|
Price (B.) |
52 Week High/Low |
P/E (X) |
P/BV (X) |
Paid-up (MB.) |
Market Cap (MB.) |
EV (MB.) |
EBITDA (MB.) |
EV/EBITDA |
3.30 |
5.30 / 2.68 |
14.28 |
2.53 |
132.06 |
1,743.17 |
2,193.07 | 48.93 |
11.27 |
|
News |
Date/Time |
Subject |
09 Aug 2022 13:25 | Publication of the Minutes of Extraordinary General Meeting of Shareholders No. 2/2022 |
26 Jul 2022 17:31 | Shareholders meeting's resolution |
12 Jul 2022 12:30 | Public of the Notice of the E-EGM 2/2022 |
28 Jun 2022 18:35 | Notification of the resolution of the Board of Director's Meeting No. 4/2022. Issuance and offering of the debenture and schedule of the Extraordinary General Meeting of Shareholder No. 2/2022 (Edited) |
22 Jun 2022 19:29 | Establishment of a Subsidiary |
more
|
Company Profile |
Address |
56/9-10 Soi Taksin 12/1, Taksin Road, Bukkalo, Thonburi Bangkok 10600 |
Telephone |
0-2473-7351 |
Fax |
0-2473-7374 |
URL |
http://www.nclthailand.com |
|
Annual Report 2021 |
Establish Date |
1994 |
Listed Date |
11/11/2014 |
IPO Price (Baht) |
1.80 |
@Par0.25 Baht |
IPO Financial Advisory |
FINNEX ADVISORY COMPANY LIMITED
|
Par |
0.25 Baht |
Last Par Change |
N/A |
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 |
Logistics Solution Provider |
Free Float |
14 Mar 2022 |
11 Mar 2021 |
% /Shareholders |
78.01% |
4,910 |
35.78% |
1,745 |
|
Foreign Shareholders |
0.00% (As of 11/08/2022) |
Foreign Limit |
49.00% |
NVDR Shareholders |
1.30% (As of 11/08/2022) |
|
|
5 Yr Price Performance (Adjusted Price) |
|
Price Performance (Adjusted Price) |
Compare to Stock (%) |
Compare to Sector (%) |
Compare to Market (%) |
5 Days |
-2.37 |
-1.37 |
-2.59 |
20 Days |
-5.71 |
-8.80 |
-11.50 |
60 Days |
3.12 |
3.60 |
3.05 |
120 Days |
-27.95 |
-24.10 |
-24.55 |
YTD |
-8.33 |
-10.57 |
-12.66 |
P/E (X) |
14.28 |
38.00 |
52.04 |
P/BV (X) |
2.53 |
3.58 |
3.13 |
Turnover Ratio (%) |
0.45 |
0.25 |
0.58 |
|
Top 10 Major Shareholders(@06 Jul 2022) |
Share |
% |
1. |
นาย กิตติ พัวถาวรสกุล |
60,066,974 |
11.37 |
2. |
MISS MONTIRA CHAROENWAL |
31,649,517 |
5.99 |
3. |
MISS YOLSI SIAMWALLA |
18,259,337 |
3.46 |
4. |
บริษัท Thai NVDR Company Limited |
15,145,901 |
2.87 |
5. |
MR. PHURIPHAT PITAGANAN |
13,772,891 |
2.61 |
6. |
น.ส. สิริลักษณ์ เดชธำรง |
12,412,400 |
2.35 |
7. |
นาย ดนัยย์ ประดิษฐสุวรรณ์ |
11,000,000 |
2.08 |
8. |
MR. VRIT YONGSAKUL |
10,430,100 |
1.97 |
9. |
MR. PANUPON WORRAPANEE |
10,000,000 |
1.89 |
10. |
MRS. KAWISARA PHATHANACHAROEN |
9,600,000 |
1.82 |
Management |
Position |
1. |
M.R. CHIRAKOM KITIYAKARA |
CHAIRMAN OF THE BOARD OF DIRECTORS / INDEPENDENT DIRECTOR |
2. |
Mr. KITTI PHUATHAVORNSKUL |
CHAIRMAN OF THE EXECUTIVE COMMITTEE / CHIEF EXECUTIVE OFFICER / DIRECTOR |
3. |
Mr. PONGTHEP VICHAIKUL |
MANAGING DIRECTOR / DIRECTOR |
4. |
Miss PORNTHIP SAE-LIM |
