EA |
ENERGY ABSOLUTE PUBLIC COMPANY LIMITED |
Resources/Energy & Utilities |
SET50 / SETTHSI |
CG Report:     |
|
|
|
|
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 |
|
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 |
|
|
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 |
|
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 |
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 |
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
|
|
Other Securities |
Securities Name |
- |
|
|
 |
Source: www.set.or.th (Copyright © The Stock Exchange of Thailand) |
|