Company Summary
AU AFTER YOU PUBLIC COMPANY LIMITED
Agro & Food Industry/
mai
CG Report:   
 
  Data as of 30 Jun 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
9.45 11.30 / 9.40 1,062.21 9.39 81.56 7,707.64 7,837.13 58.70 44.93
News
Date/Time Subject
13 May 2022 21:19   Management Discussion and Analysis Quarter 1 Ending 31 Mar 2022
13 May 2022 21:18   Financial Statement Quarter 1/2022 (Reviewed)
13 May 2022 21:18   Financial Performance Quarter 1 (F45) (Reviewed)
09 May 2022 12:39   Disclosure of Minutes of the 2022 Annual General Meeting of Shareholders (AGM) on the Company's Website
25 Apr 2022 18:45   Shareholders meeting's resolution
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 7.04% (As of 30/06/2022) Foreign Limit 25.00%
    NVDR Shareholders  0.53% (As of 30/06/2022)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
    5 Days - 1.74 0.74
    20 Days -5.50 -3.63 2.21
    60 Days -6.44 0.32 3.14
    120 Days -5.03 4.60 -7.49
    YTD -5.03 4.60 -7.49
    P/E (X) 1,062.21 79.15 50.98
    P/BV (X) 9.39 3.37 3.11
    Turnover Ratio (%) 0.11 0.60 0.50

    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
    30 Jun 2022    		 2021
    30 Dec 2021    		 2020
    30 Dec 2020
    Listed share (M.) 815.62  815.62  815.62 
    Market Cap (MB.) 7,707.64  8,115.45  8,727.17 
    Price (B./share) 9.45  9.95  10.70 
    BVPS (B./Share) 1.01  0.97  1.02 
    P/BV (X) 9.39  10.23  10.45 
    P/E (X) 1,062.21  932.54  99.57 
    Turnover Ratio (%) 15.11  69.72  201.62 
    Value Trade/Day (MB.) 10.57  25.44  61.85 
    Beta 0.41  0.68  1.61 
     
    Rate of Return YTD  2021  2020 
    Price Change (%) -5.03  -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 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 182.13 158.76 161.49 145.07 83.93
    A/R Net 18.20 9.68 16.75 14.61 12.36
    Inventories 37.77 33.47 36.04 38.26 38.49
    Current Assets 356.83 331.72 331.79 328.23 549.45
    PP&E Net 553.27 588.82 560.57 603.48 597.47
    Non-Current Assets 775.79 913.17 800.20 974.99 650.78
    Total Assets 1,132.62 1,244.89 1,131.99 1,303.22 1,200.23
    OD - - - - -
    A/P Net 60.12 47.87 63.42 72.93 72.65
    Current portion of LT - - - - -
    Current Liabilities 167.16 159.27 165.27 188.07 124.83
    Non-Current Liabilities 144.13 223.05 159.79 264.45 36.81
    Total Liabilities 311.29 382.32 325.06 452.52 161.63
    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) 29.72 71.40 15.15 59.64 247.51
    Treasury Stock - - - - -
    Shares Of The Company Held By Subsidiaries - - - - -
    Other Components Of Equity 0.16 0.03 0.27 -0.08 -0.05
     - Surplus (Deficits) - - - - -
    Shareholders' Equity 821.01 862.57 806.56 850.70 1,038.59
    Minority Interest 0.32 - 0.37 - -
    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 197.86 179.49 619.70 767.94 1,194.32
    Other Income 2.71 1.62 7.97 5.50 10.94
    Total Revenues 200.82 181.29 628.83 774.80 1,205.25
    Costs 78.22 73.54 265.49 300.36 421.78
    Selling And Administrative Expenses 102.06 90.72 348.13 398.77 490.11
    Total Cost And Expenses 180.27 164.26 613.61 699.13 911.89
    EBITDA 58.70 57.11 172.83 211.86 365.41
    Depre. & Amor. 38.15 40.08 157.61 136.19 72.05
    EBIT 20.55 17.04 15.22 75.67 293.36
    Net Profit : Owners Of The Parent 14.56 11.75 4.45 55.47 237.08
    EPS (B.) 0.02 0.01 0.01 0.07 0.29
    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 45.16 29.16 106.62 172.44 337.00
    Investing Cash Flow -9.69 -3.16 0.10 181.47 -160.46
    Financing Cash Flow -14.72 -12.41 -90.65 -292.75 -155.10
    Net Cash Flow 20.76 13.58 16.07 61.16 21.44
    more
    Annualized: ROE, ROA
    Ratios 3M/2022  3M/2021  2021  2020 
    Current Ratio (X) 2.13 2.08 2.01 1.75
    ROE (%) 0.86 6.45 0.54 5.87
    ROA (%) 1.58 5.30 1.25 6.05
    D/E (X) 0.38 0.44 0.40 0.53
    Total Asset Turnover (X) 0.55 0.53 0.52 0.62
    Gross Profit Margin (%) 60.47 59.03 57.16 60.89
    EBIT Margin (%) 10.23 9.40 2.42 9.77
    Net Profit Margin (%) 7.23 6.48 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 (%) 3M/2022  3M/2021  2021  2020 
    Sales Growth 10.23 -18.10 -19.30 -35.70
    COGs Growth 6.36 -10.70 -11.61 -28.79
    Total Revenue Growth 10.77 -17.60 -18.84 -35.71
    Total Expense Growth 9.75 -18.18 -12.23 -23.33
    Net Profit Growth 23.91 -11.61 -91.98 -76.60

    Annualized
    Cash Cycle 3M/2022  3M/2021  2021  2020 
    A/R Turnover (Times) 45.78 99.78 39.53 56.95
    Avg. Collection Period (Days) 7.97 3.66 9.23 6.41
    Inventory Turnover (Times) 7.58 8.14 7.15 7.83
    Avg. Inventory Period (Days) 48.13 44.84 51.08 46.64
    A/P Turnover (Times) 5.00 1.75 3.89 4.13
    Avg. Payment Period (Days) 72.94 208.41 93.73 88.45
    Cash Cycle (Days) -16.85 -159.91 -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.