ANNUAL REPORT 2018 - listed...

Post on 15-Jul-2020

6 views 0 download

Transcript of ANNUAL REPORT 2018 - listed...

ANNUAL REPORT 2018

01

06

09

34

43

49

59

02

07

21

35

45

56

652561

05

08

24

42

48

572561

01

25592560 2559256025612561

1,545,271559,171986,100

1,523,1931,479,387792,015360,225

24.9138.9553.5424.351.680.571.120.41

1,346,948477,515869,433

1,551,6291,493,562820,195281,631

21.8133.8354.9218.862.270.550.990.32

1,235,969438,478797,491

1,453,0051,410,812781,601263,832

23.5934.8255.4918.711.890.551.210.40

1,426,996568,007858,989

1,538,0831,487,455778,752226,333

16.2726.0452.3515.221.650.660.980.26

1,355,845476,818879,027

1,550,9871,490,859814,977288,603

22.2334.3554.6619.362.250.541.000.33

1,240,114438,662801,452

1,454,0171,409,870781,720269,590

24.1035.5255.4519.121.890.551.210.41

02

3

2

1

0

500

1,000

1,500

381

108118

386 394

143

27.02% 25.85% 26.64% 7.66% 7.90% 9.67%

03

3

2

1

0

500

1,000

1,500

381

105 118

386 394

146

27.04% 25.91% 26.50% 7.45% 7.92% 9.82%

04

05

2561 2560 2559

2559 2561

06

221,738326,916874,85219,78721,79122,371

-1,487,4551,487,455

14.9922.1058.591.341.471.51

-100.00100.00

0.23

270,304373,147793,43515,20317,21721,554

-1,490,8601,490,860

18.1325.0353.221.021.151.45

-100.00100.00

5.74

251,553424,512661,80220,66340,40010,604

3361,409,8701,409,870

17.8430.1146.941.472.870.750.02

100.00100.0021.14

07

08

09

BRAND PRODUCT

and

Overview“Unique Beauty Solution”

10

1.

Just play it!

Disney®

10

1.

Disney®

11

Gift from nature2.

Disney®

11

2.

Disney®

12

3.

4.

12

3.

13

5.

6.6.

14

8.

7.

9.

8.

7.

9.

15

10.

16

17

2018

2018

2018

2018

2018

2018

2018

2018 2019

18

2017

2017

2017

2017

2017

2017

2017 2018

2017 2018

2017 2018

2017 2018

19

2014

2014

2015

2015

2015

2015

2015

19

2020

1.

21

2.

3.

22

3.

4.

5.

KARMART SHOP INDONESIA

23

5

KARMART SHOP INDONESIAKARMART SHOP VIETNAM

1.

1.1

1.

1.1

24

1

2

3

4

25

26

5

1.2

www.karmarts.com

Facebook : Karmartsclub

Instagram : Karmartsclub

Line : @karmart

Twitter : @karmartsclub

Youtube : Karmarts Club

27

www.karmarts.com

Facebook : Karmartsclub

Instagram : Karmartsclub

Line : @karmart

Twitter : @karmartsclub

Youtube : Karmarts Club

Facebook: Karmartsclub, Cathy Doll, Baby Bright, Jejuvita, Reunrom Spa Product,

Crayon Cosmetics, Missha Thailand, Skynlab_Official, Oppa Style

Instagram: Karmartsclub, Babybrightclub, Jejuvita_supplement, Reunrom.spaproduct,

Crayoncosmetics, Misshathailand, cathydollclub, Skynlab_Official,

oppastyleofficial

Website: www.karmarts.com, www.cathydolls.com

Youtube: KarmartsClub

Line Official: @KARMART

Twitter : Cathydollclub, SKYNLAB_Official

5

1.2

2.

28

29

30

31

32

33

1.

• • •

2.

3.

4.

34

35

36

37

38

204,083,788 23.191%

66 71 62

28,000 0.003% 28,000 0.003%

.

