Company Summary
ALL ALL INSPIRE DEVELOPMENT PUBLIC COMPANY LIMITED
Property & Construction/
mai
CG Report:   
 
  Data as of 13 May 2022  
Price (B.) 52 Week High/Low P/E (X) P/BV (X) Paid-up (MB.) Market Cap (MB.) EV (MB.) EBITDA (MB.) EV/EBITDA
1.55 1.85 / 1.29 N/A 1.06 722.76 2,127.99 7,986.56 16.55 -135.44
News
Date/Time Subject
13 May 2022 17:10   Financial Statement Quarter 1/2022 (Reviewed)
13 May 2022 17:10   Management Discussion and Analysis Quarter 1 Ending 31 Mar 2022
13 May 2022 17:09   Financial Performance Quarter 1 (F45) (Reviewed)
12 May 2022 19:22   Notification of Conversion Price Calculation (EDIT 2)
11 May 2022 17:15   Notification of Conversion Price Calculation (EDIT)
more

Company Profile
Address 4345 Bhiraj Tower at Bitec, 18th floor, Sukhumvit road, Bangna sub-district, Bangna district Bangkok 10260
Telephone 0-2029-9988
Fax -
URL http://www.allinspire.co.th
  Annual Report 2019
Establish Date - Listed Date 08/05/2019
IPO Price (Baht) 4.90 @Par1.00 Baht
IPO Financial Advisory
  • ASIA PLUS ADVISORY COMPANY LIMITED
    		•
    Par 0.50 Baht
    Last Par Change Old 1.00 : New 0.50 @ 20/04/2022

    Business
    Property developer of residential condominiums and townhomes, real estate brokerage services for international market, investment and trading of real estate units developed by other developers, and property management services

    Free Float 15 Mar 2021 29 Jun 2020
    % /Shareholders
    27.52% 4,249 29.81% 2,217
    Foreign Shareholders 0.05% (As of 13/05/2022) Foreign Limit 49.00%
    NVDR Shareholders  1.54% (As of 13/05/2022)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
    5 Days 0.65 -0.24 4.97
    20 Days 6.90 14.25 16.44
    60 Days 7.64 24.30 14.40
    120 Days 9.93 -20.54 1.92
    YTD 9.15 -20.66 5.56
    P/E (X) N/A N/A 56.54
    P/BV (X) 1.06 3.99 3.38
    Turnover Ratio (%) 2.00 0.51 0.63

    Top 10 Major Shareholders(@26 Apr 2022) Share %
    1. MR. THANAKORN THANAWARITH 715,069,720 53.23
    2. MISS Chawana Thanawarith 179,100,000 13.33
    3. MR. PHONGSA PAIRUCHWAIT 62,500,000 4.65
    4. MR. Sanya Harnpatanakitpanich 31,347,400 2.33
    5. MR. SUWAT ROJANASOONTRA 29,900,000 2.23
    6. นาย เกียรติ ศรีจอมขวัญ 12,452,660 0.93
    7. MR. NUTCHATPONG PEERADECHAPAN 11,000,000 0.82
    8. MISS SUJAREE JUNSAWANG 10,977,600 0.82
    9. MR. CHUMPOL LEELAWADEE 8,816,800 0.66
    10. บริษัท Thai NVDR Company Limited 8,270,680 0.62

    Management Position
    1. Mr. THANAKORN THANAWARITH CHIEF EXECUTIVE OFFICE / DIRECTOR
    2. Miss CHAWANA THANAWARITH DIRECTOR
    3. Mr. DUSADEE LEKYIM DIRECTOR
    4. Mr. MANAS JAMVEHA INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE
    5. Mr. CHATRI SIRIPANICHKORN INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    13 May 2022    		 2021
    30 Dec 2021    		 2020
    30 Dec 2020
    Listed share (M.) 1,372.89  671.63  560.00 
    Market Cap (MB.) 2,127.99  1,907.44  1,960.00 
    Price (B./share) 1.55  1.42  1.59 
    BVPS (B./Share) 1.49  3.29  3.93 
    P/BV (X) 1.06  0.86  0.89 
    P/E (X) N/A  N/A  5.19 
    Turnover Ratio (%) 182.87  669.80  693.22 
    Value Trade/Day (MB.) 33.71  58.27  54.29 
    Beta 0.29  0.42  0.84 
     
