Company Summary
BROOK THE BROOKER GROUP PUBLIC COMPANY LIMITED
Financials/
mai
CG Report:   
 
  Data as of 20 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
0.71 1.22 / 0.51 31.84 2.03 1,048.58 5,955.94 6,268.84 44.72 17.76
News
Date/Time Subject
20 May 2022 17:08   Report on the result of stock dividend allocation (F53-5)
20 May 2022 17:08   Notification on the registration of change of paid-up capital
18 May 2022 18:43   Clarification of additional of MD&A in Financial Statement Q1/2022 (Information requested by SET)
11 May 2022 18:18   Financial Performance Quarter 1 (F45) (Reviewed)
11 May 2022 18:18   Management Discussion and Analysis Quarter 1 Ending 31 Mar 2022
more

Company Profile
Address THE TRENDY BUILDING, FLOOR 26, 10/190-193 SOI SUKHUMVIT 13, SUKHUMVIT ROAD, KLONGTOEY NUA, WATTHANA Bangkok 10110
Telephone 0-2168-7100
Fax 0-2168-7111-2
URL http://www.brookergroup.com
  Annual Report 2021
Establish Date 1994 Listed Date 12/09/2001
IPO Price (Baht) 8.00 @Par5.00 Baht
IPO Financial Advisory
  • INTEL VISION SECURITIES PUBLIC COMPANY LIMITED
    		•
    Par 0.125 Baht
    Last Par Change Old 0.50 : New 0.125 @ 13/05/2015

    Market/Industry/Sector Change
    Effective Date 05/01/2015
    Previous Market/Industry/Sector mai  / MAI Industry / Medium-Sized Enterprise
    Current Market/Industry/Sector mai  / Financials / Financials

    Business
    The Company provides investment and real estate consultancy services and acts as an independent advisor to leading private and public sector clients in Thailand and overseas.

    Free Float 15 Mar 2022 11 Mar 2021
    % /Shareholders
    39.20% 27,657 30.38% 4,923
    Foreign Shareholders 12.26% (As of 20/05/2022) Foreign Limit 49.00%
    NVDR Shareholders  1.72% (As of 20/05/2022)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
    5 Days 5.97 3.70 -0.45
    20 Days -28.28 -17.08 -21.42
    60 Days -24.18 -12.86 -21.18
    120 Days -5.90 3.84 -15.47
    YTD -33.25 -21.66 -37.89
    P/E (X) 31.84 234.64 53.79
    P/BV (X) 2.03 2.70 3.43
    Turnover Ratio (%) 0.27 0.25 0.60

    Top 10 Major Shareholders(@15 Mar 2022) Share %
    1. นาย VARUT BULAKUL 1,687,213,842 20.11
    2. น.ส. วรินทร บูลกุล 1,291,717,284 15.40
    3. MR. VARIT BULAKUL 1,270,077,872 15.14
    4. LGT BANK (SINGAPORE) LTD 805,000,000 9.60
    5. CHINA TONGHAI SECURITIES LIMITED A/C CLIENT 117,000,000 1.39
    6. MR. BOONTHAM KRAIWATTANAPONG 108,004,998 1.29
    7. บริษัท Thai NVDR Company Limited 104,816,166 1.25
    8. นาย PAKORN ASAWAPHISANBOON 90,000,000 1.07
    9. นาย ณรัตน์ สุขถิ่นไทย 85,200,000 1.02
    10. BANK JULIUS BAER & CO. LTD, HONGKONG 56,743,200 0.68