50,000 0.006%

64 43

25,200 0.003%

1,734,320 0.197%

35

39

36

33,025,200 3.753%

396,000 0.045%

37 54

51

25,200 0.003%

25,200 0.003%

259,866 0.030%

68 58

40

59

25,200 0.003%

55

44

555,6000 0.063%

19,200 0.002%

34 50

43,200 0.005%

35

40

59

25,200 0.003%

55

44

555,6000 0.063%

19,200 0.002%

34 50

43,200 0.005%

35

41

39 34

19,200 0.002%

41

35

42

43

44

A

1425

62

..

1. 2. 3. 4. 5.

..

..

ACE

OA

MDA

MDA

MDA

MDA

MDA

MDA

MDA

MD

. .

..

.

.

. .

23.19

1

0.197

0.063

4.533

3.753

4.083

0.060

0.012

0.003 -

64.10

4

100.0

00

..

. .

1..

2.

2.1 2.2 2.3 2.4 2.5 2.6 2.7 2.8

3. 4..

5.

70 - - - - - - - - - 30

100.0

0

33.33

- - - - -

33.33

- - - - -

33.34

100.0

0

- -

0.01 - - -

0.01 - - - -

99.97 0.01

100.0

0

51.00

- - - - - - - - - - -

49.00

100.0

0

- - - -

90.00

- - - - - - -

10.00

100.0

0

.

- - - - - - - - - - - - - -

- - - - - - - - - - - - - -

- - - - - -

16.67

- - - -

83.33

100.0

0

- - - -

- - - - - -

65.90

- - - -

34.10

100.0

0

45

%

46

47

2560

2561

70 33.33C49

13

269 58

101200-2284-01270-2683-9816

10,000,000 10,000,000 70

83 54 3

101600-2805-2756-600-2805-2751-2

213,090,000 213,090,000 33.33

C 400,000 200,000 49

48

49

1.

2.

3.

4.

5. .

6.

7.

8.

9.

10.

11.

12.

13.

14.

15.

16.

17.

18.

19.

20.

21.

22.

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

50

8

2561 2560

80,000

220,000

40,000

130,000

120,000

40,000

30,000

-

660,000

100,000

210,000

50,000

130,000

110,000

50,000

50,000

-

700,000

1.

2.

3.

4.

5. .

6.

7.

8.

51

15

1.

2.

3.

4.

5.

52

6.

7.

8.

9.

10.

11.

53

12.

13.

1.2.3.4.5. .6.7.8.

-9 9-9 98 9---

4 44 44 44 44 44 43 4- 4

--------

4 44 44 44 44 44 43 4- 4

54

14.

15.

55

56

57 2561

2561

256158

59

1. 31 25611.1

1.2

1.3

1.4

2. 31 25611.

1.1

60

1.2

61

2. 2.1

2.2

2.3

3.

4. 4.1

4.2

4.3

62

5.

