Services/Media & Publishing |
sSET |
CG Report:   |
|
|
|
|
Price (B.) |
52 Week High/Low |
P/E (X) |
P/BV (X) |
Paid-up (MB.) |
Market Cap (MB.) |
EV (MB.) |
EBITDA (MB.) |
EV/EBITDA |
13.80 |
27.50 / 12.40 |
13.37 |
7.06 |
234.82 |
6,384.56 |
6,246.96 | 126.78 |
10.12 |
|
News |
Date/Time |
Subject |
24 Jun 2022 17:15 | Report on the results of the Exercise of AS-W2 (F53-5) |
21 Jun 2022 17:04 | Notification of change of the Company's fax number |
02 Jun 2022 18:11 | Notification the exercise of AS-W2 |
23 May 2022 17:42 | Notification of the progress of the new corporate structure of the company |
13 May 2022 17:35 | Management Discussion and Analysis Quarter 1 Ending 31 Mar 2022 (revised) |
more
|
Company Profile |
Address |
No.51, Major Tower Rama 9 - Ramkumhang, 18th Floor, Room No. 3 - 8, Rama 9 Road, Hua Mak Sub-District, Bangkapi District Bangkok 10240 |
Telephone |
0-2769-8888 |
Fax |
0-2090-2730 |
URL |
http://as-th.listedcompany.com |
|
Annual Report 2021 |
Establish Date |
20/09/2001 |
Listed Date |
29/05/2008 |
IPO Price (Baht) |
12.00 |
@Par1.00 Baht |
IPO Financial Advisory |
DBS VICKERS SECURITIES (THAILAND) CO., LTD.
|
Par |
0.50 Baht |
Last Par Change |
Old 1.00 : New 0.50 @ 20/07/2020 |
Business |
online entertainment services as an online game and mobile game operator in Thailand, Singapore, Malaysia, Vietnam, Indonesia, Philippines and Southeast Asia, including distributing PC Games. |
Free Float |
14 Mar 2022 |
12 Mar 2021 |
% /Shareholders |
55.13% |
5,886 |
48.96% |
6,293 |
|
Foreign Shareholders |
1.38% (As of 01/07/2022) |
Foreign Limit |
49.00% |
NVDR Shareholders |
3.23% (As of 01/07/2022) |
|
|
5 Yr Price Performance (Adjusted Price) |
|
Price Performance (Adjusted Price) |
Compare to Stock (%) |
Compare to Sector (%) |
Compare to Market (%) |
5 Days |
-0.72 |
1.68 |
-0.97 |
20 Days |
-15.85 |
-8.63 |
-11.18 |
60 Days |
-44.80 |
-36.34 |
-40.28 |
120 Days |
-38.94 |
-31.28 |
-35.64 |
YTD |
-38.94 |
-31.28 |
-35.64 |
P/E (X) |
13.37 |
45.20 |
18.51 |
P/BV (X) |
7.06 |
2.22 |
1.65 |
Turnover Ratio (%) |
0.24 |
0.19 |
0.69 |
|
Top 10 Major Shareholders(@14 Mar 2022) |
Share |
% |
1. |
นาย ปราโมทย์ สุดจิตพร |
161,439,690 |
35.37 |
2. |
MISS SAOWALUCK JITSUMRIT |
41,397,656 |
9.07 |
3. |
บริษัท Thai NVDR Company Limited |
28,092,244 |
6.16 |
4. |
กองทุนเปิด บัวหลวงหุ้นระยะยาว |
11,475,400 |
2.51 |
5. |
STATE STREET EUROPE LIMITED |
10,492,200 |
2.30 |
6. |
นาย พรสิน ไกรศักดาวัฒน์ |
6,479,000 |
1.42 |
7. |
MR. APHISAK THEPPADUNGPORN |
6,150,000 |
1.35 |
8. |
นาย เลิศชาย กันภัย |
5,964,418 |
1.31 |
9. |
MR. CHOD REANKITTIWAT |
5,661,000 |
1.24 |
10. |
นาย ณภัทร ปัญจคุณาธร |
5,650,000 |
1.24 |
Management |
Position |
1. |
Mr. PRAMOTH SUDJITPORN |
CHAIRMAN |
2. |
Mr. KITTIPONG PRUCKSA-AROON |
