Company Summary
BTNC BOUTIQUE NEWCITY PUBLIC COMPANY LIMITED
Consumer Products/Fashion
SET
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
10.00 18.80 / 8.85 N/A 0.27 120.00 120.00 335.44 -0.82 -346.33
News
Date/Time Subject
17 May 2022 08:02   Financial Statement Quarter 1/2022 (Reviewed)
17 May 2022 07:45   Management Discussion and Analysis Quarter 1 Ending 31 Mar 2022
17 May 2022 07:44   Financial Performance Quarter 1 (F45) (Reviewed)
27 Apr 2022 08:48   Shareholders meeting's resolution
22 Apr 2022 17:36   Requesting cooperation in attending the 2022 Annual General Meeting of Shareholders under the epidemic of Coronavirus Disease 2019 (Covid-19)
more

Company Profile
Address 1112/53-75 PRAKHANONG CENTER, SUKHUMVIT ROAD, KHLONG TOEI Bangkok 10110
Telephone 0-2391-3311 , 0-2391-3320
Fax 0-2381-1656 , 0-2381-1658
URL http://www.btnc.co.th
  Annual Report 2020
Establish Date 17/11/1969 Listed Date 06/10/1987
IPO Price (Baht) 38.00 @Par10.00 Baht
IPO Financial Advisory N/A
Par 10.00 Baht
Last Par Change N/A

Business
The Company designs, manufactures, and distributes ready-to-wear clothing under patent brand names such as GUY LAROCHE, C&D, LOF.FI.CIEL, JOUSSE, GSP, UNIFORM SPECIALIZER, STEPHANIE, ADOLFO DOMINGUEZ,

Free Float 25 Mar 2022 26 Mar 2021
% /Shareholders
29.43% 429 29.51% 411
Foreign Shareholders 0.00% (As of 20/05/2022) Foreign Limit 20.00%
NVDR Shareholders  0.01% (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 - -4.14 -2.37
20 Days 9.89 7.37 13.78
60 Days -11.50 -10.11 -6.58
120 Days -9.09 -8.32 -7.85
YTD -6.54 -4.80 -4.55
P/E (X) N/A 10.72 18.52
P/BV (X) 0.27 0.51 1.71
Turnover Ratio (%) 0.02 0.22 0.99

Top 10 Major Shareholders(@25 Mar 2022) Share %
1. MRS. SIRINA PAVAROLARVIDYA 2,566,360 21.39
2. นาย ปณิธาน ปวโรฬารวิทยา 2,313,840 19.28
3. นาง ประวรา เอครพานิช 1,796,428 14.97
4. บริษัท สหพัฒนาอินเตอร์โฮลดิ้ง จำกัด (มหาชน) 1,024,000 8.53
5. บริษัท ไอ.ซี.ซี. อินเตอร์เนชั่นแนล จำกัด (มหาชน) 717,400 5.98
6. บริษัท คอมมอนเวลธ์ โฮลดิ้ง จำกัด 380,400 3.17
7. บริษัท นิวซิตี้ (กรุงเทพฯ) จำกัด (มหาชน) 344,300 2.87
8. บริษัท กรุงเทพประกันภัย จำกัด (มหาชน) 307,200 2.56
9. บริษัท ไอ.ดี.เอฟ. จำกัด 240,000 2.00
10. บริษัท บางกอกแอธเลติก จำกัด 200,000 1.67

Management Position
1. Mr. PANITARN PAVAROLARVIDYA CHAIRMAN
2. Mrs. PRAVARA EKARAPHANICH MANAGING DIRECTOR / DIRECTOR
3. Mrs. SUPORN PHAVASANTA DIRECTOR
4. Miss PATCHAREE KONGKAEW DIRECTOR
5. Miss VALARLAK NGAMCHITCHAROEN DIRECTOR
6. Mrs. PENNAPHA DHANASARNSILP INDEPENDENT DIRECTOR / AUDIT COMMITTEE CHAIRMAN
7. Mr. PUCHCHONG VANICHJAKVONG INDEPENDENT DIRECTOR / AUDIT COMMITTEE
8. Mr. KRIS NALAMLIENG INDEPENDENT DIRECTOR / AUDIT COMMITTEE
9. Mr. SERMWONG DHANASARNSILP INDEPENDENT DIRECTOR
Accumulated: Turnover Ratio, Value Trade/Day
Statistics YTD
20 May 2022		 2021
30 Dec 2021		 2020
30 Dec 2020
Listed share (M.) 12.00  12.00  12.00 
Market Cap (MB.) 120.00  128.40  180.00 
Price (B./share) 10.00  10.70  15.00 
BVPS (B./Share) 36.61  32.03  33.70 
P/BV (X) 0.27  0.33  0.45 
P/E (X) N/A  N/A  N/A 
Turnover Ratio (%) 1.04  29.93  2.49 
Value Trade/Day (MB.) 0.01  0.16  0.02 
Beta 0.69  -0.73  0.11 
 
Rate of Return YTD  2021  2020 
Price Change (%) -6.54  -28.67  -34.21 
Dividend Yield (%) N/A  N/A  1.00 
Payout Ratio N/A  N/A  N/A 
Dividend Policy Pays when company has operating profit or accumulated profit (with additional conditions)