63

31 2561

65

66

67

68

3182

69

70

6

12

8

10

14

11

17

13

8

14

15

16

17

18

20

21

27

31 2561

-

-

-

-

-

-

71

31 2561

-

-

-

-

22

24

25

24

25

26

27

72

34

31 2561

880,000,000 0.60

879,998,016 0.60

-

73

1,479,387,42820,756,580

3,840,00019,208,774

1,523,192,782

687,371,729426,725

394,183,856142,810,393

-1,224,792,703

298,400,079126,653,438425,053,51712,219,482

412,834,03551,483,461

361,350,574

360,225,2121,125,362

361,350,574

0.409

879,998,016

9

189

9

9

18

15, 16

27

29

1,493,561,63220,756,580

-37,310,952

1,551,629,164

673,367,043420,388

386,138,423118,173,568

1,000,0001,179,099,422

372,529,7428,777,550

363,752,19210,110,397

353,641,79571,237,542

282,404,253

281,630,647773,606

282,404,253

0.320

879,769,623

1,487,455,24920,756,580

3,840,00026,031,492

1,538,083,321

708,703,513426,725

394,183,856146,223,396

-1,249,537,490

288,545,831-

288,545,83112,205,456

276,340,37550,007,673

226,332,702

226,332,702

0.257

879,998,016

1,490,859,02520,756,580

-39,370,902

1,550,986,507

675,881,722420,388

386,138,416118,025,643

1,000,0001,181,466,169

369,520,338-

369,520,33810,105,477

359,414,86170,811,743

288,603,118

288,603,118

0.328

879,769,623

31 2561

2561 2560 2561 2560

74

-

2561

288,603,118

31 2561

75

EO

3032

3033

3334

33

395,7

41,28

5 - - -

344,9

5213

1,912

,573 - - -

527,9

98,81

0

527,9

98,81

0 - - - - -52

7,998

,810

83,39

6,333 - - -

5,000

,378 - - - -

88,39

6,711

88,39

6,711 - - - - -

88,39

6,711

15,26

7,473 - - - - - - - -

15,26

7,473

15,26

7,473 - - - - -

15,26

7,473

39,57

4,129 - - - - - -

13,22

5,752 -

52,79

9,881

52,79

9,881 - - - - -

52,79

9,881

221,9

03,95

228

1,630

,647

834,4

8628

0,796

,161 -

131,9

12,57

321

5,539

,724

13,22

5,752 -

142,0

22,06

4

142,0

22,06

436

0,225

,212 -

360,2

25,21

224

6,370

,688 -

255,8

76,58

8

41,46

6,863 -

182,9

9518

2,995 - - - - -

41,28

3,868

41,28

3,868 -

187,3

9818

7,398 - -

41,47

1,266

797,3

50,03

528

1,630

,647

1,017

,481

280,6

13,16

6

5,345

,330 -

215,5

39,72

4 - -86

7,768

,807

867,7

68,80

736

0,225

,212

187,3

9836

0,412

,610

246,3

70,68

8 -98

1,810

,729

140,5

0477

3,606 -

773,6

06 - - - -

750,0

001,6

64,11

0

1,664

,110

1,125

,362 -

1,125

,362 -

1,500

,000

4,289

,472

797,4

90,53

928

2,404

,253

1,017

,481

281,3

86,77

2

5,345

,330 -

215,5

39,72

4 -

750,0

0086

9,432

,917

869,4

32,91

736

1,350

,574

187,3

9836

1,537

,972

246,3

70,68

8

1,500

,000

986,1

00,20

1

41,50

6,388 - - - - - - - -

41,50

6,388

41,50

6,388 - - - - -

41,50

6,388

39,52

5 -18

2,995

182,9

95 - - - - -22

2,520

222,5

20 -18

7,398

187,3

98 - -35

,122

31

256

1

76

3

1 2

561

EO

3032

3033

3334

33

395,7

41,28

5 - - -

344,9

5213

1,912

,573 - -

527,9

98,81

0

527,9

98,81

0 - - - -52

7,998

,810

83,39

6,333 - - -

5,000

,378 - - -

88,39

6,711

88,39

6,711 - - - -

88,39

6,711

15,26

7,473 - - - - - - -

15,26

7,473

15,26

7,473 - - - -

15,26

7,473

39,57

4,129 - - - - - -

13,22

5,752

52,79

9,881

52,79

9,881 - - - -

52,79

9,881

225,9

67,03

928

8,603

