Company Summary
JAS JASMINE INTERNATIONAL PUBLIC COMPANY LIMITED
Technology/Information & Communication Technology
SET
CG Report:   
 
  Data as of 13 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
3.12 4.20 / 2.56 N/A 5.87 4,296.41 26,809.59 115,751.43 3,804.37 8.20
News
Date/Time Subject
13 May 2022 13:14   Additional 2022 Public Holiday of JAS
12 May 2022 13:20   Financial Statement Quarter 1/2022 (Reviewed)
12 May 2022 13:20   Financial Performance Quarter 1 (F45) (Reviewed)
12 May 2022 13:20   Management Discussion and Analysis Quarter 1 Ending 31 Mar 2022
06 May 2022 17:21   Disclosure of the Minutes of the 2022 Annual General Meeting of Shareholders on the Company's Website
more

Company Profile
Address JASMINE INTERNATIONAL BUILDING, FLOOR 29-30, MOO 4, CHAENGWATTHANA RD, PAK KRET Nonthaburi 11120
Telephone 0-2100-3000
Fax 0-2100-3150-2
URL http://www.jasmine.com
  Annual Report 2021
Establish Date 3/12/1982 Listed Date 07/07/1994
IPO Price (Baht) 345.00 @Par10.00 Baht
IPO Financial Advisory
  • ASSET PLUS SECURITIES PUBLIC CO.,LTD.
  • Par 0.50 Baht
    Last Par Change Old 1.00 : New 0.50 @ 25/09/2008

    Business
    The businesses are grouped into 3 categories : 1. Broadband Internet and Internet TV Business 2. Digital Asset & Technology Solution Business 3. Other Businesses

    Free Float 10 Mar 2022 15 Mar 2021
    % /Shareholders
    45.54% 38,135 46.13% 50,533
    Foreign Shareholders 4.07% (As of 13/05/2022) Foreign Limit 49.00%
    NVDR Shareholders  4.31% (As of 13/05/2022)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
    5 Days -10.34 -5.14 -7.79
    20 Days -21.21 -14.69 -16.74
    60 Days -11.86 -10.63 -5.48
    120 Days 11.43 -8.68 14.91
    YTD -10.86 -14.71 -6.74
    P/E (X) N/A 36.32 19.04
    P/BV (X) 5.87 3.37 1.68
    Turnover Ratio (%) 0.85 0.32 1.05

    Top 10 Major Shareholders(@10 Mar 2022) Share %
    1. นาย พิชญ์ โพธารามิก 4,620,043,783 53.77
    2. บริษัท Thai NVDR Company Limited 541,307,161 6.30
    3. นาย ทิศชวน นานาวราทร 134,000,000 1.56
    4. MR. SUPACHAI WEERABORWORNPONG 108,512,780 1.26
    5. บริษัทหลักทรัพย์ เกียรตินาคินภัทร จำกัด (มหาชน) 84,337,700 0.98
    6. MRS. CHARUNEE CHINWONGVORAKUL 71,609,800 0.83
    7. MR. VRIT YONGSAKUL 59,100,000 0.69
    8. CHINA TONGHAI SECURITIES LIMITED A/C CLIENT 45,688,000 0.53
    9. SOUTH EAST ASIA UK (TYPE C) NOMINEES LIMITED 42,711,132 0.50
    10. บริษัทหลักทรัพย์ YUANTA SECURITIES THAILAND CO., LTD. 39,408,700 0.46

    Management Position
    1. Mr. SUDHITHAM CHIRATHIVAT CHAIRMAN OF THE BOARD OF DIRECTORS / INDEPENDENT DIRECTOR
    2. Mr. SUBHOJ SUNYABHISITHKUL CHIEF EXECUTIVE OFFICER (ACTING) / PRESIDENT / DIRECTOR
    3. Mr. TERASAK JERAUSWAPONG DIRECTOR
    4. Mr. PLEUMJAI SINARKORN DIRECTOR
    5. Mr. YORDCHAI ASAWATHONGCHAI DIRECTOR
    6. Mr. SOMBOON PATCHARASOPAK DIRECTOR
    7. Mr. VICHIT YAMBOONRUANG INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE
    8. Mrs. CHANTRA PURNARIKSHA INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    9. Mr. RONNACHIT MAHATTANAPREUT INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    13 May 2022
    2021
    30 Dec 2021
    2020
    30 Dec 2020
    Listed share (M.) 8,592.82  8,592.82  8,592.82 
    Market Cap (MB.) 26,809.59  30,074.86  27,325.16 
    Price (B./share) 3.12  3.50  3.18 
    BVPS (B./Share) 0.53  0.28  0.76 
    P/BV (X) 5.87  12.70  4.17 
    P/E (X) N/A  N/A  14.06 
    Turnover Ratio (%) 148.73  218.55  201.63 
    Value Trade/Day (MB.) 537.87  247.30  269.14 
    Beta 1.31  0.85  0.76 
     
    Rate of Return YTD  2021  2020 
    Price Change (%) -10.86  10.06  -36.40 
    Dividend Yield (%) N/A  7.10  54.00 
    Payout Ratio N/A  N/A  7.43 
    Dividend Policy At least 50 percent of the net profit under the separate financial statements after the deduction of corporate income tax

    Dividend
    Operation Period Dividend/Share Unit Payment Date Type
    - 0.20 Baht 18 Dec 2020 Cash
    - 0.05 Baht 05 Jun 2020 Cash
    01 Jan 2019 - 31 Dec 2019 1.48 Baht 08 May 2020 Cash
    - 0.30 Baht 24 Dec 2019 Cash
     
