Company Summary
NINE NATION INTERNATIONAL EDUTAINMENT PUBLIC COMPANY LIMITED
Services/
mai
CG Report:   
 
  Data as of 18 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
6.86 8.05 / 2.07 N/A 11.09 365.55 3,363.05 3,367.52 -23.36 -131.93
News
Date/Time Subject
12 May 2022 18:18   Management Discussion and Analysis Quarter 1 Ending 31 Mar 2022
12 May 2022 17:51   Financial Performance Quarter 1 (F45) (Reviewed)
12 May 2022 17:51   Financial Statement Quarter 1/2022 (Reviewed)
10 May 2022 17:04   Resolutions of the EGM of Shareholders No. 1/2022
27 Apr 2022 12:38   Disclosure of the Minutes of the 2022 AGM of Shareholders through the Company's website
more

Company Profile
Address 333 Lao Peng Nguan 1 Tower, 24th Floor, Soi Choeiphuang, Vibhavadi-Rangsit Road, Chomphon, Chatuchak, Bangkok 10900
Telephone 0-2091-5900
Fax 0-2091-5928
URL http://www.nine.co.th
  Annual Report 2021
Establish Date 1996 Listed Date 17/11/2010
IPO Price (Baht) 2.40 @Par1.00 Baht
IPO Financial Advisory
  • DBS VICKERS SECURITIES (THAILAND) CO., LTD.
    		•
    Par 1.00 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
    (a) publishing business by producing and distributing pocket books and youth-targeted publication (mangas and fictions) in both printed and digital formats.(b) retail business, including leasing out merchandising space .

    Free Float 21 Mar 2022 25 Mar 2021
    % /Shareholders
    14.60% 686 16.55% 614
    Foreign Shareholders 49.00% (As of 18/05/2022) Foreign Limit 49.00%
    NVDR Shareholders  16.76% (As of 18/05/2022)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
    5 Days 5.75 4.43 4.82
    20 Days 90.87 93.65 105.40
    60 Days 142.11 143.24 153.23
    120 Days 135.90 117.13 113.98
    YTD 140.84 128.09 125.48
    P/E (X) N/A 37.92 53.36
    P/BV (X) 11.09 4.33 3.46
    Turnover Ratio (%) 1.17 1.15 0.88

    Top 10 Major Shareholders(@01 Apr 2022) Share %
    1. PHILLIP SECURITIES (HONG KONG) LIMITED 175,950,000 48.13
    2. บริษัท Thai NVDR Company Limited 72,487,338 19.83
    3. นาย วันชัย พันธุ์วิเชียร 56,268,200 15.39
    4. นาย วิโรจน์ ตั้งเจตนาพร 19,550,000 5.35
    5. นาย คีรี กาญจนพาสน์ 17,350,000 4.75
    6. นาย สมบัติ พานิชชีวะ 6,000,000 1.64
    7. MIB SECURITIES (HONG KONG) LIMITED 3,106,672 0.85
    8. MR. WAI YIN MAN 773,900 0.21
    9. นาย โดม พรหมายน 700,000 0.19
    10. MR. SAKULTHORN JUANGROONRUANGKIT 664,000 0.18

    Management Position
    1. Mr. RASHANE LEERABANDHU CHAIRMAN OF THE BOARD OF DIRECTORS
    2. Mr. IAN CRAIG LONGDEN CHIEF EXECUTIVE OFFICER
    3. Mr. VORAPHOT CHANYAKOMOL DIRECTOR
    4. Mrs. SUPARANAN TANVIRUCH INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE
    5. Mr. PHUNWARIT MARTMUANG INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    6. Mr. STEPHEN JOSEPH CAMILLERI INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    18 May 2022    		 2021
    30 Dec 2021    		 2020
    30 Dec 2020
    Listed share (M.) 365.55  365.55  365.55 
    Market Cap (MB.) 3,363.05  1,396.40  811.52 
    Price (B./share) 6.86  2.85  1.66 
    BVPS (B./Share) 0.83  0.90  0.73 
    P/BV (X) 11.09  4.25  3.03 
    P/E (X) N/A  44.73  N/A 
    Turnover Ratio (%) 43.12  7.29  25.88 
    Value Trade/Day (MB.) 11.46  0.40  0.67 
    Beta 0.63  0.87  0.62 
     
    Rate of Return YTD  2021  2020 
    Price Change (%) 140.84  72.07  5.71 
    Dividend Yield (%) N/A  N/A  N/A 
    Payout Ratio N/A  -  N/A 
    Dividend Policy Not less than 30 percent of its net profit after annual corporate income tax, legal reserves, and other reserves as it deemed necessary and appropriate (with additional conditions)