MANAGING DIRECTOR / DIRECTOR |
3. |
Mr. CHALERMPHONG JITKUNTIVONG |
INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE |
4. |
Mrs. MONLUEDEE SOOKPANTARAT |
INDEPENDENT DIRECTOR / AUDIT COMMITTEE |
5. |
Pol.Col. YANAPHON YOUNGYUEN |
INDEPENDENT DIRECTOR / AUDIT COMMITTEE |
|
Statistics |
YTD 01 Jul 2022 |
2021 30 Dec 2021 |
2020 30 Dec 2020 |
Listed share (M.) |
462.65 |
424.79 |
414.49 |
Market Cap (MB.) |
6,384.56 |
9,600.23 |
2,404.02 |
Price (B./share) |
13.80 |
22.60 |
5.80 |
BVPS (B./Share) |
1.95 |
1.28 |
0.91 |
P/BV (X) |
7.06 |
17.64 |
6.40 |
P/E (X) |
13.37 |
23.47 |
9.38 |
Turnover Ratio (%) |
234.20 |
850.73 |
287.60 |
Value Trade/Day (MB.) |
183.81 |
205.37 |
24.36 |
Beta |
1.03 |
1.36 |
0.55 |
|
Rate of Return |
YTD |
2021 |
2020 |
Price Change (%) |
-38.94 |
289.66 |
360.32 |
Dividend Yield (%) |
4.81 |
1.30 |
N/A |
Payout Ratio |
0.64 |
0.72 |
- |
Dividend Policy |
At least 50% of net profit of each company (according to each company?s financial statements) after deducting corporate income tax, legal reserves and other necessary reserves |
Dividend |
Operation Period |
Dividend/Share |
Unit |
Payment Date |
Type |
01 Jan 2021 - 31 Dec 2021 |
0.30 |
Baht |
09 May 2022 |
Cash |
01 Jan 2021 - 30 Jun 2021 |
0.40 |
Baht |
10 Sep 2021 |
Cash |
01 Jan 2020 - 31 Dec 2020 |
0.30 |
Baht |
07 May 2021 |
Cash |
|
|
Auditor (Effective Until 31/12/2022) |
Mr. SOMPOP PHOLPRASARN/MAZARS COMPANY LIMITED |
Miss WANNAWAT HEMACHAYART/MAZARS COMPANY LIMITED |
|
F/S Year ended |
31/12 |
Latest Type of Report |
Unqualified opinion |
|
|
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 |
583.87 |
426.77 |
602.90 |
324.77 |
145.37 |
A/R Net |
132.27 |
79.92 |
89.77 |
43.59 |
63.28 |
Inventories |
- |
- |
- |
- |
- |
Current Assets |
1,130.88 |
847.47 |
1,142.66 |
686.99 |
255.69 |
PP&E Net |
30.38 |
13.40 |
15.86 |
31.11 |
23.32 |
Non-Current Assets |
219.37 |
111.76 |
187.66 |
126.30 |
150.69 |
Total Assets |
1,350.25 |
959.23 |
1,330.32 |
813.29 |
406.37 |
OD |
- |
- |
- |
- |
14.63 |
A/P Net |
133.53 |
124.12 |
225.77 |
146.51 |
76.59 |
Current portion of LT |
- |
- |
- |
- |
- |
Current Liabilities |
356.36 |
294.26 |
440.96 |
286.36 |
229.33 |
Non-Current Liabilities |
28.68 |
35.92 |
31.35 |
34.19 |
35.31 |
Total Liabilities |
385.04 |
330.18 |
472.30 |
320.55 |
264.64 |
Authorized Capital |
256.50 |
256.63 |
256.50 |
286.42 |
532.84 |
Paid-Up Capital |
231.32 |
210.81 |
228.20 |
207.24 |
409.88 |
Premium (Discount) on Share Capital |
110.75 |
4.23 |
108.50 |
1.66 |
- |
Retained Earnings (Deficit) |
527.59 |
357.78 |
424.62 |
254.96 |
-256.52 |
Treasury Stock |
- |
- |
- |
- |
- |
Shares Of The Company Held By Subsidiaries |
- |
- |
- |
- |
- |
Other Components Of Equity |
34.31 |
-13.52 |
33.45 |
-20.46 |
-26.60 |