,118

834,4

8628

7,768

,632 -

131,9

12,57

321

5,539

,724

13,22

5,752

153,0

57,62

2

153,0

57,62

222

6,332

,702 -

226,3

32,70

224

6,370

,688

133,0

19,63

6

41,50

6,388 - - - - - - -

41,50

6,388

41,50

6,388 - - - -

41,50

6,388

41,50

6,388 - - - - - - -

41,50

6,388

41,50

6,388 - - - -

41,50

6,388

801,4

52,64

728

8,603

,118

834,4

8628

7,768

,632

5,345

,330 -

215,5

39,72

4 -87

9,026

,885

879,0

26,88

522

6,332

,702 -

226,3

32,70

224

6,370

,688

858,9

88,89

9

-

-

412,834,035

38,094,951

3,840,0002,354,378

12,963,604114,302

-6,181,332

760,562

451,482533,702517,013

12,068,41712,366

3,126,235-

9,742,173126,653,438

337,835,642

1,838,6241,266,666

55,722,916175,197

1,219,491

16,664,1202,133,798

301,382,98069,671,019

745,850230,966,111

353,641,795

29,342,751

1,000,0001,866,630

3,769,204474,961

-13,224,9862,213,875

35,037437,353

1,126,58911,522,262

36,7662,251,3484,195,4886,502,2468,777,550

379,416,629

60,825,598854,449

6,820,3747,654,2373,033,427

16,730,0993,340,396

340,006,64152,781,952

285,000286,939,689

276,340,375

37,192,470

3,840,0002,354,378

12,961,722114,302

3,563,2806,181,332

760,562

451,482533,702517,013

12,068,41712,366

2,947,615-

9,742,173-

330,475,717

12,439,7171,266,666

49,613,47378,817

1,552,546

28,476,727141,934

299,781,58368,694,040

745,850230,341,693

359,414,861

29,321,796

1,000,0001,866,630

3,769,204474,961

-13,224,9862,213,875

35,037437,353

1,126,58911,522,262

36,7662,251,3484,195,4886,502,246

-

376,391,190

60,776,308854,449

8,185,5437,754,4883,053,827

16,273,6193,341,955

337,860,88952,781,866

285,000284,794,023

31 2561

77

2561 2560 2561 2560

78

E O

18,216,80312,366

55,874,89817,999,7304,164,776

10,888,5871,584,049

22,405,39031,524,675

122,563,509--

4,000,000-

1,500,00025,771,137

33,192,502100,000,000

4,379,41914,772,3879,324,776

-246,370,688208,039,772

2,844,79810,716,5947,871,796

6,326,61336,766

1,500,00012,933,753

-13,274,8221,505,8377,263,7255,049,850

61,252,02712,000,0004,000,000

--

750,00068,260,005

72,220,149-

5,337,46180,000,0006,114,2751,149,842

215,539,724218,061,767

617,91710,098,67710,716,594

18,216,80312,366

55,874,89817,999,7304,164,776

10,888,5871,584,049

22,405,39031,524,675

114,739,356--

4,000,0003,000,000

-22,446,984

33,192,502100,000,000

4,379,41914,772,3879,324,776

-246,370,688208,039,772

145,0635,945,8985,800,835

6,326,61336,766

1,500,00012,933,753

-13,274,8221,505,8377,263,7255,049,850

60,862,02712,000,0004,000,000

-1,500,000

-70,120,005

72,220,149-

5,337,46180,000,0006,114,2751,149,842

215,539,724218,061,767

3,387,7499,333,6475,945,898

31 2561

2561 2560 2561 25560

-2,347,797

18,193,2275,109,383582,618

-12,000,000

--

-1,386,3456,769,490328,459

1,555,000-

1,043,108131,912,573

2,347,79718,193,2275,109,383582,618

-12,000,000

--

-996,345

6,769,490328,459

1,555,000-

1,043,108131,912,573

31 2561

79

2561 2560 2561 2560

80

31 2561

1. 1.1

2.

70.00 70.00

2561 2560

81

3. .

. 1 2562

15

82

. 1 2563

4. 4.1

83

4.2

4.3

4.4

4.5

4.6

4.7

84

4.9

4.8

20555

3 5

--

55

3 5

85

4.10

4.11

4.12

4.13

86

4.14

4.15

87

4.16

4.17

4.18

4.19

88

5.

6.