    Dividend
    Operation Period Dividend/Share Unit Payment Date Type
    No Information Found
     
    Auditor
    (Effective Until 31/12/2022)
    MR. SUPACHAI PHANYAWATTANO/EY OFFICE LIMITED
    Mr. NATTHAWUT SANTIPET/EY OFFICE LIMITED
    Mr. PORNANAN KITJANAWANCHAI/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 191.97 195.26 257.37 173.94 257.40
    A/R Net 19.26 21.20 23.45 67.47 13.97
    Inventories 27.38 15.58 19.43 15.09 14.55
    Current Assets 264.79 342.90 322.67 265.20 296.95
    PP&E Net 103.21 8.04 50.03 8.75 11.43
    Non-Current Assets 234.85 40.97 179.10 114.69 21.69
    Total Assets 499.65 383.87 501.77 379.88 318.64
    OD - - - - -
    A/P Net 80.77 33.58 52.47 34.19 18.58
    Current portion of LT - - - - -
    Current Liabilities 95.47 46.21 62.95 46.14 32.89
    Non-Current Liabilities 100.97 15.72 102.20 24.10 11.71
    Total Liabilities 196.44 61.93 165.15 70.23 44.60
    Authorized Capital 390.55 390.55 390.55 390.55 390.55
    Paid-Up Capital 365.55 365.55 365.55 365.55 365.55
    Premium (Discount) on Share Capital 342.65 342.65 342.65 342.65 342.65
    Retained Earnings (Deficit) -404.90 -386.19 -371.26 -438.32 -434.08
    Treasury Stock - - - - -
    Shares Of The Company Held By Subsidiaries - - - - -
    Other Components Of Equity -0.09 - -0.32 - -
     - Surplus (Deficits) - - - - -
    Shareholders' Equity 303.21 322.00 336.62 269.87 274.11
    Minority Interest - -0.06 0.00 39.78 -0.08
    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 27.55 16.66 96.30 72.21 56.32
    Other Income 1.24 2.68 3.93 6.84 47.10
    Total Revenues 28.79 35.65 116.57 80.57 107.26
    Costs 26.16 12.07 57.65 53.51 39.26
    Selling And Administrative Expenses 35.13 12.71 60.40 55.71 61.24
    Total Cost And Expenses 61.29 24.78 118.05 109.09 100.51
    EBITDA -23.36 15.18 13.01 -15.92 25.45
    Depre. & Amor. 9.14 4.31 14.48 12.60 18.70
    EBIT -32.50 10.87 -1.47 -28.52 6.75
    Net Profit : Owners Of The Parent -33.63 50.82 43.12 -26.44 -98.95
    EPS (B.) -0.09 0.14 0.12 -0.07 -0.27
    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 -41.82 -9.40 -29.85 -16.39 -76.57
    Investing Cash Flow -22.39 43.93 129.02 -63.92 -4.39
    Financing Cash Flow -1.19 -13.21 -15.74 -3.15 -0.39
    Net Cash Flow -65.40 21.32 83.43 -83.46 -81.35
    more
    Annualized: ROE, ROA
    Ratios 3M/2022  3M/2021  2021  2020 
    Current Ratio (X) 2.77 7.42 5.13 5.75
    ROE (%) -13.22 12.32 14.22 -9.72
    ROA (%) -10.15 -1.83 -0.33 -8.17
    D/E (X) 0.65 0.19 0.49 0.23
    Total Asset Turnover (X) 0.25 0.27 0.26 0.23
    Gross Profit Margin (%) 5.05 27.58 40.13 25.90
    EBIT Margin (%) -112.87 30.49 -1.26 -35.40
    Net Profit Margin (%) -116.80 142.55 36.99 -32.74

    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 65.37 -10.04 33.36 28.22
    COGs Growth 116.80 -20.64 7.75 36.28
    Total Revenue Growth -19.24 79.27 44.68 -24.88
    Total Expense Growth 147.33 -20.15 8.21 8.54
    Net Profit Growth N/A N/A N/A N/A

    Annualized
    Cash Cycle 3M/2022  3M/2021  2021  2020 
    A/R Turnover (Times) 5.30 3.31 2.12 1.77
    Avg. Collection Period (Days) 68.89 110.20 172.31 205.83
    Inventory Turnover (Times) 3.34 3.58 3.34 3.61
    Avg. Inventory Period (Days) 109.28 101.96 109.26 101.08
    A/P Turnover (Times) 1.25 1.55 1.33 2.03
    Avg. Payment Period (Days) 290.86 236.05 274.34 179.98
    Cash Cycle (Days) -112.70 -23.89 7.24 126.93


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

    Market Alert (Latest)
    Market Surveillance Measures List 26 Apr 2022 - 13 May 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.