DIRECTOR |
5. |
Mr. CHANNARONG SONTIUSCHARA |
DIRECTOR |
6. |
Mr. PONGPUN KONGKUMNERD |
INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE |
7. |
Miss CHANYAPAT WIPHATTHANANANTHAKUL |
INDEPENDENT DIRECTOR / AUDIT COMMITTEE |
8. |
ADM. SURAPONG AMNUCKSORADEJA |
INDEPENDENT DIRECTOR / AUDIT COMMITTEE |
9. |
Mr. SOMCHAI KUVIJITSUWAN |
INDEPENDENT DIRECTOR / AUDIT COMMITTEE |
|
Statistics |
YTD 11 Aug 2022 |
2021 30 Dec 2021 |
2020 30 Dec 2020 |
Listed share (M.) |
528.23 |
466.15 |
454.15 |
Market Cap (MB.) |
1,743.17 |
1,678.15 |
331.53 |
Price (B./share) |
3.30 |
3.60 |
0.73 |
BVPS (B./Share) |
1.30 |
0.76 |
0.58 |
P/BV (X) |
2.53 |
4.89 |
1.26 |
P/E (X) |
14.28 |
22.84 |
N/A |
Turnover Ratio (%) |
488.61 |
889.25 |
20.82 |
Value Trade/Day (MB.) |
73.94 |
49.16 |
0.29 |
Beta |
0.93 |
0.99 |
0.72 |
|
Rate of Return |
YTD |
2021 |
2020 |
Price Change (%) |
-8.33 |
393.15 |
-30.48 |
Dividend Yield (%) |
N/A |
N/A |
N/A |
Payout Ratio |
- |
- |
N/A |
Dividend Policy |
Not less than 50% of net profit after reserves (with additional conditions) |
Dividend |
Operation Period |
Dividend/Share |
Unit |
Payment Date |
Type |
No Information Found |
|
|
Auditor (Effective Until 31/12/2022) |
MR. CHAYAPOL SUPPASEDTANON/EY OFFICE LIMITED |
MRS. GINGKARN ATSAWARANGSALIT/EY OFFICE LIMITED |
MISS PIMJAI MANITKAJOHNKIT/EY OFFICE LIMITED |
Miss ORAWAN TECHAWATANASIRIKUL/EY OFFICE LIMITED |
MISS SUMANA PUNPONGSANON/EY OFFICE LIMITED |
MS. KERTSIRI KARNCHANAPRAKASIT/EY OFFICE 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 |
149.27 |
68.86 |
147.78 |
50.43 |
40.86 |
A/R Net |
384.65 |
245.85 |
396.09 |
212.26 |
303.42 |
Inventories |
9.30 |
5.97 |
9.08 |
4.34 |
3.24 |
Current Assets |
590.76 |
366.76 |
601.80 |
312.25 |
384.17 |
PP&E Net |
174.75 |
118.22 |
178.83 |
121.40 |
182.24 |
Non-Current Assets |
697.23 |
434.08 |
450.73 |
445.44 |
428.37 |
Total Assets |
1,287.99 |
800.85 |
1,052.53 |
757.69 |
812.54 |
OD |
175.00 |
209.87 |
195.01 |
190.54 |
228.19 |
A/P Net |
230.57 |
126.45 |
242.93 |
126.62 |
200.56 |
Current portion of LT |
27.11 |
15.98 |
24.42 |
15.15 |
- |
Current Liabilities |
469.45 |
383.66 |
501.34 |
363.17 |
459.66 |
Non-Current Liabilities |
108.23 |
117.42 |
116.02 |
117.68 |
43.30 |
Total Liabilities |
577.68 |
501.08 |
617.36 |
480.86 |
502.96 |
Authorized Capital |
134.67 |
113.54 |
124.79 |
113.54 |
146.91 |
Paid-Up Capital |
132.06 |
113.54 |
116.54 |
113.54 |
113.54 |
Premium (Discount) on Share Capital |
436.86 |
170.63 |
207.83 |
170.63 |
170.63 |
Retained Earnings (Deficit) |
117.35 |
-4.52 |
86.38 |
-24.72 |
4.90 |
Treasury Stock |
- |
- |
- |
- |
- |
Shares Of The Company Held By Subsidiaries |
- |
- |
- |
- |
- |
Other Components Of Equity |
2.55 |
-2.81 |
2.92 |
-4.73 |
-4.36 |