20710,51010,717

2637,6097,872

2365,5655,801

2025,7445,946

2561 2560 2561 2560

89

7.

1 - 34 - 67 - 12

12

1 - 34 - 67 - 12

12

--

-

11,048

11,2559,5476,775

3438,659

3438,625

5,994155,105

124,61012,1978,0922,543751

309,2923,283

306,009

-5,0545,735

10,78912

10,777355,411

25612561 2560 2560

2,947

11,2559,5476,775

3430,558

3430,524

5,994155,105

124,61012,1978,0922,543751

309,2923,283

306,009

-2,6035,7358,338

128,326

344,859

2,613

5,5505,3912,683

-16,237

-16,237

4,002164,350

144,6454,0801,0751,8911,037

321,0803,244

317,836

4578,2724,104

12,8332,439

10,394344,467

2,563

5,5505,3912,683

-16,187

-16,187

4,002164,350

144,6454,0801,0751,8911,037

321,0803,244

317,836

4578,2724,104

12,8332,439

10,394344,417

90

8.

-

39936

363-

363

25601,004

100904

-904

2561-----

2561-----

2561-----

25601,403

1361,267

-1,267

-

-

----

1,2671,267

-1,267

2561 2560

----

-

---

3991,0041,403

136

1,267

363904

1,267

2561 2560

2560

91

9.

2561

-----

1151

32-6

2561

72115

161

1151

29-6

2560

-----

66-

1814

2560

11-1-1

66-

1514

15.0 2560 1.52

3131

13

M . .

92

-

6,1146,000

-12,85224,966

-24,966

1,234

55,875

--

-

5290-

871970

1,983

-

8,617-

10,59924,49743,713

3443,679

-

-

4,1651,080

3,085

--

15,659445

1,26017,364

100,000

6,1146,000

-12,80224,916

-24,916

1,234

55,875

--

-

5290

1,005870970

2,987

-

8,617--

24,54433,161

3433,127

-

-

4,1651,080

3,085

---

4511,2601,711

100,000

2561 2560 2561 2560

55,875

-

-

4,804

55,875

639

-

4,165

12561

312561

93

- -100,000 100,000

12561

312561

10.

311

32

292

31

2561 2560

94

11.

294,84863,9805,980

18,754383,562

248,19656,6306,035

16,395327,256

19,1933,123

--

22,316

264,10559,4435,980

18,754348,282

30,7434,537

--

35,280

229,00353,5076,035

16,395304,940

-

2561 2560 2561 2560 2561 2560

248,19655,5886,035

16,395326,214

294,84758,4724,338

18,754376,411

19,1933,123

--

22,316

264,10453,9374,338

18,754341,133

30,7434,535

--

35,278

229,00352,4656,035

16,395303,898

-

2561 2560 2561 2560 2561 2560

12.

13.

-

-

10,233

4449,789

9,789 361353

8361

31 2561 31 2560

95

49 49 3,563 3,563 - 343

312561

312560

312561

312560

312561

312560

14.

-

27,3869,600

17,786

38,2759,600

28,675

2561 2560

49 49 3,563 3,563 3,563 - - 3,563

312561

312560

312560

312561

312560

312561

312561

312560

15. 15.1

96

15.3

-

-

2561 256037-82

4911-

35163

4911-

2561 256018---

112-2

15.2

531

2561

1,806

2560

97

15.4

138

312561

-- 1

312560

312561

312560

16. 16.1

33.33 33.33 71,030 71,030 63,042190,226

312561

312560

312561

312560

312561

312560

33.33 71,03033.33 71,030

312561

312560

312561

312560

98

16.2

127,184 6,972

2561 2560

16.3

-

2561 256090

294195189

33.3363-

63

5457348570

33.33190

-190

2561 2560539381

-381

-21-

21

99

18.

2560

2560

2561

119,0001,000

118,0003,840

121,840

17.

