|
Price (B.) |
52 Week High/Low |
P/E (X) |
P/BV (X) |
Paid-up (MB.) |
Market Cap (MB.) |
EV (MB.) |
EBITDA (MB.) |
EV/EBITDA |
3.66 |
8.20 / 3.44 |
18.84 |
2.14 |
146.71 |
909.19 |
915.92 | 13.78 |
16.28 |
|
News |
Date/Time |
Subject |
02 Jun 2022 19:21 | Notification the exercise of MVP-W1 |
17 May 2022 22:04 | Financial Performance Quarter 1 (F45) (Reviewed) |
17 May 2022 21:59 | Change of the condition in investing in digital assets Bitcoin Mining business and notify the progress |
17 May 2022 21:58 | Management Discussion and Analysis Quarter 1 Ending 31 Mar 2022 |
17 May 2022 21:53 | Financial Performance Quarter 1 (F45) (Reviewed) |
more
|
Company Profile |
Address |
11/1 Soi Ramkhamhaeng 121 Hua Mak, Bang Kapi Bangkok 10240 |
Telephone |
0-2735-1201, 0-2735-1202, 0-2735-1204 |
Fax |
0-2735-2719 |
URL |
http://www.mvisioncorp.com |
Establish Date |
17/01/2002 |
Listed Date |
07/08/2018 |
IPO Price (Baht) |
1.90 |
@Par0.50 Baht |
IPO Financial Advisory |
ASSET PRO MANAGEMENT COMPANY LIMITED
|
Par |
0.50 Baht |
Last Par Change |
N/A |
Business |
The company's principal businesses comprise of 3 categories as follows; 1. Event 2. Media & Agency 3. Commerce |
Free Float |
31 Mar 2022 |
31 Mar 2021 |
% /Shareholders |
|
Foreign Shareholders |
15.37% (As of 01/07/2022) |
Foreign Limit |
49.00% |
NVDR Shareholders |
1.07% (As of 01/07/2022) |
|
|
5 Yr Price Performance (Adjusted Price) |
|
Price Performance (Adjusted Price) |
Compare to Stock (%) |
Compare to Sector (%) |
Compare to Market (%) |
5 Days |
-2.66 |
-0.78 |
-1.19 |
20 Days |
-25.31 |
-20.22 |
-20.54 |
60 Days |
-40.49 |
-37.11 |
-33.05 |
120 Days |
-14.49 |
-14.44 |
-16.68 |
YTD |
-14.49 |
-14.44 |
-16.68 |
P/E (X) |
18.84 |
36.15 |
50.96 |
P/BV (X) |
2.14 |
3.69 |
3.11 |
Turnover Ratio (%) |
0.19 |
0.12 |
0.37 |
|
Top 10 Major Shareholders(@31 Mar 2022) |
Share |
% |
1. |
MR. SURA KHANITTAWEEKUL |
48,927,400 |
16.68 |
2. |
CAPITAL ASIA INVESTMENTS PTE. LTD. |
45,000,000 |
15.34 |
3. |
MR. BUNCHA PHANTUMKOMOL |
20,809,200 |
7.09 |
4. |
นาย โอภาส เฉิดพันธุ์ |
20,040,000 |
6.83 |
5. |
บริษัท ศูนย์รับฝากหลักทรัพย์ (ประเทศไทย) จำกัด เพื่อผู้ฝาก |
16,033,600 |
5.46 |
6. |
นาย สาธิต ภาวศุทธิพันธุ์ |
12,748,500 |
4.34 |
7. |
นาย SANTI KOVITCHINDACHAI |
12,000,000 |
4.09 |
8. |
MR. CHAIRAT KOVITCHINDACHAI |
11,123,100 |
3.79 |
9. |
นาย ธีรวัฒน์ สุวรรณพินิจ |
10,300,000 |
3.51 |
10. |
นาย ธราธร ยวงบัณฑิต |
4,500,000 |
1.53 |
Management |
Position |
1. |
Mr. THANONG LEEISSARANUKUL |
CHAIRMAN OF THE BOARD OF DIRECTORS / INDEPENDENT DIRECTOR |
2. |
Mr. OPAS CHERDPUNT |
CHAIRMAN OF THE EXECUTIVE DIRECTORS / CHIEF EXECUTIVE OFFICER / DIRECTOR |
3. |
Mr. THARATHORN YUANGBHANDITH |
DIRECTOR |
4. |
Mr. TEERAWAT SUWANPINIJ |
DIRECTOR |
5. |
Miss PRAPIMPAN LERTSIRISIN |
DIRECTOR |
6. |
Miss APSORN WILARTSAKDANON |
DIRECTOR |
7. |
Mrs. ORATHAI WANITDEE |
INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE |
8. |
Mr. KONGPAN PRAMOJ |
INDEPENDENT DIRECTOR / AUDIT COMMITTEE |
9. |
Mr. NATTAKRIT THEWPHAINGARM |
INDEPENDENT DIRECTOR / AUDIT COMMITTEE |
|
Statistics |
YTD 01 Jul 2022 |
2021 30 Dec 2021 |
2020 30 Dec 2020 |
Listed share (M.) |
248.41 |
243.05 |
200.00 |
Market Cap (MB.) |
909.19 |
1,040.25 |
248.00 |
Price (B./share) |
3.66 |
4.28 |
1.24 |
BVPS (B./Share) |
1.45 |
0.90 |
0.74 |
P/BV (X) |
2.14 |
4.76 |
1.67 |
P/E (X) |
18.84 |
70.55 |
N/A |
Turnover Ratio (%) |
326.03 |
588.68 |
47.54 |
Value Trade/Day (MB.) |
38.85 |
18.89 |
0.55 |
Beta |
1.19 |
0.92 |
0.34 |
|
Rate of Return |
YTD |
2021 |
2020 |
Price Change (%) |
-14.49 |
245.16 |
-29.14 |
Dividend Yield (%) |
N/A |
N/A |
N/A |
Payout Ratio |
- |
- |
N/A |
Dividend Policy |
Not less than 40% of net profit after tax and all provisional reserves required by law and by the Company (with additional condition) |
Dividend |
Operation Period |
Dividend/Share |
Unit |
Payment Date |
Type |
No Information Found |
|
|
Auditor (Effective Until 31/12/2022) |
Mr. KOMIN LINPHRACHAYA/KARIN AUDIT COMPANY LIMITED |
MISS NONGLAK PATTANABANDITH/KARIN AUDIT COMPANY LIMITED |
MR. POJANA ASAWASONTICHAI/KARIN AUDIT COMPANY LIMITED |
MR. JIROTE SIRIROROTE/KARIN AUDIT COMPANY LIMITED |
Mr. KRAISAENG THIRANULAK/KARIN AUDIT COMPANY LIMITED |
Mr. WICHIAN PROONGPANISH/KARIN AUDIT COMPANY LIMITED |
MRS. SUMANA SENIVONGSE/KARIN AUDIT COMPANY LIMITED |
MISS KANNIKA WIPANURAT/KARIN AUDIT COMPANY LIMITED |
Mr. WORAPOL WIRIYAKULAPONG/KARIN AUDIT COMPANY LIMITED |
Ms. KOJCHAMON SUNHUAN/KARIN AUDIT COMPANY LIMITED |
|
F/S Year ended |
31/12 |
Latest Type of Report |
Unqualified opinion with an emphasis of matters |
|
|
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 |
178.61 |
0.76 |
10.50 |
4.46 |
14.75 |
A/R Net |
160.68 |
78.77 |
169.36 |
116.50 |
193.26 |
Inventories |
59.65 |
9.53 |
15.69 |
7.49 |
8.79 |
Current Assets |
475.09 |
124.17 |
252.70 |
139.22 |
230.69 |
PP&E Net |
115.72 |
117.42 |
110.94 |
111.31 |
93.51 |
Non-Current Assets |
135.27 |
159.67 |
150.45 |
150.41 |
128.00 |
Total Assets |
610.36 |
283.84 |
403.15 |
289.63 |
358.68 |
OD |
- |
0.18 |
- |
- |
20.90 |
A/P Net |
44.19 |
40.08 |
43.47 |
59.84 |
88.55 |
Current portion of LT |
- |
25.45 |
9.68 |
5.28 |
4.28 |
Current Liabilities |
110.10 |
78.14 |
94.22 |
84.10 |
132.25 |
Non-Current Liabilities |
75.75 |
77.26 |
79.65 |
79.57 |
60.76 |
Total Liabilities |
185.86 |
155.41 |
173.87 |
163.67 |
193.01 |
Authorized Capital |
146.71 |
100.00 |
124.21 |
100.00 |
100.00 |
Paid-Up Capital |
146.71 |
100.00 |
124.21 |
100.00 |
100.00 |
Premium (Discount) on Share Capital |
288.49 |
88.10 |
121.99 |
88.10 |
88.10 |
Retained Earnings (Deficit) |
-10.18 |
-59.22 |
-16.39 |
-61.69 |
-22.02 |
Treasury Stock |
- |
- |
- |
- |