    Management Position
    1. Mr. NARONGCHAI AKRASANEE CHAIRMAN OF THE BOARD OF DIRECTORS / INDEPENDENT DIRECTOR
    2. Mr. CHAN BULAKUL CHAIRMAN OF EXECUTIVE COMMITTEE / VICE CHAIRMAN / CHIEF EXECUTIVE OFFICER
    3. Mr. PHONGCHAI SETHIWAN DIRECTOR
    4. Mr. ANAKE KAMOLNATE DIRECTOR
    5. Mr. KIRIN NARULA DIRECTOR
    6. Mr. VARUT BULAKUL DIRECTOR
    7. Mr. VARIT BULAKUL DIRECTOR
    8. Mr. PETER WELDON INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE
    9. Mrs. PUNNEE WORAWUTHICHONGSATHIT INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    10. Mr. SOMPONG PHAOENCHOKE INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    20 May 2022    		 2021
    30 Dec 2021    		 2020
    30 Dec 2020
    Listed share (M.) 8,388.65  8,253.28  6,640.44 
    Market Cap (MB.) 5,955.94  9,656.34  2,656.18 
    Price (B./share) 0.71  1.06  0.34 
    BVPS (B./Share) 0.38  0.37  0.36 
    P/BV (X) 2.03  3.18  1.10 
    P/E (X) 31.84  28.82  3.89 
    Turnover Ratio (%) 183.03  592.06  16.80 
    Value Trade/Day (MB.) 178.57  161.61  1.70 
    Beta 1.15  0.56  0.48 
     
    Rate of Return YTD  2021  2020 
    Price Change (%) -33.25  211.44  -6.98 
    Dividend Yield (%) 2.52  3.44  15.23 
    Payout Ratio 0.80  0.67  0.60 
    Dividend Policy Not less than 50 percent of the net profit under the separate financial statements of the Company after the deduction of corporate income tax and legal reserves (with additional conditions)

    Dividend
    Operation Period Dividend/Share Unit Payment Date Type
    - 10.00 : 1.00 Share 20 May 2022 Stock
    - 0.005 Baht 20 May 2022 Cash
    01 Jan 2021 - 30 Jun 2021 0.015 Baht 15 Sep 2021 Cash
    - 0.015 Baht 30 Apr 2021 Cash
    - 0.015 Baht 09 Dec 2020 Cash
    - 0.02 Baht 10 Sep 2020 Cash
    01 Jul 2019 - 31 Dec 2019 0.03 Baht 08 May 2020 Cash
    01 Jan 2019 - 30 Sep 2019 0.02 Baht 12 Dec 2019 Cash
    01 Jan 2019 - 30 Jun 2019 0.02 Baht 04 Sep 2019 Cash
     