10.00 5.50 70.00 70.00 7,000 4,000

312561

312560

312561

312560

312561

312560

100

1512

115.5

1512

115.5

312561

312560

125

60

3125

60

3125

61

19.

126,2

125,1

60 - - - -13

1,372

71,00

0 - - -20

2,372

256 - - - - -

256 - - - -

256

79,49

767

4 - - -56

,378

136,5

4933

,793 - -

26,21

519

6,557

48,18

45,0

73 - - 322,9

1256

,137

11,31

4 -5,6

23 8361

,911

37,76

68,3

41 - -4,1

32 -41

,975

7,425 -

1,852 231

47,77

9

34,92

64,6

05 635 -

1,235

4,286

41,94

76,8

471,0

581,7

275,4

1551

,424

33,24

641

,289 5

1,555 128

63,57

69,2

7125

,300 27 355

31,94

42,2

45

360,0

8765

,142

640

1,555

5,527 -

417,5

0715

5,679

1,085

9,557 -

562,5

44

101

125

60

-31

2560

-31

2561

3125

6031

2561

2560

8.525

618.7

- - - - - - -

131,3

7220

2,372

222 10 -

232 10 -

242 24 14

36,05

54,8

21 -40

,876

10,17

1 -51

,047

95,67

314

5,510

25,79

98,8

28 3234

,595

8,937

3,154

40,37

8

21,54

221

,533

21,61

65,2

793,7

8523

,110

5,732

1,850

26,99

2

18,86

520

,787

21,59

15,3

431,2

4225

,692

6,714

1,579

30,82

7

16,25

520

,597

- - - - - - -

9,271

2,245

105,2

8324

,281

5,059

124,5

0531

,564

6,583

149,4

86

293,0

0241

3,058

24,28

131

,564

102

103

125

60

3125

60

3125

61

126,2

125,1

60 - - - -13

1,372

71,00

0 - - -20

2,372

256 - - - - -

256 - - - -

256

79,49

767

4 - - -56

,378

136,5

4933

,793 - -

26,21

519

6,557

48,26

94,6

83 - - 322,9

1255

,832

5,540 -

5,623 83

55,83

2

37,76

68,3

41 - -4,1

32 -41

,975

7,425 -

2,278 231

47,35

3

34,76

34,6

05 635 -

1,235

4,286

41,78

45,6

001,0

581,7

275,4

1550

,014

33,24

641

,289 5

1,555 128

63,57

69,2

7125

,300 27 355

31,94

42,2

45

360,0

0964

,752

640

1,555

5,527 -

417,0

3914

8,658

1,085

9,983 -

554,6

29

104

125

60

-31

2560

-31

2561

3125

6031

2561

2560

8.525

617.9

- - - - - - -

131,3

7220

2,372

222 10 -

232 10 -

242 24 14

36,05

54,8

21 -40

,876

10,17

1 -51

,047

95,67

314

5,510

25,91

18,8

10 3234

,689

8,257

3,154

39,79

2

21,14

316

,040

21,61

65,2

793,7

8523

,110

5,716

1,958

26,86

8

18,86

520

,485

21,46

15,3

401,2

4225

,559

6,527

1,579

30,50

7

16,22

519

,507

- - - - - - -

9,271

2,245

105,2

6524

,260

5,059

124,4

6630

,681

6,691

148,4

56

292,5

7340

6,173

24,26

030

,681

105

20.

106

21.

1 2560

31 2560

31 2561

1 2560

31 2560

31 2561

31 2560

31 2561

18,927

3,649

1,555

(119)

83

24,095

184

(68)

24,211

9,245

5,062

(82)

14,225

6,531

(66)

20,690

9,870

3,521

303

-

-

-

(83)

220

146

-

366

-

-

-

-

-

-

-

220

366

19,230

3,649

1,555

(119)

-

24,315

330

(68)

24,577

9,245

5,062

(82)

14,225

6,531

(66)

20,690

10,090

3,887

( )

107

22. ( )