- |
Shares Of The Company Held By Subsidiaries |
- |
- |
- |
- |
- |
Other Components Of Equity |
- |
- |
- |
- |
- |
- Surplus (Deficits) |
- |
- |
- |
- |
- |
Shareholders' Equity |
425.02 |
128.89 |
229.81 |
126.41 |
166.08 |
Minority Interest |
-0.52 |
-0.45 |
-0.53 |
-0.45 |
-0.41 |
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 |
71.46 |
32.02 |
241.03 |
206.19 |
333.40 |
Other Income |
0.74 |
0.15 |
1.41 |
2.89 |
0.82 |
Total Revenues |
72.20 |
32.17 |
242.44 |
209.08 |
334.42 |
Costs |
34.92 |
14.87 |
160.50 |
178.27 |
224.89 |
Selling And Administrative Expenses |
28.79 |
11.79 |
66.83 |
70.85 |
70.16 |
Total Cost And Expenses |
63.90 |
26.66 |
261.08 |
249.11 |
295.05 |
EBITDA |
13.78 |
10.57 |
53.07 |
-23.88 |
51.25 |
Depre. & Amor. |
5.47 |
5.06 |
23.33 |
16.16 |
11.89 |
EBIT |
8.30 |
5.51 |
29.74 |
-40.04 |
39.35 |
Net Profit : Owners Of The Parent |
5.44 |
2.47 |
45.30 |
-43.46 |
30.19 |
EPS (B.) |
0.02 |
0.01 |
0.21 |
-0.22 |
0.15 |
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 |
4.59 |
6.30 |
-27.82 |
4.01 |
-37.35 |
Investing Cash Flow |
-16.97 |
-5.79 |
-6.58 |
-8.70 |
5.34 |
Financing Cash Flow |
180.49 |
-4.21 |
40.44 |
-5.60 |
4.85 |
Net Cash Flow |
168.11 |
-3.70 |
6.04 |
-10.29 |
-27.16 |
more |
|
Ratios |
3M/2022 |
3M/2021 |
2021 |
2020 |
Current Ratio (X) |
4.31 |
1.59 |
2.68 |
1.66 |
ROE (%) |
17.43 |
-28.69 |
25.44 |
-29.72 |
ROA (%) |
7.28 |
-11.88 |
8.59 |
-12.35 |
D/E (X) |
0.44 |
1.21 |
0.76 |
1.30 |
Total Asset Turnover (X) |
0.63 |
0.55 |
0.70 |
0.64 |
Gross Profit Margin (%) |
51.14 |
53.58 |
33.41 |
13.54 |
EBIT Margin (%) |
11.50 |
17.13 |
12.27 |
-19.15 |
Net Profit Margin (%) |
7.54 |
7.69 |
2.30 |
-20.90 |
Capital Movement (Last 3 Year) |
Date |
CA Type |
Changed paid up share |
Paid up share |
Par |
24 Mar 2022 |
PP |
45,000,000 |
293,411,700 |
0.50 |
|
Growth Rate (%) |
3M/2022 |
3M/2021 |
2021 |
2020 |
Sales Growth |
123.16 |
-54.14 |
16.89 |
-38.15 |
COGs Growth |
134.89 |
-69.15 |
-9.96 |
-20.73 |
Total Revenue Growth |
124.44 |
-54.04 |
15.95 |
-37.48 |
Total Expense Growth |
139.70 |
-60.60 |
4.80 |
-15.57 |
Net Profit Growth |
119.94 |
60.33 |
N/A |
N/A |
Cash Cycle |
3M/2022 |
3M/2021 |
2021 |
2020 |
A/R Turnover (Times) |
2.34 |
1.29 |
1.69 |
1.33 |
Avg. Collection Period (Days) |
155.81 |
282.60 |
216.44 |
274.17 |
Inventory Turnover (Times) |
5.22 |
16.28 |
13.85 |
21.90 |
Avg. Inventory Period (Days) |
69.92 |
22.42 |
26.36 |
16.67 |
A/P Turnover (Times) |
4.28 |
2.37 |
3.11 |
2.40 |
Avg. Payment Period (Days) |
85.18 |
153.91 |
117.46 |
151.92 |
Cash Cycle (Days) |
140.55 |
151.10 |
125.34 |
138.92 |
|
Trading Sign (Latest) |
Trading Alert |
Posted Date |
Lifted Date |
No Information Found |
|
Other Securities |
Securities Name |
MVP-W1, MVP-W1-R |
|
|
 |
Source: www.set.or.th (Copyright © The Stock Exchange of Thailand) |