    Rate of Return YTD  2021  2020 
    Price Change (%) 9.15  -10.74  -12.06 
    Dividend Yield (%) N/A  1.47  N/A 
    Payout Ratio N/A  N/A  - 
    Dividend Policy Not less than 40 percent of the remaining net profit after deducting all types of reserves as stipulated in the company's policy and according to the relevant laws (with additional conditions)

    Dividend
    Operation Period Dividend/Share Unit Payment Date Type
    01 Jan 2020 - 30 Sep 2020 10.00 : 1.00 Share 17 Mar 2021 Stock
    01 Jan 2020 - 30 Sep 2020 0.05 Baht 17 Mar 2021 Cash
     
    Auditor
    (Effective Until 31/12/2022)
    MR. SATHIEN VONGSNAN/ANS AUDIT CO., LTD.
    MR. ATIPONG ATIPONGSAKUL/ANS AUDIT CO., LTD.
    MR. VICHAI RUCHITANONT/ANS AUDIT CO., LTD.
    MS. KULTIDA PASURAKUL/ANS AUDIT CO., LTD.
    MR. YUTTAPONG CHUAMUANGPAN/ANS AUDIT CO., LTD.
    Ms. KANITTHA SIRIPATTANASOMCHAI/ANS AUDIT CO., LTD.
    		F/S Year ended 31/12
    Latest Type of Report Unqualified opinion with an emphasis of matters
    Financial Data
    Statement of Financial Position (MB.) 3M/2022 
    (01/01/22 
    -31/03/22)     		 3M/2021 
    (01/01/21 
    -31/03/21)     		 2021 
    (01/01/21 
    -31/12/21)     		 2020 
    (01/01/20 
    -31/12/20)     		 2019 
    (01/01/19 
    -31/12/19) 
    Accounting Type Consolidate Consolidate Consolidate Consolidate Consolidate
    Cash And Cash Equivalents 56.52 14.87 32.47 90.85 398.75
    A/R Net 145.23 116.34 131.06 107.44 182.08
    Inventories 3,946.99 4,369.84 3,997.47 4,283.11 4,175.29
    Current Assets 5,826.84 6,131.11 5,844.40 6,059.37 5,989.08
    PP&E Net 6.54 28.83 8.49 31.50 72.13
    Non-Current Assets 2,043.29 2,089.76 2,054.72 2,105.07 1,642.54
    Total Assets 7,870.13 8,220.87 7,899.12 8,164.44 7,631.62
    OD - - - - 400.00
    A/P Net 595.18 712.07 515.33 746.23 572.56
    Current portion of LT 861.55 2,864.72 1,316.61 2,452.97 2,233.62
    Current Liabilities 3,167.98 4,768.90 3,394.35 4,405.92 4,613.45
    Non-Current Liabilities 2,769.91 1,321.18 2,496.68 1,530.50 1,038.15
    Total Liabilities 5,937.89 6,090.07 5,891.03 5,936.41 5,651.60
    Authorized Capital 939.05 939.05 939.05 700.00 560.00
    Paid-Up Capital 671.63 615.98 671.63 560.00 560.00
    Premium (Discount) on Share Capital 654.17 560.36 654.17 560.36 560.36
    Retained Earnings (Deficit) 608.89 954.32 684.74 1,110.12 862.11
    Treasury Stock - - - - -
    Shares Of The Company Held By Subsidiaries - - - - -
    Other Components Of Equity -2.47 0.13 -2.47 -2.47 -2.47
     - Surplus (Deficits) -2.47 -2.47 -2.47 -2.47 -2.47
    Shareholders' Equity 1,932.22 2,130.79 2,008.07 2,228.01 1,980.00
    Minority Interest 0.01 0.01 0.01 0.01 0.02
    more
    Statement of Comprehensive Income (MB.) 3M/2022 
    (01/01/22 
    -31/03/22)     		 3M/2021 
    (01/01/21 
    -31/03/21)     		 2021 
    (01/01/21 
    -31/12/21)     		 2020 
    (01/01/20 
    -31/12/20)     		 2019 
    (01/01/19 
    -31/12/19) 
    Accounting Type Consolidate Consolidate Consolidate Consolidate Consolidate
    Revenue From Operations 199.48 237.98 1,115.01 1,982.02 2,395.19
    Other Income 20.68 18.11 175.03 238.56 523.02
    Total Revenues 220.16 256.08 1,290.05 2,220.57 2,918.22
    Costs 138.31 185.65 872.06 1,243.15 1,583.19
    Selling And Administrative Expenses 56.25 75.43 305.92 424.02 578.48
    Total Cost And Expenses 194.57 261.08 1,277.99 1,667.17 2,161.68
    EBITDA 16.55 -17.40 -58.97 574.83 744.98
    Depre. & Amor. 7.73 8.19 26.00 61.27 49.07
    EBIT 8.82 -25.59 -84.97 513.56 695.91
    Net Profit : Owners Of The Parent -77.38 -71.83 -347.20 241.92 501.09
    EPS (B.) -0.12 -0.12 -0.53 0.43 0.98
    more
    Statement of Cash Flow (MB.) 3M/2022 
    (01/01/22 
    -31/03/22)     		 3M/2021 
    (01/01/21 
    -31/03/21)     		 2021 
    (01/01/21 
    -31/12/21)     		 2020 
    (01/01/20 
    -31/12/20)     		 2019 
    (01/01/19 
    -31/12/19) 
    Accounting Type Consolidate Consolidate Consolidate Consolidate Consolidate
    Operating Cash Flow 40.05 -69.14 -133.14 41.16 354.20
    Investing Cash Flow 24.21 -40.70 -77.13 44.06 -602.90
    Financing Cash Flow -40.21 33.86 151.88 -393.13 351.67
    Net Cash Flow 24.05 -75.97 -58.38 -307.91 102.96
    more
    Annualized: ROE, ROA
    Ratios 3M/2022  3M/2021  2021  2020 
    Current Ratio (X) 1.84 1.29 1.72 1.38
    ROE (%) -17.36 2.70 -16.39 11.50
    ROA (%) -0.63 3.72 -1.06 6.50
    D/E (X) 3.07 2.86 2.93 2.66
    Total Asset Turnover (X) 0.16 0.22 0.16 0.28
    Gross Profit Margin (%) 30.66 21.99 21.79 37.28
    EBIT Margin (%) 4.01 -9.99 -6.59 23.13
    Net Profit Margin (%) -35.15 -28.05 -26.91 10.89