3.30 - 5.35MOR

147,552743

148,295

175,276-

175,276

( )

2561 256025612.80 - 6.25

-

2560

1 2560

31 2560

31 2561

1 2560

31 2560

31 2561

31 2560

31 2561

18,927

3,649

1,555

(119)

83

24,095

89

(68)

24,116

9,245

5,062

(82)

14,225

6,511

(66)

20,670

9,870

3,446

303

-

-

-

(83)

220

146

-

366

-

-

-

-

-

-

-

220

366

19,230

3,649

1,555

(119)

-

24,315

235

(68)

24,482

9,245

5,062

(82)

14,225

6,511

(66)

20,670

10,090

3,812

( )

108

- -

- -

- -

18818,173

26357,270

-59,2361,260

136,390

4696,415

54430,704

-63,850

970102,952

14,19314,548

26357,2701,648

59,1931,260

148,375

1,4735,276

54430,704

-63,768

970102,735

( )

2561 2560 2561 2560

24. ( )

-

13,055 (1,031)12,024 (4,710)7,314

11,951 (1,078)10,873 (3,968)6,905

2561 2560

5 - 5

8 (1)7

13(1)12

31 2561

( )

1 1 - 5

23.

109

25.

31 2560

( )

1 1 - 5

4 - 4

8 (1)7

12 (1)11

( )

( )

1.49 4.51

-

65,228

65,228(17,904)

47,324

80,000

80,000 (17,904)

62,096

2561 2560

( )

1 2561

31 2561

80,000 -

(14,772)65,228

110

( )

2561 2560 2561 2560

13,043

1,653313

-

282409352

16,052

16,052

2,577 371 (746)

- - -

18,254

16,052

2,754 373 (746)

- - -

18,433

13,043

1,653313

-

282409352

16,052

26.

1.96 3.365.00 6.00

1.91 - 51

1.966.00

15 - 51

2561 2560

1.966.00

15 - 51

2560

1.966.00

11 - 51

2561

( )

( - 1) ( - 1)

( - 1 - 20)

(1,173)1,740(1,255)

879 (951)207

1,332 (1,555) 387

(782)1,049 (844)

( )

2561 2560 2561 2560

111

27.

58,438

(6,954)51,484

73,553

(2,315)71,238

56,962

(6,954)50,008

73,127

(2,315)70,812

2561 2560 2561 2560

( )

( - 1) ( - 1)

( - 1)

(1,133)1,689(1,211)

879(951)207

1,279 (1,515)323

(782)1,049 (844)

( )

2561 2560 2561 2560

112

2457,0563,651

10,952

21,70410,376

4,57636,656

7844,4633,2118,458

20,93610,376

9,80441,116

( )

31 2561 31 2560

( )

( ) ( )

412,834

20

82,567(318)

(2,456)(770)

(1,680)-

(25,331)(528)

(30,765)51,484

353,642

20

70,728-

20(2)

(1,089)(319)1,756144510

71,238

276,340

20

55,268(318)

(2,492)(770)

(1,680)---

(4,942)50,008

359,415

20

71,883-

20(2)

(1,089)---

(1,071)70,812

2561 2560 2561 2560

113

29.

30.

( )

210,085 31,564 6,531 (2,354)

272,843

12,964 114

- 10,760

732,713 689,262 46,597

163,251 24,281 5,062 (1,867)

264,394

3,769 (475)

- 8,776

620,597 623,876

(1,871)

186,371 30,681 6,511 (2,354)

272,843

12,962 114

3,563 10,760

667,728 731,388 44,954

162,113 24,260 5,062 (1,867)

264,394

3,769 (475)

- 8,776

611,545 626,176

(2,136)

( )

2561 25602561 2560

28.

114 2561

33.

2559 2559

2560

2560

2560 2561

2561

27 2560 27 2560

12 2560 11 2560 13 2560

27 2561 14 2561 9 2561 14 2561

131,91346,17046,17061,60061,599

347,452

61,60061,60061,58661,585

246,371

0.200.070.070.070.070.48

0.070.070.070.070.28

( ) ( )

31.

