Property & Construction/ |
mai |
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 |
1.58 |
1.89 / 1.35 |
50.78 |
1.19 |
320.00 |
505.60 |
731.83 | -0.54 |
37.30 |
|
News |
Date/Time |
Subject |
12 May 2022 19:22 | Changing of CFO |
12 May 2022 08:48 | Management Discussion and Analysis Quarter 1 Ending 31 Mar 2022 |
11 May 2022 20:43 | Financial Performance Quarter 1 (F45) (Reviewed) |
11 May 2022 20:43 | Operating Result Quarter 1 Ending 31 Mar 2022 |
11 May 2022 20:42 | Financial Statement Quarter 1/2022 (Reviewed) |
more
|
Company Profile |
Address |
153/3, Moo 6, Bangpoon, Amphue Muang Pathum Thani 12000 |
Telephone |
0-2157-1958 |
Fax |
0-2157-1959 |
URL |
http://www.jakpaisanestate.com |
|
Annual Report 2021 |
Establish Date |
- |
Listed Date |
18/01/2021 |
IPO Price (Baht) |
1.45 |
@Par1.00 Baht |
IPO Financial Advisory |
FINNEX ADVISORY COMPANY LIMITED
|
Par |
1.00 Baht |
Last Par Change |
N/A |
Business |
Real estate development business for sale |
Free Float |
18 Mar 2022 |
18 Mar 2021 |
% /Shareholders |
27.40% |
2,021 |
27.24% |
2,172 |
|
Foreign Shareholders |
4.69% (As of 30/06/2022) |
Foreign Limit |
49.00% |
NVDR Shareholders |
0.26% (As of 30/06/2022) |
|
|
5 Yr Price Performance (Adjusted Price) |
|
Price Performance (Adjusted Price) |
Compare to Stock (%) |
Compare to Sector (%) |
Compare to Market (%) |
5 Days |
-1.25 |
0.24 |
-0.52 |
20 Days |
-2.47 |
2.85 |
5.49 |
60 Days |
-3.66 |
3.74 |
6.20 |
120 Days |
-5.95 |
-34.22 |
-8.39 |
YTD |
-5.95 |
-34.22 |
-8.39 |
P/E (X) |
50.78 |
N/A |
50.98 |
P/BV (X) |
1.19 |
4.09 |
3.11 |
Turnover Ratio (%) |
0.04 |
0.38 |
0.50 |
|
Top 10 Major Shareholders(@18 Mar 2022) |
Share |
% |
1. |
นาย วีระพันธ์ จักรไพศาล |
158,331,900 |
49.48 |
2. |
MISS SUNISA JAKPAISAN |
24,080,100 |
7.53 |
3. |
นาย ณัฐพงษ์ จักรไพศาล |
23,729,100 |
7.42 |
4. |
นาย METHA ANGWATANAPANICH |
18,176,000 |
5.68 |
5. |
MR. HIROSHI KIKUCHI |
15,000,000 |
4.69 |
6. |
นาย ประเสริฐ อาชารุ่งโรจน์ |
4,700,000 |
1.47 |
7. |
นาง ศิริวรรณ จึงธีรพานิช |
3,200,000 |
1.00 |
8. |
MISS THANYAMON CHOOMMANONT |
3,020,800 |
0.94 |
9. |
นาย อรุณ ชุมพลกูลวงศ์ |
2,470,000 |
0.77 |
10. |
MR. PRAMOTE NGAMCHAROEN |
2,010,000 |
0.63 |
Management |
Position |
1. |
ADM. NA ARREENICH |
CHAIRMAN / INDEPENDENT DIRECTOR / AUDIT COMMITTEE |
2. |
Mr. WEERAPHAN JAKPAISAN |
CHAIRMAN OF EXECUTIVE COMMITTEE / DIRECTOR |
3. |
Mr. PANUCHAI HETRAKUL SRINUALNAD |
MANAGING DIRECTOR / INDEPENDENT DIRECTOR |
4. |
Mr. NATAPONG JAKPAISAN |
DIRECTOR |
5. |
Miss SUNISA JAKPAISAN |
DIRECTOR |
6. |
