Company Summary
EA ENERGY ABSOLUTE PUBLIC COMPANY LIMITED
Resources/Energy & Utilities
SET50 / SETTHSI
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
85.75 105.50 / 57.00 52.83 9.47 373.00 319,847.50 372,595.86 2,368.37 37.35
News
Date/Time Subject
13 May 2022 19:23   Management Discussion and Analysis Quarter 1 Ending 31 Mar 2022
13 May 2022 19:22   Financial Performance Quarter 1 (F45) (Reviewed)
13 May 2022 19:20   Financial Statement Quarter 1/2022 (Reviewed)
05 May 2022 19:45   Posting Minutes of the 2022 Annual General Meeting of Shareholders (E-AGM) on the Company's website
22 Apr 2022 21:55   Renewal for the term of Audit Committee
more

Company Profile
Address 16th Floor, AIA Capital Center Building 89 Ratchadaphisek Road, Dindaeng Bangkok 10400
Telephone 0-2248-2488-92, 0-2002-3667-9
Fax 0-2248-2493
URL http://www.energyabsolute.co.th
  Annual Report 2021
Establish Date 6/3/2006 Listed Date 30/01/2013
IPO Price (Baht) 5.50 @Par0.10 Baht
IPO Financial Advisory
  • ASSET PRO MANAGEMENT COMPANY LIMITED
    		•
    Par 0.10 Baht
    Last Par Change N/A

    Market/Industry/Sector Change
    Effective Date 06/01/2017
    Previous Market/Industry/Sector mai  / Resources / Resources
    Current Market/Industry/Sector SET  / Resources / Energy & Utilities

    Business
    EA and its subsidiaries operated the business divided into 3 groups namely 1.) Biodiesel Business, produces and distributes biodiesel (B100), purified glycerin and byproducts and Phase Change Material (through the Company and Subsidiaries) 2.) Renewable Power Plant Business (through Subsidiaries) 3. Other Businesses (through Subsidiaries) (3.1) Develop, Produces and Distributes of batteries (3.2) Electric Charging Station Business (for electric vehicle), Electronic transaction (3.3) Research and Development Business (3.4) Others

    Free Float 15 Mar 2021 20 Mar 2020
    % /Shareholders
    40.37% 31,592 39.67% 20,445
    Foreign Shareholders 48.90% (As of 20/05/2022) Foreign Limit 49.00%
    NVDR Shareholders  7.67% (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 6.19 3.19 3.68
    20 Days -3.11 -2.20 0.32
    60 Days -9.50 -6.10 -4.47
    120 Days 9.58 6.41 11.08
    YTD -10.68 -10.42 -8.77
    P/E (X) 52.83 14.16 18.52
    P/BV (X) 9.47 1.50 1.71
    Turnover Ratio (%) 0.21 0.30 0.99

    Top 10 Major Shareholders(@14 Mar 2022) Share %
    1. UBS AG SINGAPORE BRANCH 1,226,812,593 32.89
    2. นาย สมโภชน์ อาหุนัย 412,082,386 11.05
    3. SOTUS & FAITH # 1 LIMITED 300,000,000 8.04
    4. บริษัท Thai NVDR Company Limited 269,857,239 7.23
    5. MRS. Mukda Boonsieng 153,040,243 4.10
    6. MR. LUCHAI PHUKHAN-ANAN 102,369,500 2.74
    7. นาย อมร ทรัพย์ทวีกุล 72,968,316 1.96
    8. MORGAN STANLEY & CO. INTERNATIONAL PLC 66,093,700 1.77
    9. SOUTH EAST ASIA UK (TYPE C) NOMINEES LIMITED 65,189,436 1.75
    10. MISS PLOYSONGSANG NOPARUMPA 64,069,700 1.72

    Management Position
    1. Mr. SOMCHAINUK ENGTRAKUL CHAIRMAN OF THE BOARD OF DIRECTORS / INDEPENDENT DIRECTOR
    2. Mr. SOMPHOTE AHUNAI CHAIRMAN OF EXECUTIVE COMMITTEE / CHIEF EXECUTIVE OFFICER / DIRECTOR
    3. Mr. SUTHAM SONGSIRI DIRECTOR
    4. Mr. WUTTHILERD CHIANNILKULCHAI DIRECTOR
    5. Mr. AMORN SAPTHAWEEKUL DIRECTOR
    6. Mr. SOMBOON AHUNAI DIRECTOR
    7. ACM CHAINAN THUMASUJARIT INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE
    8. M.R. BRAVOCHAT CHATCHAI INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    9. POL. GEN. PHATCHARAVAT WONGSUWAN INDEPENDENT DIRECTOR
    10. Mr. AMORNSUK NOPARUMPA INDEPENDENT DIRECTOR
    11. Mr. SOMPHOP KEERASUNTONPONG 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.) 3,730.00  3,730.00  3,730.00 
    Market Cap (MB.) 319,847.50  358,080.00  183,702.50 
    Price (B./share) 85.75  96.00  49.25 
    BVPS (B./Share) 9.05  8.24  7.14 
    P/BV (X) 9.47  11.65  6.90 
    P/E (X) 52.83  62.79  33.58 
    Turnover Ratio (%) 50.30  135.56  84.24 
    Value Trade/Day (MB.) 1,891.69  1,408.88  558.67 
    Beta 1.33  1.63  1.17 
     
    Rate of Return YTD  2021  2020 
    Price Change (%) -10.68  94.92  12.57 
    Dividend Yield (%) 0.35  0.31  0.61 
    Payout Ratio 0.18  0.20  0.20 
    Dividend Policy Not less than 30% of net profit after taxes and reserves (with additional conditions)

