Company Summary
MORE MORE RETURN PUBLIC COMPANY LIMITED
Services/
mai
CG Report:   
 
  Data as of 25 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
1.88 1.99 / 1.16 10.63 9.57 326.54 12,278.04 12,528.84 6.62 10.74
News
Date/Time Subject
17 May 2022 17:19   Financial Statement Quarter 1/2022 (Reviewed)(edit)
17 May 2022 06:35   Changing of Chief Accountant
13 May 2022 21:05   Financial Statement Quarter 1/2022 (Reviewed)
13 May 2022 21:03   Financial Performance Quarter 1 (F45) (Reviewed)
13 May 2022 21:03   Management Discussion and Analysis Quarter 1 Ending 31 Mar 2022
more

Company Profile
Address 222/148-150, Baan Suan Chatuchak Condominium, Soi Vibhavadi Rangsit 17 Vibhavadi Rangsit Road, Chatuchak Sub-district, Chatuchak District Ba 10900
Telephone 0-2120-6804
Fax -
URL http://www.morereturn.co.th
Establish Date 04/04/2003 Listed Date 21/12/2012
IPO Price (Baht) 1.90 @Par0.25 Baht
IPO Financial Advisory
  • FINNEX ADVISORY COMPANY LIMITED
  • Par 0.05 Baht
    Last Par Change Old 0.25 : New 0.05 @ 03/02/2015

    Market/Industry/Sector Change
    Effective Date 05/01/2015
    Previous Market/Industry/Sector mai  / MAI Industry / Medium-Sized Enterprise
    Current Market/Industry/Sector mai  / Services / Services

    Business
    The Group of Company is comprised of 3 main businesses as following;1) Distribution of energy saving equipment business (Energy Saving) and Renewable Energy have been operated by the Company and its subsidiaries as P Power Plant (Thailand) Co., Ltd. and ESP Re-Life Battery (Thailand) Co.,Ltd. 2) The pipe-water system for water supply management project in Kho Samed Business has been operated and managed by subsidiary of the Company namely Samed Utilities Co., Ltd. 3) Property Development Business has been operated by subsidiary of the Company namely More Property Development Co.,Ltd. (former name as DNA Revolution Co.,Ltd.

    Free Float 16 Mar 2022 15 Mar 2021
    % /Shareholders
    42.72% 6,039 52.27% 3,592
    Foreign Shareholders 3.26% (As of 25/05/2022) Foreign Limit 49.00%
    NVDR Shareholders  10.04% (As of 25/05/2022)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
    5 Days 2.73 0.77 -0.45
    20 Days 16.77 25.07 24.71
    60 Days 6.21 3.78 5.07
    120 Days -3.09 -10.46 -13.68
    YTD 4.44 -2.97 -5.24
    P/E (X) 10.63 38.87 55.17
    P/BV (X) 9.57 4.36 3.47
    Turnover Ratio (%) 2.31 1.16 0.86

    Top 10 Major Shareholders(@16 Mar 2022) Share %
    1. MR. UMMARIT KLOMCHITCHAROEN 1,547,200,165 23.69
    2. นาย ศิริศักดิ์ ปิยทัสสีกุล 742,862,800 11.37
    3. บริษัท Thai NVDR Company Limited 544,937,040 8.34
    4. MR. VASANT CHAWLA 447,617,800 6.85
    5. MR. APIMUK BAMRUNGWONG 333,333,333 5.10
    6. นาย สามารถ ฉั่วศิริพัฒนา 305,000,065 4.67
    7. UOB KAY HIAN PRIVATE LIMITED 193,747,000 2.97
    8. MR. PRINYAR PRINYARNUSSORN 113,113,157 1.73
    9. MISS JIRAWAN CHAIPONGPATI 83,080,000 1.27
    10. MR. ITTHIWAT WANNAIAMPIKUL 75,523,400 1.16

    Management Position
    1. POL. MAJ. GEN. LATTASANYA PIANSOMPARN CHAIRMAN / INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE
    2. Mr. UMMARIT KLOMCHITCHAROEN CHIEF EXECUTIVE OFFICER AND THE PRESIDENT / DIRECTOR
    3. Mr. SIRISAK PIYATHASSRIKUL DIRECTOR
    4. Mr. CHATTAPHUM KHANTIVIRIYA DIRECTOR
    5. Mr. SOMCHAI WONGSABSIN INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    6. Mr. PORAVICH OPAS INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    7. Mr. ARICHAI RACTHAM INDEPENDENT DIRECTOR
    8. Mr. PATBODEE CHOMWONG INDEPENDENT DIRECTOR
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    25 May 2022
    2021
    30 Dec 2021
    2020
    30 Dec 2020
    Listed share (M.) 6,530.87  6,530.87  6,530.87 
    Market Cap (MB.) 12,278.04  11,755.57  5,485.93 
    Price (B./share) 1.88  1.80  0.84 
    BVPS (B./Share) 0.20  0.06  0.04 
    P/BV (X) 9.57  30.15  18.72 
    P/E (X) 10.63  121.38  N/A 
    Turnover Ratio (%) 111.42  262.05  196.19 
    Value Trade/Day (MB.) 134.55  100.73  33.54 
    Beta 0.63  0.98  1.27 
     