Mr. THANAPRUS CHUMPOLKULAWONGSE |
DIRECTOR |
7. |
Mr. METHA ANGWATANAPANICH |
DIRECTOR |
8. |
Mr. CHAVAPAS ONGMAHUTMONGKOL |
INDEPENDENT DIRECTOR / AUDIT COMMITTEE |
9. |
Mr. METEE SANGMANEE |
INDEPENDENT DIRECTOR / AUDIT COMMITTEE |
|
Statistics |
YTD 30 Jun 2022 |
2021 30 Dec 2021 |
Listed share (M.) |
320.00 |
320.00 |
Market Cap (MB.) |
505.60 |
537.60 |
Price (B./share) |
1.58 |
1.68 |
BVPS (B./Share) |
1.32 |
1.32 |
P/BV (X) |
1.19 |
1.27 |
P/E (X) |
50.78 |
42.01 |
Turnover Ratio (%) |
56.64 |
313.86 |
Value Trade/Day (MB.) |
2.54 |
8.12 |
Beta |
0.45 |
0.83 |
|
Rate of Return |
YTD |
2021 |
Price Change (%) |
-5.95 |
15.86 |
Dividend Yield (%) |
N/A |
2.38 |
Payout Ratio |
- |
1.00 |
Dividend Policy |
Not less than 40 percent of net profit as per the Company?s financial statement after deducting for reserves as specified by law and the Company?s article of association (with additional conditions) |
Dividend |
Operation Period |
Dividend/Share |
Unit |
Payment Date |
Type |
- |
0.04 |
Baht |
- |
Cash |
|
|
Auditor (Effective Until 31/12/2022) |
MR. MANOON MANUSOOK/DELOITTE TOUCHE TOHMATSU JAIYOS AUDIT CO., LTD. |
MR. CHOOPONG SURACHUTIKARN/DELOITTE TOUCHE TOHMATSU JAIYOS AUDIT CO., LTD. |
Mr. MONGKOL SOMPHOL/DELOITTE TOUCHE TOHMATSU JAIYOS AUDIT CO., LTD. |
|
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 |
Equity Method |
Equity Method |
Equity Method |
Company |
Company |
Cash And Cash Equivalents |
6.34 |
47.56 |
16.09 |
3.39 |
7.13 |
A/R Net |
0.93 |
5.88 |
0.78 |
1.31 |
0.68 |
Inventories |
326.92 |
298.88 |
330.34 |
292.56 |
232.12 |
Current Assets |
336.81 |
353.80 |
349.61 |
298.55 |
241.34 |
PP&E Net |
21.10 |
21.82 |
21.25 |
22.13 |
19.66 |
Non-Current Assets |
319.49 |
306.74 |
313.18 |
300.64 |
295.86 |
Total Assets |
656.30 |
660.55 |
662.79 |
599.20 |
537.20 |
OD |
110.38 |
91.95 |
105.31 |
165.68 |
103.22 |
A/P Net |
11.74 |
13.75 |
12.14 |
14.43 |
8.85 |
Current portion of LT |
25.15 |
23.04 |
27.21 |
18.71 |
16.44 |
Current Liabilities |
147.86 |
129.64 |
145.20 |
199.90 |
129.86 |
Non-Current Liabilities |
84.71 |
105.57 |
92.14 |
89.13 |
97.11 |
Total Liabilities |
232.57 |
235.21 |
237.34 |
289.03 |
226.97 |
Authorized Capital |
320.00 |
320.00 |
320.00 |
320.00 |
320.00 |
Paid-Up Capital |
320.00 |
320.00 |
320.00 |
237.29 |
237.29 |
Premium (Discount) on Share Capital |
68.11 |
68.11 |
68.11 |
35.79 |
35.79 |
Retained Earnings (Deficit) |
35.63 |
37.23 |
37.34 |
37.09 |
37.16 |
Treasury Stock |
- |
- |
- |
- |
- |
Shares Of The Company Held By Subsidiaries |
- |
- |
- |
- |
