Company Summary
CPW COPPERWIRED PUBLIC COMPANY LIMITED
Services/Commerce
SET
CG Report:   
 
  Data as of 02 Dec 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
4.08 7.60 / 3.40 24.79 3.34 300.00 2,448.00 3,471.64 331.20 7.20
News
Date/Time Subject
09 Nov 2022 18:08   Management Discussion and Analysis Quarter 3 Ending 30 Sep 2022
09 Nov 2022 18:06   Financial Performance Quarter 3 (F45) (Reviewed)
09 Nov 2022 18:05   Financial Statement Quarter 3/2022 (Reviewed)
09 Nov 2022 18:04   Invitation to propose AGM agenda, questions and candidates for director position in advance for 2023 Annual General Shareholder's Meeting
10 Aug 2022 21:16   Financial Statement Quarter 2/2022 (Reviewed)
more

Company Profile
Address 159/6 Sermmit Tower Floor 2nd Room 201-202 Sukhumvit 21(Asoke) Klongtoeynuea Wattana Bangkok 10110
Telephone 0-2665-2950-3
Fax 0-2665-2954
URL http://www.copperwired.co.th
  Annual Report 2020
Establish Date - Listed Date 18/10/2019
IPO Price (Baht) 2.38 @Par0.50 Baht
IPO Financial Advisory
  • KT ZMICO SECURITIES CO., LTD.
  • Par 0.50 Baht
    Last Par Change N/A

    Business
    Retailer of digital lifestyle products and Apple products. The company is one of the authorized reseller of Apple products and provides service center to offer after sales services for all Apple products through its retail shop as follows; 1) The store selling digital lifestyle products operates under the name ".life". 2) Apple brand shop selling Apple products consists of "iStudio by copperwired" "Ai_" and "U-Store by copperwired" and 3) Repair and service center for Apple products operates under the name "iServe".

    Free Float 09 Mar 2022 08 Mar 2021
    % /Shareholders
    29.88% 3,630 31.55% 3,297
    Foreign Shareholders 6.85% (As of 02/12/2022) Foreign Limit 49.00%
    NVDR Shareholders  0.47% (As of 02/12/2022)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
    5 Days 0.49 -1.54 -0.78
    20 Days -1.45 -6.00 -2.45
    60 Days -12.82 -17.45 -13.86
    120 Days -16.05 -15.32 -15.74
    YTD -33.11 -33.91 -32.46
    P/E (X) 24.79 29.91 17.83
    P/BV (X) 3.34 2.57 1.62
    Turnover Ratio (%) 0.03 0.15 0.66

    Top 10 Shareholders(@09 Mar 2022) Share %
    1. บริษัท วีเน็ท แคปปิทอล จำกัด 326,488,200 54.41
    2. นาย ปรเมศร์ เหรียญเจริญสุข 67,706,200 11.28
    3. Melco Holdings Inc. 24,637,800 4.11
    4. บริษัท Thai NVDR Company Limited 15,844,922 2.64
    5. N.C.B.TRUST LIMITED-NORGES BANK 33 13,949,800 2.32
    6. นาย โสภณ บุณยรัตพันธุ์ 9,742,800 1.62
    7. MR. KATATHEP PANICHAMNUAYSUK 9,657,700 1.61
    8. MRS. WALEEPORN INTANATE 6,857,000 1.14
    9. นาย วิโรจน์ โกศลธนวงศ์ 5,460,000 0.91
    10. นาย PONGSAK LOTHONGKAM 5,323,200 0.89

    Management Position
    1. Mr. NARONG INTANATE CHAIRMAN OF BOARD OF DIRECTORS / CHAIRMAN OF EXECUTIVE COMMITTEE
    2. Mr. PARAMATE RIENJAROENSUK CHIEF EXECUTIVE OFFICER / DIRECTOR
    3. Mr. SOPON PUNYARATABANDHU DIRECTOR
    4. Mr. PORNCHAI CHUNHACHINDA INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE
    5. Mr. MANAS CHIARAVANOND INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    6. Mr. KONGKIET WANGVEERAMIT INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    7. Mr. PUNN KASEMSUP INDEPENDENT DIRECTOR
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    02 Dec 2022
    2021
    30 Dec 2021
    2020
    30 Dec 2020
    Listed share (M.) 600.00  600.00  600.00 
    Market Cap (MB.) 2,448.00  3,660.00  1,212.00 
    Price (B./share) 4.08  6.10  2.02 
    BVPS (B./Share) 1.22  1.14  1.09 
    P/BV (X) 3.34  5.37  1.85 
    P/E (X) 24.79  49.36  21.10 
    Turnover Ratio (%) 87.67  445.06  232.70 
    Value Trade/Day (MB.) 12.49  42.59  11.40 
    Beta 1.85  1.08  1.16 
     
    Rate of Return YTD  2021  2020 
    Price Change (%) -33.11  201.98  13.48 
    Dividend Yield (%) 1.96  1.31  3.96 
    Payout Ratio 0.49  0.65  0.84 
    Dividend Policy Not less than 50 (fifty) percent of the net income after corporate income tax and all reserves specified by law. Such dividend payments are subject to changes based on the Company?s results of cash flow (with additional conditions)

    Dividend
    Operation Period Dividend/Share Unit Payment Date Type
    01 Jan 2021 - 31 Dec 2021 0.08 Baht 09 May 2022 Cash
    01 Jan 2020 - 31 Dec 2020 0.08 Baht 05 May 2021 Cash
    01 Jan 2019 - 31 Dec 2019 0.059 Baht 21 Apr 2020 Cash
    01 Jan 2019 - 30 Sep 2019 0.021 Baht 23 Jan 2020 Cash
     
