Company Summary
AU AFTER YOU PUBLIC COMPANY LIMITED
Agro & Food Industry/
mai
CG Report:   
 
  Data as of 10 Aug 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
9.80 11.30 / 9.25 1,101.55 9.74 81.56 7,993.11 8,122.59 142.16 46.57
News
Date/Time Subject
10 Aug 2022 21:01   Financial Statement Quarter 2/2022 (Reviewed)
10 Aug 2022 21:01   Financial Performance Quarter 2 (F45) (Reviewed)
10 Aug 2022 21:01   Management Discussion and Analysis Quarter 2 Ending 30 Jun 2022
20 Jul 2022 17:40   Appointment of Chief Accountant (Acting)
13 May 2022 21:19   Management Discussion and Analysis Quarter 1 Ending 31 Mar 2022
more

Company Profile
Address 1319/9 Pattanakarn Road Suan Luang Sub District ,Suan Luang District Bangkok 10250
Telephone 0-2318-4488
Fax 0-2318-1022
URL http://www.afteryoudessertcafe.com
  Annual Report 2021
Establish Date 19/7/2005 Listed Date 23/12/2016
IPO Price (Baht) 4.50 @Par0.10 Baht
IPO Financial Advisory
  • BUALUANG SECURITIES PUBLIC COMPANY LIMITED
    		•
    Par 0.10 Baht
    Last Par Change N/A

    Business
    1. Dessert cafe 2. Sales of goods and raw materials 3. Catering and events 4. Franchise

    Free Float 10 Mar 2022 10 Mar 2021
    % /Shareholders
    35.24% 7,344 33.41% 6,744
    Foreign Shareholders 6.77% (As of 10/08/2022) Foreign Limit 25.00%
    NVDR Shareholders  0.52% (As of 10/08/2022)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
    5 Days 3.16 2.57 0.26
    20 Days 3.16 -0.05 -4.25
    60 Days -2.00 2.65 -2.05
    120 Days -3.92 4.86 -1.36
    YTD -1.51 9.66 -7.02
    P/E (X) 1,101.55 77.62 54.70
    P/BV (X) 9.74 3.33 3.17
    Turnover Ratio (%) 0.08 0.72 0.41

    Top 10 Major Shareholders(@10 Mar 2022) Share %
    1. MISS GULAPAT KANOKWATANAWAN 226,669,759 27.79
    2. นาย แม่ทัพ ต.สุวรรณ 206,793,750 25.35
    3. บริษัท BTS GROUP HOLDINGS PLC. 60,308,100 7.39
    4. UBS AG SINGAPORE BRANCH 29,798,991 3.65
    5. SOUTH EAST ASIA UK (TYPE C) NOMINEES LIMITED 25,660,300 3.15
    6. นาย พะเนียง พงษธา 24,612,200 3.02
    7. MR. PRUIT KANOKWATANAWAN 20,297,737 2.49
    8. MISS KANITHA-VIRIYA T.SUWAN 16,457,925 2.02
    9. นาย สำราญ กนกวัฒนาวรรณ 12,000,000 1.47
    10. MR. PRINYA TIEANWORN 9,500,000 1.16

    Management Position
    1. Mr. PREMON PINSKUL CHAIRMAN / INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    2. MR. WIWAT KANOKWATANAWAN VICE CHAIRMAN
    3. Mr. MAETUP T.SUWAN MANAGING DIRECTOR / DIRECTOR
    4. Miss GULAPAT KANOKWATANAWAN DIRECTOR
    5. Mr. MILL KANOKWATANAWAN DIRECTOR
    6. Mr. PHICHED BHIMAYOTHIN INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE
    7. Mr. CHATCHAI CHANTAJINDA INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    10 Aug 2022    		 2021
    30 Dec 2021    		 2020
    30 Dec 2020
    Listed share (M.) 815.62  815.62  815.62 
    Market Cap (MB.) 7,993.11  8,115.45  8,727.17 
    Price (B./share) 9.80  9.95  10.70 
    BVPS (B./Share) 1.01  0.97  1.02 
    P/BV (X) 9.74  10.23  10.45 
    P/E (X) 1,101.55  932.54  99.57 
    Turnover Ratio (%) 16.52  69.72  201.62 
    Value Trade/Day (MB.) 9.42  25.44  61.85 
    Beta 0.36  0.68  1.61 
     
    Rate of Return YTD  2021  2020 
    Price Change (%) -1.51  -7.01  7.00 
    Dividend Yield (%) N/A  0.60  2.71 
    Payout Ratio -  5.62  2.70 
    Dividend Policy Not less than 50 percent of the net profit according to the separate financial statements after deduction of reserves

    Dividend
    Operation Period Dividend/Share Unit Payment Date Type
    01 Jan 2020 - 31 Dec 2020 0.06 Baht 25 May 2021 Cash
    01 Jan 2019 - 31 Dec 2019 0.29 Baht 24 Apr 2020 Cash
     