- |
Other Components Of Equity |
- |
- |
- |
- |
- |
- Surplus (Deficits) |
- |
- |
- |
- |
- |
Shareholders' Equity |
423.73 |
425.34 |
425.45 |
310.16 |
310.24 |
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 |
Equity Method |
Equity Method |
Equity Method |
Company |
Company |
Revenue From Operations |
13.49 |
15.17 |
169.96 |
85.90 |
154.48 |
Other Income |
0.47 |
0.22 |
1.71 |
4.99 |
5.82 |
Total Revenues |
14.03 |
15.49 |
172.04 |
91.43 |
160.29 |
Costs |
8.66 |
7.02 |
129.33 |
41.89 |
76.58 |
Selling And Administrative Expenses |
7.16 |
7.07 |
26.95 |
28.58 |
31.04 |
Total Cost And Expenses |
18.12 |
16.21 |
164.72 |
79.57 |
118.00 |
EBITDA |
-0.54 |
1.14 |
21.30 |
27.06 |
51.45 |
Depre. & Amor. |
0.78 |
0.77 |
3.17 |
2.75 |
2.26 |
EBIT |
-1.32 |
0.37 |
18.13 |
24.30 |
49.19 |
Net Profit : Owners Of The Parent |
-1.71 |
0.14 |
11.82 |
14.17 |
33.83 |
EPS (B.) |
-0.01 |
0.00 |
0.04 |
0.06 |
0.14 |
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 |
Equity Method |
Equity Method |
Equity Method |
Company |
Company |
Operating Cash Flow |
-3.28 |
-16.21 |
-33.33 |
-32.55 |
-41.77 |
Investing Cash Flow |
-0.26 |
-0.09 |
3.81 |
-3.19 |
-0.43 |
Financing Cash Flow |
-6.21 |
60.47 |
42.22 |
32.01 |
48.52 |
Net Cash Flow |
-9.75 |
44.17 |
12.70 |
-3.74 |
6.31 |
more |
|
Ratios |
3M/2022 |
3M/2021 |
2021 |
2020 |
Current Ratio (X) |
2.28 |
2.73 |
2.41 |
1.49 |
ROE (%) |
2.35 |
2.54 |
3.21 |
4.57 |
ROA (%) |
2.50 |
2.82 |
2.87 |
4.28 |
D/E (X) |
0.55 |
0.55 |
0.56 |
0.93 |
Total Asset Turnover (X) |
0.26 |
0.13 |
0.27 |
0.16 |
Gross Profit Margin (%) |
35.77 |
53.71 |
23.90 |
51.23 |
EBIT Margin (%) |
-9.41 |
2.42 |
10.54 |
26.58 |
Net Profit Margin (%) |
-12.21 |
0.93 |
6.87 |
15.49 |
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 |
-11.12 |
N/A |
97.85 |
-44.39 |
COGs Growth |
23.32 |
N/A |
208.71 |
-45.29 |
Total Revenue Growth |
-9.40 |
N/A |
88.16 |
-42.96 |
Total Expense Growth |
11.77 |
N/A |
106.99 |
-32.56 |
Net Profit Growth |
N/A |
N/A |
-16.60 |
-58.12 |
Cash Cycle |
3M/2022 |
3M/2021 |
2021 |
2020 |
A/R Turnover (Times) |
49.44 |
13.56 |
163.23 |
86.49 |
Avg. Collection Period (Days) |
7.38 |
26.92 |
2.24 |
4.22 |
Inventory Turnover (Times) |
0.42 |
0.13 |
0.42 |
0.16 |
Avg. Inventory Period (Days) |
872.04 |
2,833.46 |
878.99 |
2,285.67 |
A/P Turnover (Times) |
10.28 |
2.80 |
9.73 |
3.60 |
Avg. Payment Period (Days) |
35.52 |
130.34 |
37.50 |
101.41 |
Cash Cycle (Days) |
843.91 |
2,730.04 |
843.72 |
2,188.49 |
|
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) |