    Rate of Return YTD  2021  2020 
    Price Change (%) 4.44  114.29  115.38 
    Dividend Yield (%) N/A  N/A  N/A 
    Payout Ratio N/A 
    Dividend Policy Not less than 40 percent of net profit after corporate income tax and all legal reserves (with additional conditions)

    Dividend
    Operation Period Dividend/Share Unit Payment Date Type
    No Information Found
     
    Auditor
    (Effective Until 31/12/2022)
    MISS NONGLAK PATTANABANDITH/KARIN AUDIT COMPANY LIMITED
    MR. JIROTE SIRIROROTE/KARIN AUDIT COMPANY LIMITED
    MISS KANNIKA WIPANURAT/KARIN AUDIT COMPANY 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 21.91 6.49 7.82 4.90 34.06
    A/R Net 28.59 22.22 21.36 22.23 16.64
    Inventories 5.80 13.71 11.07 24.45 25.98
    Current Assets 64.57 50.36 48.39 59.04 99.62
    PP&E Net 88.60 156.45 148.02 15.28 18.78
    Non-Current Assets 1,490.46 500.80 1,579.73 471.33 410.14
    Total Assets 1,555.03 551.16 1,628.12 530.36 509.76
    OD - - - - -
    A/P Net 116.44 106.59 157.49 69.23 6.26
    Current portion of LT - - - - 43.16
    Current Liabilities 250.87 241.26 169.31 230.95 164.11
    Non-Current Liabilities 5.76 7.89 3.72 3.97 1.42
    Total Liabilities 256.63 249.16 173.02 234.91 165.53
    Authorized Capital 453.79 503.79 453.79 503.79 326.54
    Paid-Up Capital 326.54 326.54 326.54 326.54 326.54
    Premium (Discount) on Share Capital 904.49 904.49 904.49 904.49 904.49
    Retained Earnings (Deficit) 208.85 -945.80 206.26 -952.41 -905.19
    Treasury Stock - - - - -
    Shares Of The Company Held By Subsidiaries - - - - -
    Other Components Of Equity -157.57 - 1.54 - -
     - Surplus (Deficits) - - - - -
    Shareholders' Equity 1,282.31 285.23 1,438.83 278.62 325.84
    Minority Interest 16.09 16.77 16.27 16.83 18.38
    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 34.93 43.37 127.73 27.62 2.16
    Other Income 1.71 6.38 16.00 14.65 38.16
    Total Revenues 36.65 49.74 143.73 42.27 40.31
    Costs 25.80 29.05 99.43 23.48 1.25
    Selling And Administrative Expenses 6.57 8.79 42.58 35.70 34.50
    Total Cost And Expenses 32.38 42.25 136.35 80.17 55.75
    EBITDA 6.62 9.50 1,169.83 -43.40 -13.68
    Depre. & Amor. 2.35 2.02 8.65 3.37 1.75
    EBIT 4.27 7.49 1,161.18 -46.77 -15.43
    Net Profit : Owners Of The Parent 2.59 6.61 1,158.67 -47.22 -15.77
    EPS (B.) 0.00 0.00 0.18 -0.01 -0.00
    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 30.31 20.89 -0.62 47.62 -52.42
    Investing Cash Flow -16.08 -25.90 -12.06 -110.78 -233.89
    Financing Cash Flow -0.17 6.60 16.05 33.99 -1.63
    Net Cash Flow 14.06 1.59 3.37 -29.17 -287.93
    more
    Annualized: ROE, ROA
    Ratios 3M/2022  3M/2021  2021  2020 
    Current Ratio (X) 0.26 0.21 0.29 0.26
    ROE (%) 147.32 -11.15 134.93 -15.62
    ROA (%) 109.96 -6.08 107.59 -8.99
    D/E (X) 0.20 0.83 0.12 0.80
    Total Asset Turnover (X) 0.12 0.16 0.13 0.08
    Gross Profit Margin (%) 26.14 33.00 22.16 14.99
    EBIT Margin (%) 11.65 15.06 807.90 -110.65
    Net Profit Margin (%) 6.59 13.17 805.48 -115.39

    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 -19.44 950.00 362.45 1,180.01
    COGs Growth -11.20 798.15 323.48 1,784.60
    Total Revenue Growth -26.33 490.11 240.03 4.85
    Total Expense Growth -23.37 174.96 70.06 43.82
    Net Profit Growth -60.80 N/A N/A N/A

    Annualized
    Cash Cycle 3M/2022  3M/2021  2021  2020 
    A/R Turnover (Times) 4.70 3.06 5.86 1.42
    Avg. Collection Period (Days) 77.72 119.19 62.29 256.89
    Inventory Turnover (Times) 9.86 2.48 5.60 0.93
    Avg. Inventory Period (Days) 37.01 146.93 65.20 392.00
    A/P Turnover (Times) 0.86 0.83 0.88 0.62
    Avg. Payment Period (Days) 423.23 439.58 416.15 586.75
    Cash Cycle (Days) -308.49 -173.46 -288.65 62.15


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

    Market Alert (Latest)
    Market Surveillance Measures List 25 Oct 2021 - 03 Dec 2021
    more

    Only Preferred Share and Warrants
    Other Securities
    Securities Name MORE-W2, MORE-W2-R

    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.