    Auditor
    (Effective Until 31/12/2022)
    MR. CHAIYUTH ANGSUWITHAYA/A.M.T. & ASSOCIATES
    MRS. NATSARAK SAROCHANUNJEEN/A.M.T. & ASSOCIATES
    Miss DARANEE SOMKAMNERD/A.M.T. & ASSOCIATES
    Miss JARUNEE NUAMMAE/A.M.T. & ASSOCIATES
    MR. SIRAMATE AKKHARACHOTKULLANUN/A.M.T. & ASSOCIATES
    		F/S Year ended 31/12
    Latest Type of Report Unqualified opinion
    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 483.19 751.04 341.50 150.22 722.37
    A/R Net 414.45 96.54 464.83 13.42 69.43
    Inventories 1,056.39 205.75 986.85 - -
    Current Assets 3,303.36 2,622.98 3,203.50 1,891.06 2,422.00
    PP&E Net 46.26 31.11 47.99 31.85 30.43
    Non-Current Assets 713.76 675.63 699.41 674.79 1,011.80
    Total Assets 4,017.12 3,298.61 3,902.91 2,565.85 3,433.80
    OD 500.00 500.00 425.00 - 350.00
    A/P Net 12.60 11.56 34.22 38.80 281.17
    Current portion of LT - - - - -
    Current Liabilities 584.32 544.46 508.45 49.14 800.55
    Non-Current Liabilities 40.74 53.85 44.51 46.94 60.04
    Total Liabilities 625.06 598.31 552.96 96.08 860.59
    Authorized Capital 1,489.32 880.88 1,489.32 880.88 880.88
    Paid-Up Capital 1,048.55 830.99 1,031.66 830.05 704.95
    Premium (Discount) on Share Capital 682.10 271.18 669.98 270.25 145.14
    Retained Earnings (Deficit) 1,497.63 1,515.24 1,456.74 1,338.00 1,686.19
    Treasury Stock - - - - -
    Shares Of The Company Held By Subsidiaries - - - - -
    Other Components Of Equity -7.25 10.30 20.33 -41.12 -38.53
     - Surplus (Deficits) - - - - -
    Shareholders' Equity 3,221.03 2,627.71 3,178.72 2,397.18 2,497.76
    Minority Interest 171.03 72.59 171.23 72.59 75.45
    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 135.19 219.75 749.34 52.06 976.50
    Other Income 0.80 27.42 127.04 4.88 9.76
    Total Revenues 150.90 264.62 924.21 118.68 1,125.82
    Costs 14.19 12.52 59.90 79.92 517.82
    Selling And Administrative Expenses 23.53 44.42 97.85 54.51 106.31
    Total Cost And Expenses 107.86 56.94 413.54 134.43 624.13
    EBITDA 44.72 208.85 517.11 66.75 923.84
    Depre. & Amor. 2.83 1.17 6.43 4.47 3.65
    EBIT 41.89 207.68 510.67 62.28 920.19
    Net Profit : Owners Of The Parent 41.12 182.14 346.78 63.22 736.48
    EPS (B.) 0.00 0.03 0.05 0.01 0.13
    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 81.49 39.49 -662.33 -117.31 988.60
    Investing Cash Flow -16.22 8.04 -11.05 58.95 66.18
    Financing Cash Flow 75.13 540.49 830.34 -510.36 -486.81
    Net Cash Flow 140.40 588.02 156.96 -568.71 567.97
    more
    Annualized: ROE, ROA
    Ratios 3M/2022  3M/2021  2021  2020 
    Current Ratio (X) 5.65 4.82 6.30 38.48
    ROE (%) 7.04 22.61 12.44 2.58
    ROA (%) 9.43 20.42 15.79 2.08
    D/E (X) 0.18 0.22 0.17 0.04
    Total Asset Turnover (X) 0.22 0.11 0.29 0.04
    Gross Profit Margin (%) 89.50 94.30 92.01 -53.52
    EBIT Margin (%) 27.76 78.48 55.25 52.48
    Net Profit Margin (%) 27.11 68.83 48.20 50.86

    Information only PP, PO, XR and XD
    Capital Movement (Last 3 Year)
    Date CA Type Changed paid up share Paid up share Par
    25 Jun 2021 XR 1,365,576,042 8,193,456,249 0.125

    Growth Rate (%) 3M/2022  3M/2021  2021  2020 
    Sales Growth -38.48 1,756.45 1,339.37 -94.67
    COGs Growth 13.33 -7.18 -25.04 -84.57
    Total Revenue Growth -42.97 403.32 678.76 -89.46
    Total Expense Growth 89.43 149.50 207.63 -78.46
    Net Profit Growth -77.43 N/A 448.50 -91.42

    Annualized
    Cash Cycle 3M/2022  3M/2021  2021  2020 
    A/R Turnover (Times) 3.98 5.83 4.01 1.26
    Avg. Collection Period (Days) 91.73 62.58 90.96 290.45
    Inventory Turnover (Times) 0.10 0.77 0.12 N/A
    Avg. Inventory Period (Days) 3,740.91 475.59 3,006.46 -
    A/P Turnover (Times) 123.14 1.03 3.05 0.50
    Avg. Payment Period (Days) 2.96 353.16 119.78 730.67
    Cash Cycle (Days) 3,829.68 185.01 2,977.64 -440.21


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

    Market Alert (Latest)
    Market Surveillance Measures List 25 Oct 2021 - 03 Dec 2021
    more

    Only Preferred Share and Warrants
    Other Securities
    Securities Name BROOK-W6, BROOK-W6-R, BROOK-W7, BROOK-W7-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.