    Auditor
    (Effective Until 31/12/2022)
    Mr. WATCHARA PATTARAPITAK/KPMG PHOOMCHAI AUDIT LIMITED
    MR. NATTHAPHONG TANTICHATTANON/KPMG PHOOMCHAI AUDIT LIMITED
    MR. KRIT THAMMATATTO/KPMG PHOOMCHAI AUDIT LIMITED
    F/S Year ended 31/12
    Latest Type of Report Unqualified opinion
    Financial Data
    Statement of Financial Position (MB.) 9M/2022 
    (01/01/22 
    -30/09/22) 
    9M/2021 
    (01/01/21 
    -30/09/21) 
    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 69.22 271.16 228.60 173.60 389.79
    A/R Net 201.34 100.52 190.35 129.47 84.83
    Inventories 663.76 427.99 593.37 448.81 475.87
    Current Assets 960.18 808.06 1,040.33 761.64 958.97
    PP&E Net 148.03 97.42 147.47 93.95 105.09
    Non-Current Assets 866.66 506.27 1,166.52 457.23 206.38
    Total Assets 1,826.85 1,314.33 2,206.85 1,218.87 1,165.35
    OD 4.67 - - - -
    A/P Net 451.31 339.89 473.67 235.33 460.12
    Current portion of LT 66.60 - 66.60 - -
    Current Liabilities 736.41 464.97 767.33 359.48 468.77
    Non-Current Liabilities 356.45 167.77 706.00 165.21 20.58
    Total Liabilities 1,092.86 632.74 1,473.33 524.69 489.35
    Authorized Capital 300.00 300.00 300.00 300.00 300.00
    Paid-Up Capital 300.00 300.00 300.00 300.00 300.00
    Premium (Discount) on Share Capital 331.76 331.76 331.76 331.76 331.76
    Retained Earnings (Deficit) 99.95 47.55 99.49 60.15 41.96
    Treasury Stock - - - - -
    Shares Of The Company Held By Subsidiaries - - - - -
    Other Components Of Equity 2.27 2.27 2.27 2.27 2.27
     - Surplus (Deficits) -0.16 -0.16 -0.16 2.27 2.27
    Shareholders' Equity 733.99 681.59 733.52 694.18 676.00
    Minority Interest - - - - -
    more
    Statement of Comprehensive Income (MB.) 9M/2022 
    (01/01/22 
    -30/09/22) 
    9M/2021 
    (01/01/21 
    -30/09/21) 
    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 5,044.18 2,690.49 5,209.49 3,315.11 3,586.88
    Other Income 50.48 13.92 37.49 23.04 20.84
    Total Revenues 5,094.66 2,704.41 5,246.97 3,338.15 3,607.72
    Costs 4,388.72 2,322.36 4,556.04 2,844.61 3,056.95
    Selling And Administrative Expenses 619.96 331.22 568.89 419.42 452.69
    Total Cost And Expenses 5,008.68 2,653.58 5,124.93 3,264.03 3,509.64
    EBITDA 331.20 180.09 331.35 213.07 131.71
    Depre. & Amor. 245.22 129.25 209.30 138.95 33.62
    EBIT 85.99 50.83 122.04 74.13 98.08
    Net Profit : Owners Of The Parent 48.46 35.41 85.68 54.78 77.55
    EPS (B.) 0.08 0.06 0.14 0.09 0.17
    more
    Statement of Cash Flow (MB.) 9M/2022 
    (01/01/22 
    -30/09/22) 
    9M/2021 
    (01/01/21 
    -30/09/21) 
    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 192.15 268.45 339.71 -37.48 71.21
    Investing Cash Flow -61.15 -19.54 -251.36 -29.31 -38.91
    Financing Cash Flow -290.38 -151.35 -33.36 -149.40 252.96
    Net Cash Flow -159.38 97.56 55.00 -216.19 285.26
    more
    Annualized: ROE, ROA
    Ratios 9M/2022  9M/2021  2021  2020 
    Current Ratio (X) 1.30 1.74 1.36 2.12
    ROE (%) 13.95 11.09 12.00 8.00
    ROA (%) 10.01 8.56 7.13 6.22
    D/E (X) 1.49 0.93 2.01 0.76
    Total Asset Turnover (X) 4.86 3.42 3.06 2.80
    Gross Profit Margin (%) 12.99 13.68 12.54 14.19
    EBIT Margin (%) 1.69 1.88 2.33 2.22
    Net Profit Margin (%) 0.95 1.31 1.63 1.64

    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 (%) 9M/2022  9M/2021  2021  2020 
    Sales Growth 87.48 34.45 57.14 -7.58
    COGs Growth 88.98 36.62 60.16 -6.95
    Total Revenue Growth 88.38 34.31 57.18 -7.47
    Total Expense Growth 88.75 33.39 57.01 -7.00
    Net Profit Growth 36.88 120.67 56.40 -29.36

    Annualized
    Cash Cycle 9M/2022  9M/2021  2021  2020 
    A/R Turnover (Times) 121.59 93.59 56.30 30.94
    Avg. Collection Period (Days) 3.00 3.90 6.48 11.80
    Inventory Turnover (Times) 12.13 9.74 8.74 6.15
    Avg. Inventory Period (Days) 30.09 37.49 41.75 59.32
    A/P Turnover (Times) 19.37 18.35 14.35 8.18
    Avg. Payment Period (Days) 18.85 19.89 25.43 44.62
    Cash Cycle (Days) 14.24 21.49 22.80 26.50


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

    Market Alert (Latest)
    Market Surveillance Measures List 07 Dec 2021 - 14 Jan 2022
    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.