    Information only PP, PO, XR and XD
    Capital Movement (Last 3 Year)
    Date CA Type Changed paid up share Paid up share Par
    17 Mar 2021 XD 55,981,884 615,981,884 1.00

    Growth Rate (%) 3M/2022  3M/2021  2021  2020 
    Sales Growth -16.18 -61.83 -43.74 -17.25
    COGs Growth -25.50 -48.33 -29.85 -21.48
    Total Revenue Growth -14.03 -62.27 -41.90 -23.91
    Total Expense Growth -25.48 -47.00 -23.34 -22.88
    Net Profit Growth N/A N/A N/A -51.72

    Annualized
    Cash Cycle 3M/2022  3M/2021  2021  2020 
    A/R Turnover (Times) 8.23 11.08 9.35 13.69
    Avg. Collection Period (Days) 44.34 32.95 39.04 26.66
    Inventory Turnover (Times) 0.20 0.25 0.21 0.29
    Avg. Inventory Period (Days) 1,840.38 1,464.36 1,732.91 1,241.73
    A/P Turnover (Times) 1.26 1.47 1.38 1.89
    Avg. Payment Period (Days) 289.27 248.50 264.01 193.60
    Cash Cycle (Days) 1,595.45 1,248.82 1,507.93 1,074.78


    Trading Sign (Latest)
    Trading Alert Posted Date Lifted Date
    No Information Found

    Market Alert (Latest)
    No Information Found
    more

    Only Preferred Share and Warrants
    Other Securities
    Securities Name ALL-W1, ALL-W1-R

    Remark - Calculated from adjusted price
      - Presented and calculated from the consolidated statement and displayed as cumulative quarterly statement by fiscal year (Company statement will be presented and calculated incase consolidated statement is not available.)
      - The information is quarterly updated within 7 business days after the new financial statement is submitted.
      -
         		 Information on the financial statements is presented according to the information that the listed companies submit on that period. The investors should study additional information from the companies' financial statements since some companies may restate the comparing financial statements on the latest financial statements.
    Source: www.set.or.th (Copyright © The Stock Exchange of Thailand)
    The materials and information on this site are provided for informative and educational purpose only, and do not constitute or form a part of any advice or recommendation regarding any securities. The Stock Exchange of Thailand has no responsibility for the accuracy, suitability and completeness of any information, materials, statements, figures, reports or opinions provided, and has no responsibility for any losses and damages in any cases. In case you have any inquiries or clarification regarding this summary, please directly contact the listed company who made this summary.