- Surplus (Deficits) |
- |
- |
- |
- |
- |
Shareholders' Equity |
688.82 |
276.84 |
413.66 |
254.72 |
284.71 |
Minority Interest |
21.49 |
22.92 |
21.51 |
22.11 |
24.87 |
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 |
581.75 |
332.66 |
1,892.80 |
883.95 |
1,270.02 |
Other Income |
7.64 |
6.20 |
31.09 |
32.94 |
11.68 |
Total Revenues |
590.07 |
340.36 |
1,928.52 |
924.73 |
1,281.70 |
Costs |
488.56 |
268.37 |
1,562.85 |
711.61 |
1,013.50 |
Selling And Administrative Expenses |
64.68 |
46.15 |
226.70 |
221.30 |
267.69 |
Total Cost And Expenses |
553.24 |
314.52 |
1,789.54 |
932.91 |
1,288.64 |
EBITDA |
48.93 |
35.41 |
181.06 |
28.62 |
45.29 |
Depre. & Amor. |
9.82 |
8.99 |
39.43 |
34.96 |
23.98 |
EBIT |
39.11 |
26.42 |
141.62 |
-6.34 |
21.32 |
Net Profit : Owners Of The Parent |
30.97 |
20.02 |
111.08 |
-26.07 |
11.06 |
EPS (B.) |
0.06 |
0.04 |
0.24 |
-0.06 |
0.02 |
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 |
33.78 |
3.16 |
98.99 |
35.55 |
10.05 |
Investing Cash Flow |
-0.19 |
-2.18 |
-29.29 |
-2.11 |
-7.83 |
Financing Cash Flow |
-32.18 |
16.82 |
22.04 |
-23.73 |
6.04 |
Net Cash Flow |
1.41 |
17.79 |
91.75 |
9.70 |
8.25 |
more |
|
Ratios |
3M/2022 |
3M/2021 |
2021 |
2020 |
Current Ratio (X) |
1.26 |
0.96 |
1.20 |
0.86 |
ROE (%) |
25.28 |
-2.02 |
33.24 |
-9.67 |
ROA (%) |
14.78 |
1.71 |
15.65 |
-0.81 |
D/E (X) |
0.81 |
1.67 |
1.42 |
1.74 |
Total Asset Turnover (X) |
2.09 |
1.11 |
2.13 |
1.18 |
Gross Profit Margin (%) |
16.02 |
19.33 |
17.43 |
19.50 |
EBIT Margin (%) |
6.63 |
7.76 |
7.34 |
-0.69 |
Net Profit Margin (%) |
5.25 |
6.07 |
5.85 |
-2.62 |
Capital Movement (Last 3 Year) |
Date |
CA Type |
Changed paid up share |
Paid up share |
Par |
31 Jan 2022 |
PP |
62,081,745 |
528,233,993 |
0.25 |
25 Nov 2021 |
PP |
12,000,000 |
466,152,248 |
0.25 |
|
Growth Rate (%) |
3M/2022 |
3M/2021 |
2021 |
2020 |
Sales Growth |
74.88 |
24.83 |
114.13 |
-30.40 |
COGs Growth |
82.05 |
25.24 |
119.62 |
-29.79 |
Total Revenue Growth |
73.36 |
22.59 |
108.55 |
-27.85 |
Total Expense Growth |
75.90 |
15.14 |
91.82 |
-27.61 |
Net Profit Growth |
54.72 |
N/A |
N/A |
N/A |
Cash Cycle |
3M/2022 |
3M/2021 |
2021 |
2020 |
A/R Turnover (Times) |
6.79 |
3.27 |
6.22 |
3.43 |
Avg. Collection Period (Days) |
53.72 |
111.78 |
58.66 |
106.47 |
Inventory Turnover (Times) |
233.58 |
166.02 |
232.98 |
187.87 |
Avg. Inventory Period (Days) |
1.56 |
2.20 |
1.57 |
1.94 |
A/P Turnover (Times) |
9.99 |
4.41 |
8.46 |
4.35 |
Avg. Payment Period (Days) |
36.54 |
82.84 |
43.15 |
83.91 |
Cash Cycle (Days) |
18.74 |
31.14 |
17.07 |
24.50 |
|
Trading Sign (Latest) |
Trading Alert |
Posted Date |
Lifted Date |
No Information Found |
|
Other Securities |
Securities Name |
- |
|
|
 |
Source: www.set.or.th (Copyright © The Stock Exchange of Thailand) |