- Surplus (Deficits) |
- |
- |
- |
-25.80 |
-26.60 |
Shareholders' Equity |
903.98 |
559.29 |
794.77 |
443.40 |
126.76 |
Minority Interest |
61.23 |
69.75 |
63.24 |
49.34 |
14.97 |
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 |
403.80 |
429.62 |
1,862.12 |
1,336.22 |
762.44 |
Other Income |
48.30 |
9.58 |
54.32 |
19.96 |
5.18 |
Total Revenues |
452.10 |
439.21 |
1,916.44 |
1,356.19 |
767.62 |
Costs |
195.41 |
178.60 |
835.38 |
580.19 |
385.87 |
Selling And Administrative Expenses |
148.46 |
110.21 |
480.31 |
394.70 |
322.31 |
Total Cost And Expenses |
344.11 |
288.82 |
1,316.50 |
992.07 |
763.26 |
EBITDA |
126.78 |
162.80 |
653.20 |
421.37 |
48.80 |
Depre. & Amor. |
18.19 |
13.87 |
54.24 |
55.61 |
44.85 |
EBIT |
108.59 |
148.92 |
598.96 |
365.75 |
3.95 |
Net Profit : Owners Of The Parent |
102.97 |
104.83 |
479.23 |
307.04 |
4.35 |
EPS (B.) |
0.23 |
0.25 |
1.13 |
0.75 |
0.01 |
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 |
0.84 |
123.19 |
686.40 |
502.30 |
105.92 |
Investing Cash Flow |
-22.20 |
-26.02 |
-222.82 |
-305.11 |
-21.24 |
Financing Cash Flow |
3.17 |
3.59 |
-199.90 |
-19.23 |
-3.10 |
Net Cash Flow |
-18.18 |
100.75 |
263.67 |
177.96 |
81.58 |
more |
|
Ratios |
3M/2022 |
3M/2021 |
2021 |
2020 |
Current Ratio (X) |
3.17 |
2.88 |
2.59 |
2.40 |
ROE (%) |
65.25 |
110.62 |
77.41 |
107.70 |
ROA (%) |
48.38 |
69.96 |
55.88 |
59.98 |
D/E (X) |
0.40 |
0.52 |
0.55 |
0.65 |
Total Asset Turnover (X) |
1.67 |
2.29 |
1.79 |
2.22 |
Gross Profit Margin (%) |
51.61 |
58.43 |
55.14 |
56.58 |
EBIT Margin (%) |
24.02 |
33.91 |
31.25 |
26.97 |
Net Profit Margin (%) |
22.22 |
28.29 |
26.84 |
25.08 |
Capital Movement (Last 3 Year) |
Date |
CA Type |
Changed paid up share |
Paid up share |
Par |
No Information Found |
|
Growth Rate (%) |
3M/2022 |
3M/2021 |
2021 |
2020 |
Sales Growth |
-6.01 |
126.28 |
39.36 |
75.26 |
COGs Growth |
9.41 |
87.38 |
43.98 |
50.36 |
Total Revenue Growth |
2.94 |
128.32 |
41.31 |
76.67 |
Total Expense Growth |
19.15 |
71.67 |
32.70 |
29.98 |
Net Profit Growth |
-1.77 |
411.62 |
56.08 |
6,956.86 |
Cash Cycle |
3M/2022 |
3M/2021 |
2021 |
2020 |
A/R Turnover (Times) |
17.31 |
21.84 |
27.93 |
25.01 |
Avg. Collection Period (Days) |
21.09 |
16.71 |
13.07 |
14.60 |
Inventory Turnover (Times) |
N/A |
N/A |
N/A |
N/A |
Avg. Inventory Period (Days) |
- |
- |
- |
- |
A/P Turnover (Times) |
6.61 |
6.49 |
4.49 |
5.20 |
Avg. Payment Period (Days) |
55.18 |
56.24 |
81.33 |
70.18 |
Cash Cycle (Days) |
-34.09 |
-39.52 |
-68.26 |
-55.58 |
|
Trading Sign (Latest) |
Trading Alert |
Posted Date |
Lifted Date |
No Information Found |
Market Alert (Latest) |
No Information Found |
more
|
|
Other Securities |
Securities Name |
AS-W2, AS-W2-R |
|
|
 |
Source: www.set.or.th (Copyright © The Stock Exchange of Thailand) |