    Dividend
    Operation Period Dividend/Share Unit Payment Date Type
    - 0.30 Baht 20 May 2022 Cash
    - 0.30 Baht 21 May 2021 Cash
    - 0.30 Baht 22 May 2020 Cash
     
    Auditor
    (Effective Until 31/12/2022)
    MS. AMORNRAT PEARMPOONVATANASUK/PRICEWATERHOUSE COOPERS ABAS LIMITED
    MR. BOONRUENG LERDWISESWIT/PRICEWATERHOUSE COOPERS ABAS LIMITED
    Miss RODJANART BANYATANANUSARD/PRICEWATERHOUSE COOPERS ABAS LIMITED
    		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 3,164.12 4,534.84 2,926.97 2,950.67 10,028.95
    A/R Net 5,808.57 3,240.41 6,410.02 3,511.48 3,175.27
    Inventories 2,226.32 1,010.21 1,483.15 833.30 757.68
    Current Assets 11,975.05 8,880.33 11,649.59 7,389.23 14,032.87
    PP&E Net 60,546.60 57,115.29 58,420.63 57,635.26 51,371.09
    Non-Current Assets 77,702.32 72,138.13 73,826.66 71,094.53 56,186.82
    Total Assets 89,677.37 81,018.46 85,476.25 78,483.77 70,219.69
    OD 3,521.23 4,445.42 1,618.06 2,640.31 659.86
    A/P Net 3,964.27 1,591.94 3,131.55 1,416.67 1,083.19
    Current portion of LT 7,797.83 6,288.59 7,580.49 9,341.82 4,307.18
    Current Liabilities 15,657.70 12,931.56 12,675.97 13,564.44 6,070.18
    Non-Current Liabilities 37,754.10 36,897.95 37,698.56 35,292.45 39,283.06
    Total Liabilities 53,411.80 49,829.51 50,374.53 48,856.89 45,353.23
    Authorized Capital 402.00 373.00 373.00 373.00 373.00
    Paid-Up Capital 373.00 373.00 373.00 373.00 373.00
    Premium (Discount) on Share Capital 3,680.62 3,680.62 3,680.62 3,680.62 3,680.62
    Retained Earnings (Deficit) 30,533.77 25,598.24 29,167.46 24,186.39 20,185.39
    Treasury Stock - - - - -
    Shares Of The Company Held By Subsidiaries - - - - -
    Other Components Of Equity -822.50 -404.10 -720.05 -428.49 -874.50
     - Surplus (Deficits) - - - -397.96 -710.18
    Shareholders' Equity 33,764.89 29,247.76 32,501.02 27,811.52 23,364.51
    Minority Interest 2,500.68 1,941.19 2,600.70 1,815.36 1,501.95
    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 4,740.42 4,702.72 20,173.81 17,079.56 14,886.87
    Other Income 76.14 3.71 384.29 86.17 25.75
    Total Revenues 4,816.56 4,706.43 20,558.10 17,196.26 14,954.54
    Costs 2,906.41 2,557.01 11,893.35 9,271.42 6,752.39
    Selling And Administrative Expenses 320.16 366.81 1,437.33 966.51 756.10
    Total Cost And Expenses 3,226.57 2,923.81 13,330.68 10,468.49 7,698.23
    EBITDA 2,368.37 2,479.69 10,088.21 9,396.34 9,919.58
    Depre. & Amor. 768.71 690.72 2,767.97 2,730.38 2,517.45
    EBIT 1,599.65 1,788.97 7,320.24 6,665.96 7,402.13
    Net Profit : Owners Of The Parent 1,366.31 1,411.85 6,100.07 5,204.57 6,081.62
    EPS (B.) 0.37 0.38 1.64 1.40 1.63
    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 2,565.26 2,547.18 7,798.12 9,237.63 8,703.24
    Investing Cash Flow -3,916.03 -1,597.84 -5,940.59 -14,195.54 -14,834.44
    Financing Cash Flow 1,627.51 538.49 -1,810.06 -2,140.88 10,723.13
    Net Cash Flow 276.74 1,487.83 47.48 -7,098.78 4,591.93
    more
    Annualized: ROE, ROA
    Ratios 3M/2022  3M/2021  2021  2020 
    Current Ratio (X) 0.76 0.69 0.92 0.54
    ROE (%) 19.22 19.09 20.23 20.34
    ROA (%) 8.36 8.52 8.93 8.97
    D/E (X) 1.47 1.60 1.44 1.65
    Total Asset Turnover (X) 0.24 0.22 0.25 0.23
    Gross Profit Margin (%) 38.69 45.63 41.05 45.72
    EBIT Margin (%) 33.21 38.01 35.61 38.76
    Net Profit Margin (%) 26.87 28.91 28.84 29.35

    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 0.80 -0.62 18.12 14.73
    COGs Growth 13.66 -4.19 28.28 37.31
    Total Revenue Growth 2.34 -1.66 19.55 14.99
    Total Expense Growth 10.35 -1.13 27.34 35.99
    Net Profit Growth -3.23 -2.77 17.21 -14.42

    Annualized
    Cash Cycle 3M/2022  3M/2021  2021  2020 
    A/R Turnover (Times) 4.47 5.42 4.07 5.11
    Avg. Collection Period (Days) 81.71 67.28 89.75 71.45
    Inventory Turnover (Times) 7.57 10.54 10.27 11.65
    Avg. Inventory Period (Days) 48.25 34.64 35.55 31.32
    A/P Turnover (Times) 4.41 6.18 5.23 7.42
    Avg. Payment Period (Days) 82.83 59.04 69.79 49.21
    Cash Cycle (Days) 47.13 42.89 55.51 53.56


    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.