    Auditor
    (Effective Until 31/12/2022)
    MISS VISSUTA JARIYATHANAKORN/EY OFFICE LIMITED
    MRS. POONNARD PAOCHAROEN/EY OFFICE LIMITED
    Miss MANEE RATTANABUNNAKIT/EY OFFICE LIMITED
    		F/S Year ended 31/12
    Latest Type of Report Unqualified opinion
    Financial Data
    Statement of Financial Position (MB.) 6M/2022 
    (01/01/22 
    -30/06/22)     		 6M/2021 
    (01/01/21 
    -30/06/21)     		 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 225.64 123.47 161.49 145.07 83.93
    A/R Net 20.18 8.33 16.75 14.61 12.36
    Inventories 39.10 30.62 36.04 38.26 38.49
    Current Assets 400.29 280.22 331.79 328.23 549.45
    PP&E Net 543.46 590.51 560.57 603.48 597.47
    Non-Current Assets 754.79 874.88 800.20 974.99 650.78
    Total Assets 1,155.09 1,155.10 1,131.99 1,303.22 1,200.23
    OD - - - - -
    A/P Net 55.24 42.32 63.42 72.93 72.65
    Current portion of LT - - - - -
    Current Liabilities 165.76 143.40 165.27 188.07 124.83
    Non-Current Liabilities 133.34 205.42 159.79 264.45 36.81
    Total Liabilities 299.10 348.82 325.06 452.52 161.63
    Authorized Capital 81.56 81.56 81.56 81.56 81.56
    Paid-Up Capital 81.56 81.56 81.56 81.56 81.56
    Premium (Discount) on Share Capital 709.58 709.58 709.58 709.58 709.58
    Retained Earnings (Deficit) 64.05 15.02 15.15 59.64 247.51
    Treasury Stock - - - - -
    Shares Of The Company Held By Subsidiaries - - - - -
    Other Components Of Equity 0.51 0.12 0.27 -0.08 -0.05
     - Surplus (Deficits) - - - - -
    Shareholders' Equity 855.69 806.28 806.56 850.70 1,038.59
    Minority Interest 0.30 - 0.37 - -
    more
    Statement of Comprehensive Income (MB.) 6M/2022 
    (01/01/22 
    -30/06/22)     		 6M/2021 
    (01/01/21 
    -30/06/21)     		 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 428.04 316.82 619.70 767.94 1,194.32
    Other Income 7.37 2.52 7.97 5.50 10.94
    Total Revenues 436.04 319.94 628.83 774.80 1,205.25
    Costs 161.30 133.90 265.49 300.36 421.78
    Selling And Administrative Expenses 209.59 175.64 348.13 398.77 490.11
    Total Cost And Expenses 370.88 309.54 613.61 699.13 911.89
    EBITDA 142.16 90.69 172.83 211.86 365.41
    Depre. & Amor. 77.01 80.29 157.61 136.19 72.05
    EBIT 65.15 10.40 15.22 75.67 293.36
    Net Profit : Owners Of The Parent 48.89 4.32 4.45 55.47 237.08
    EPS (B.) 0.06 0.01 0.01 0.07 0.29
    more
    Statement of Cash Flow (MB.) 6M/2022 
    (01/01/22 
    -30/06/22)     		 6M/2021 
    (01/01/21 
    -30/06/21)     		 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 113.16 42.05 106.62 172.44 337.00
    Investing Cash Flow -18.65 7.96 0.10 181.47 -160.46
    Financing Cash Flow -30.59 -71.81 -90.65 -292.75 -155.10
    Net Cash Flow 63.92 -21.80 16.07 61.16 21.44
    more
    Annualized: ROE, ROA
    Ratios 6M/2022  6M/2021  2021  2020 
    Current Ratio (X) 2.41 1.95 2.01 1.75
    ROE (%) 5.90 6.14 0.54 5.87
    ROA (%) 6.06 5.72 1.25 6.05
    D/E (X) 0.35 0.43 0.40 0.53
    Total Asset Turnover (X) 0.64 0.60 0.52 0.62
    Gross Profit Margin (%) 62.32 57.74 57.16 60.89
    EBIT Margin (%) 14.94 3.25 2.42 9.77
    Net Profit Margin (%) 11.20 1.35 0.70 7.16

    Information only PP, PO, XR and XD
    Capital Movement (Last 3 Year)
    Date CA Type Changed paid up share Paid up share Par
    No Information Found

    Growth Rate (%) 6M/2022  6M/2021  2021  2020 
    Sales Growth 35.11 -12.75 -19.30 -35.70
    COGs Growth 20.46 -9.10 -11.61 -28.79
    Total Revenue Growth 36.29 -12.52 -18.84 -35.71
    Total Expense Growth 19.82 -11.34 -12.23 -23.33
    Net Profit Growth 1,032.81 -57.79 -91.98 -76.60

    Annualized
    Cash Cycle 6M/2022  6M/2021  2021  2020 
    A/R Turnover (Times) 51.28 108.71 39.53 56.95
    Avg. Collection Period (Days) 7.12 3.36 9.23 6.41
    Inventory Turnover (Times) 8.40 8.66 7.15 7.83
    Avg. Inventory Period (Days) 43.44 42.15 51.08 46.64
    A/P Turnover (Times) 6.00 5.25 3.89 4.13
    Avg. Payment Period (Days) 60.79 69.49 93.73 88.45
    Cash Cycle (Days) -10.23 -23.98 -33.41 -35.41


    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 -

    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.