    Auditor
    (Effective Until 31/12/2022)
    MR. SUPACHAI PHANYAWATTANO/EY OFFICE LIMITED
    Mr. NATTHAWUT SANTIPET/EY OFFICE LIMITED
    Mr. VACHARIN PASARAPONGKUL/EY OFFICE 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 Consolidate Consolidate Consolidate Consolidate Consolidate
    Cash And Cash Equivalents 1,640.19 988.01 1,553.23 1,126.97 24,007.96
    A/R Net 3,143.23 3,108.21 3,228.59 3,199.36 3,166.84
    Inventories - - - - -
    Current Assets 5,697.10 5,086.54 5,954.87 5,260.09 27,949.14
    PP&E Net 32,493.96 32,690.65 32,746.27 88,898.96 36,118.48
    Non-Current Assets 89,453.82 92,747.32 89,679.67 94,487.31 41,924.54
    Total Assets 95,150.92 97,833.86 95,634.54 99,747.41 69,873.68
    OD 520.06 1,749.95 2,681.65 1,768.47 1,604.13
    A/P Net 4,559.56 4,838.48 4,038.81 3,573.89 2,516.19
    Current portion of LT 1,061.16 3,876.94 633.70 7,514.17 5,567.76
    Current Liabilities 14,678.58 19,135.14 15,874.39 18,365.88 17,339.98
    Non-Current Liabilities 74,684.60 74,003.78 74,159.60 76,425.48 31,349.53
    Total Liabilities 89,363.18 93,138.93 90,033.99 94,791.36 48,689.51
    Authorized Capital 4,296.41 4,854.45 4,296.41 4,854.45 4,777.69
    Paid-Up Capital 4,296.41 4,296.41 4,296.41 4,296.41 4,082.67
    Premium (Discount) on Share Capital 9,028.74 9,028.74 9,028.74 9,028.74 7,760.64
    Retained Earnings (Deficit) -10,306.77 -9,934.11 -10,439.09 -9,668.71 7,888.34
    Treasury Stock - - - - -
    Shares Of The Company Held By Subsidiaries - - - - -
    Other Components Of Equity 1,550.53 258.18 1,550.53 258.18 420.47
     - Surplus (Deficits) - - - - -
    Shareholders' Equity 4,568.90 3,649.21 4,436.58 3,914.61 20,152.12
    Minority Interest 1,218.85 1,045.72 1,163.97 1,041.43 1,032.04
    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 5,100.23 4,804.07 19,702.48 18,662.02 18,174.90
    Other Income 20.04 8.98 668.68 542.73 394.43
    Total Revenues 5,120.90 4,813.17 20,372.96 19,204.75 18,601.19
    Costs 3,148.80 2,921.40 13,483.18 13,436.35 11,705.78
    Selling And Administrative Expenses 1,071.64 1,254.78 4,691.57 5,284.26 5,413.89
    Total Cost And Expenses 4,294.52 4,263.82 18,461.61 19,030.42 18,196.91
    EBITDA 3,804.37 3,461.82 13,775.26 11,947.13 22,627.17
    Depre. & Amor. 2,622.97 2,702.40 10,967.36 10,755.84 5,213.35
    EBIT 1,181.40 759.41 2,807.90 1,191.29 17,413.82
    Net Profit : Owners Of The Parent 132.31 -265.40 -1,500.70 -3,125.75 7,264.61
    EPS (B.) 0.02 -0.03 -0.17 -0.37 0.90
    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 2,824.94 1,905.50 8,155.48 2,211.51 4,814.45
    Investing Cash Flow -133.92 -242.66 -971.26 -415.89 32,147.39
    Financing Cash Flow -2,604.07 -1,801.79 -6,757.95 -23,676.22 -13,853.13
    Net Cash Flow 86.96 -138.96 426.26 -21,880.60 23,108.71
    more
    Annualized: ROE, ROA
    Ratios 3M/2022  3M/2021  2021  2020 
    Current Ratio (X) 0.39 0.27 0.38 0.29
    ROE (%) -26.84 -20.71 -35.94 -25.98
    ROA (%) 3.35 1.65 2.87 1.40
    D/E (X) 15.44 19.84 16.08 19.13
    Total Asset Turnover (X) 0.21 0.17 0.21 0.23
    Gross Profit Margin (%) 38.26 39.19 31.57 28.00
    EBIT Margin (%) 23.07 15.78 13.78 6.20
    Net Profit Margin (%) 3.66 -5.42 -6.79 -16.21

    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 6.16 4.09 5.58 2.68
    COGs Growth 7.78 -9.58 0.35 14.78
    Total Revenue Growth 6.39 0.99 6.08 3.24
    Total Expense Growth 0.72 -7.51 -2.99 4.58
    Net Profit Growth N/A N/A N/A N/A

    Annualized
    Cash Cycle 3M/2022  3M/2021  2021  2020 
    A/R Turnover (Times) 6.40 6.07 6.13 5.86
    Avg. Collection Period (Days) 57.05 60.16 59.54 62.26
    Inventory Turnover (Times) N/A N/A N/A N/A
    Avg. Inventory Period (Days) - - - -
    A/P Turnover (Times) 3.92 4.08 4.24 4.41
    Avg. Payment Period (Days) 93.16 89.52 86.16 82.72
    Cash Cycle (Days) -36.11 -29.35 -26.62 -20.46


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

    Market Alert (Latest)
    Market Surveillance Measures List 20 Dec 2021 - 28 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.