
    -0.19
    -0.1
    0.13
    Tangible Book Value per Share
    166.08
    160.34
    157.97
    151.44
    90.44
    56.1
    76.07
    40.66
    8.3
    0.03
    -0.25
    -0.39
    -0.24
    -0.17
    Basic Weighted Avg Shares
    4
    4
    4
    3
    5
    6
    7
    13
    49
    679
    814
    814
    877
    832
    Sales/Revenue/Turnover
    166
    141
    187
    181
    174
    183
    230
    298
    425
    416
    254
    344
    312
    297
    Operating Margin (%)
    0.25
    -8.42
    -14.34
    -57.9
    -78.92
    -79.03
    -7.18
    5.16
    -19.34
    -31.67
    -39.58
    -82.22
    -38.63
    -56.88
    Depreciation Expense
    14
    16
    15
    12
    10
    28
    21
    43
    65
    92
    120
    146
    47
    58
    Net Income, GAAP
    8
    -7
    -13
    -222
    -196
    -135
    -132
    5
    -22
    -239
    -276
    -574
    -148
    -190
    Effective Tax Rate (%)
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    63.27
    - -
    - -
    - -
    - -
    - -
    - -
    Profit Margin (%)
    5.07
    -4.72
    -7.11
    -122.71
    -112.17
    -73.51
    -57.22
    1.76
    -5.15
    -57.46
    -108.82
    -166.64
    -47.32
    -64.08
    Working Capital
    453
    391
    380
    343
    333
    250
    293
    301
    277
    -70
    -358
    -402
    -355
    -277
    LT Debt
    - -
    - -
    - -
    - -
    29
    30
    30
    93
    83
    110
    128
    102
    92
    115
    Total Equity
    618
    594
    583
    519
    415
    313
    552
    557
    964
    948
    673
    103
    183
    264
    Return on Invested Capital (%)
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    0.89
    - -
    - -
    - -
    - -
    - -
    - -
    Return on Capital (%)
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    0.3
    - -
    - -
    - -
    - -
    - -
    - -
    Return on Common Equity (%)
    1.59
    -1.35
    -2.9
    -58.54
    -72.44
    -73.87
    -10.11
    0.21
    -0.39
    -2.4
    -4.74
    - -
    - -
    - -

    Capital Structure

    THB

    •

    in mil. unless spec.
    Mar'24
    Jun'24
    Sep'24
    ST Debt
    331
    329
    265
    LT Borrowings
    8
    7
    7
    LT Finance Leases
    95
    118
    109
    Preferred Equity and Hybrid Capital
    - -
    - -
    - -
    Shares Outstanding
    1,031
    1,208
    1,348
    Market Capitalization
    684
    688
    499

    Working Capital

    THB

    •

    in mil. unless spec.
    Mar'24
    Jun'24
    Sep'24
    Total Current Assets
    44
    115
    113
    Cash, Cash Equivalents & STI
    6
    31
    2
    Accounts Receivable, Net
    - -
    1
    1
    Inventories
    7
    8
    7
    Total Current Liabilities
    445
    446
    390
    Payables & Accruals
    114
    117
    126
    ST Debt
    331
    329
    265
    Deferred Revenue
    - -
    - -
    - -

    Growth Rates

    THB

    •

    in mil. unless spec.

    (avg. rate of change)

    10 years
    5 years
    1 year
    Total Equity
    5.76%
    7.17%
    78.27%
    Free Cash Flow
    58.37%
    174.27%
    -54.13%
    Net Income, GAAP
    194.31%
    104.41%
    -74.3%
    Sales/Revenue/Turnover
    8.09%
    5.52%
    -9.5%
    Total Cash Common Dividend
    - -
    - -
    - -

    Quarterly Revenue

    THB

    •

    in mil. unless spec.

    Year

    Q1
    Q2
    Q3
    Q4
    FY
    2022
    79
    88
    81
    -145
    344
    2023
    81
    78
    77
    77
    312
    2024
    76
    72
    73
    - -
    - -

    Quarterly Earnings Per Share

    THB

    •

    in mil. unless spec.

    Year

    Q1
    Q2
    Q3
    Q4
    FY
    2022
    -0.11
    -0.14
    -0.12
    - -
    -0.71
    2023
    -0.04
    -0.03
    -0.03
    - -
    -0.17
    2024
    -0.05
    -0.04
    -0.08
    - -
    - -

    Quarterly Dividends Per Share

    THB

    •

    in mil. unless spec.

    Year

    Q1
    Q2
    Q3
    Q4
    FY
    2022
    - -
    - -
    - -
    - -
    - -
    2023
    - -
    - -
    - -
    - -
    - -
    2024
    - -
    - -
    - -
    - -
    - -

    Company Description

    Company Profile APIChatGPT
    Address
    Similar Companies
    Business