Dividend
Operation Period Dividend/Share Unit Payment Date Type
- 0.15 Baht 07 May 2020 Cash
 
Auditor
(Effective Until 31/12/2022)
Mr. KOMIN LINPHRACHAYA/KARIN AUDIT COMPANY LIMITED
MISS NONGLAK PATTANABANDITH/KARIN AUDIT COMPANY LIMITED
MR. POJANA ASAWASONTICHAI/KARIN AUDIT COMPANY LIMITED
MR. JIROTE SIRIROROTE/KARIN AUDIT COMPANY LIMITED
Mr. WICHIAN PROONGPANISH/KARIN AUDIT COMPANY LIMITED
MRS. SUMANA SENIVONGSE/KARIN AUDIT COMPANY LIMITED
MISS KANNIKA WIPANURAT/KARIN AUDIT COMPANY LIMITED
Mr. WORAPOL WIRIYAKULAPONG/KARIN AUDIT COMPANY LIMITED
Ms. KOJCHAMON SUNHUAN/KARIN AUDIT COMPANY 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 Company Company Company Company Company
Cash And Cash Equivalents 2.66 6.27 23.01 5.78 7.68
A/R Net 21.26 32.59 51.54 37.70 73.31
Inventories 200.57 192.61 206.74 208.17 286.36
Current Assets 235.66 244.64 292.43 267.28 377.16
PP&E Net 38.82 45.57 40.32 47.77 71.19
Non-Current Assets 353.55 362.71 385.32 366.16 293.57
Total Assets 589.21 607.35 677.76 633.43 670.73
OD 49.53 82.11 66.36 80.00 124.93
A/P Net 22.92 29.65 58.61 23.39 34.73
Current portion of LT - - - - -
Current Liabilities 126.02 140.02 187.78 152.00 204.84
Non-Current Liabilities 33.56 76.95 50.67 81.41 11.35
Total Liabilities 159.57 216.97 238.45 233.41 216.19
Authorized Capital 250.00 250.00 250.00 250.00 250.00
Paid-Up Capital 120.00 120.00 120.00 120.00 120.00
Premium (Discount) on Share Capital 279.26 279.26 279.26 279.26 279.26
Retained Earnings (Deficit) -21.56 2.70 -11.97 13.12 49.18
Treasury Stock - - - - -
Shares Of The Company Held By Subsidiaries - - - - -
Other Components Of Equity 51.94 -11.57 52.02 -12.35 6.10
 - Surplus (Deficits) - - - - 11.02
Shareholders' Equity 429.63 390.38 439.30 400.02 454.54
Minority Interest - - - - -
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 Company Company Company Company Company
Revenue From Operations 69.43 78.45 418.25 372.72 730.61
Other Income 1.06 2.15 9.54 12.63 34.48
Total Revenues 70.49 80.59 427.79 385.35 765.09
Costs 40.77 42.76 287.05 213.01 401.50
Selling And Administrative Expenses 35.95 50.17 171.73 230.88 342.26
Total Cost And Expenses 76.72 92.93 463.45 443.89 756.00
EBITDA -0.82 -2.20 -0.97 -19.66 28.43
Depre. & Amor. 5.41 10.14 34.69 38.88 19.23
EBIT -6.23 -12.34 -35.66 -58.54 9.19
Net Profit : Owners Of The Parent -9.59 -10.42 -25.09 -47.35 2.99
EPS (B.) -0.80 -0.87 -2.09 -3.95 0.25
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 Company Company Company Company Company
Operating Cash Flow 5.23 25.61 32.19 93.35 7.73
Investing Cash Flow 0.04 -0.78 -0.40 -7.85 21.08
Financing Cash Flow -25.62 -24.33 -14.55 -87.40 -24.54
Net Cash Flow -20.35 0.50 17.23 -1.90 4.27
more
Annualized: ROE, ROA
Ratios 3M/2022  3M/2021  2021  2020 
Current Ratio (X) 1.87 1.75 1.56 1.76
ROE (%) -5.92 -4.53 -5.98 -11.08
ROA (%) -4.94 -3.04 -5.44 -8.98
D/E (X) 0.37 0.56 0.54 0.58
Total Asset Turnover (X) 0.70 0.39 0.65 0.59
Gross Profit Margin (%) 41.28 45.49 31.37 42.85
EBIT Margin (%) -8.84 -15.30 -8.33 -15.19
Net Profit Margin (%) -13.61 -12.93 -5.86 -12.29

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 -11.49 -26.49 12.22 -48.99
COGs Growth -4.66 -43.09 34.76 -46.95
Total Revenue Growth -12.54 -26.39 11.01 -49.63
Total Expense Growth -17.45 -39.21 4.41 -41.28
Net Profit Growth N/A N/A N/A N/A

Annualized
Cash Cycle 3M/2022  3M/2021  2021  2020 
A/R Turnover (Times) 22.58 10.09 9.37 6.71
Avg. Collection Period (Days) 16.16 36.19 38.94 54.36
Inventory Turnover (Times) 1.45 0.81 1.38 0.86
Avg. Inventory Period (Days) 251.73 451.54 263.79 423.71
A/P Turnover (Times) 65.47 7.40 7.00 7.33
Avg. Payment Period (Days) 5.58 49.30 52.14 49.80
Cash Cycle (Days) 262.31 438.43 250.60 428.27


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.