32.

115

34.

35.

116

(

)

31

256

0

1,4

79,38

7 12

,068

(9,74

2)(3

8,095

)2,3

54

(12,9

64)

(114

)(3

,563) - -

(47,4

17) -

112,6

34

20,75

7 - - - - - - - 3,8

40 -

(4,06

6) 121,840 -

3,840

1,5

00,14

4 12

,068

(9,74

2)(3

8,095

)2,3

54

(12,9

64)

(114

)(3

,563)

3,840

- (5

1,483

) - 11

6,474

- - - - - - - - - - - - - - - -

1,5

00,14

4 12

,068

(9,74

2)(3

8,095

)2,3

54

(12,9

64)

(114

)(3

,563)

3,840

12

6,653

(5

1,483

)

190,2

26

116,4

74

117

(

)

31

256

0

(

)

1,4

72,80

5 11

,522

(6,50

2)(2

9,343

)1,8

67

(3,76

9)47

5 - - (6

7,171

) - 35

,765

20,75

7 - - - - - -

(1,00

0) - (4

,067) -

(1,00

0)

1,4

93,56

2 11

,522

(6,50

2)(2

9,343

)1,8

67

(3,76

9)47

5

(1,00

0) - (7

1,238

) - 34

,765

- - - - - - - - - - - - - - -

1,4

93,56

2 11

,522

(6,50

2)(2

9,343

)1,8

67

(3,76

9)47

5 (1

,000)

(8,77

8)(7

1,238

) 63

,385

34,76

5

118

36.

37. 37.1

1 2 3

2561

7.52.0

2560

5.82.1

31

( )

1 2 3

2561

5.2-

2560

20.75.2

31

( )

119

2561-

0.10.8

25600.30.21.3

31

( )

37.2

37.3

38.

( )

9,789--

--

202,372

-121,840

-

9,789121,840202,372

31 2561

1 2 3

120

39. 39.1

2561( )

-0.06

--

2560( )

-0.06

--

2561( )

4.01-

0.22-

2560( )

5.20-

0.100.01

2561

32.44980.29314.7237

-

2560

32.68090.28985.0145

39.0273

31 31

31

( )

( )

361--

-

--

131,372

47,707

-118,000

-

-

361118,000131,372

47,707

31 2560

1 2 3

121

0.37 - 1.10-

5.00

15.00

3.30 - 5.35MOR

-2.00

2.29 - 4.424.25

--1

1011

147--

1005

18270

--3

1720

----7

4754

7--

-7

-1----1

1345

-

-346

--

136---

136

8345

4

27384

1471

1361001265

461

1 1 5

31 2561

( )

122

0.37 - 1.10-

1.50

15.00

15.00

2.80 - 6.25-

2.29 - 8.494.25

--

56

18

1084

175-4

18197

---

-

2828

--7

6269

8--

-

-8

-----

3344

-

-

-347

-103

--

103

1134456

18

38467

1751031180

369

1 1 5

31 2560

( )

( )

0.37 - 1.10-

5.00

15.00

3.30 - 5.35MOR

-2.00

2.29 4.424.25

--1

1011

147--

1005

18270

--3

1720

----7

4754

5--

-5

-1----1

1355

-

-356

--

148---

148

6355

4

27392

1471

1481001265

473

1 1 5

31 2561

123

39.2

( )

31 2561 31 2560

0.37 - 1.10-

1.50

15.00

15.00

2.80 - 6.25-

2.29 - 8.494.25

--

56

18

1084

175-4

18197

---

-

2828

--7

6269

3--

-

-3

-----

3344

-

-

-347

-103

--

103

6344561

18

38462

1751031180

369

1 1 5

31 2560

( )

- - 56 48

40.

41.

42.

124 2561

2561

31 2561

ANNUALREPORT

2018