NINE |
NATION INTERNATIONAL EDUTAINMENT PUBLIC COMPANY LIMITED |
|
Price (B.) |
52 Week High/Low |
P/E (X) |
P/BV (X) |
Paid-up (MB.) |
Market Cap (MB.) |
EV (MB.) |
EBITDA (MB.) |
EV/EBITDA |
7.20 |
8.10 / 2.07 |
N/A |
2.64 |
1,589.55 |
11,444.75 |
11,449.22 | -23.36 |
-448.54 |
|
News |
Date/Time |
Subject |
04 Aug 2022 12:54 | Notification on Receipt of the Report on the Preliminary Result of the Tender Offer for the Securities of Nation International Edutainment Public Company Limited (Form 247-6-Khor) |
01 Aug 2022 17:02 | Amendment No. 1 to the Opinion of the Company regarding the Tender Offer (Form 250-2) |
22 Jul 2022 12:43 | Notification on Receipt of the Amendment to the Tender Offer for the Securities of Nation International Edutainment Public Company Limited (Form 247-4) No. 2 |
22 Jul 2022 12:31 | Submission of the Opinion of the Company regarding the Tender Offer (Form 250-2) |
14 Jul 2022 17:29 | Notification on Receipt of the Amendment to the Tender Offer for the Securities of Nation International Edutainment Public Company Limited (Form 247-4) No. 1 |
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 |
|
Foreign Shareholders |
19.60% (As of 08/08/2022) |
Foreign Limit |
49.00% |
NVDR Shareholders |
5.03% (As of 08/08/2022) |
|
|
5 Yr Price Performance (Adjusted Price) |
|
Price Performance (Adjusted Price) |
Compare to Stock (%) |
Compare to Sector (%) |
Compare to Market (%) |
5 Days |
13.39 |
10.77 |
9.58 |
20 Days |
6.67 |
0.14 |
-1.39 |
60 Days |
4.94 |
4.46 |
6.40 |
120 Days |
151.41 |
155.35 |
163.29 |
YTD |
152.72 |
140.49 |
137.62 |
P/E (X) |
N/A |
39.86 |
54.55 |
P/BV (X) |
2.64 |
3.68 |
3.18 |
Turnover Ratio (%) |
0.05 |
0.14 |
0.40 |
|
Top 10 Major Shareholders(@20 May 2022) |
Share |
% |
1. |
PHILLIP SECURITIES (HONG KONG) LIMITED |
167,428,000 |
45.80 |
2. |
บริษัท Thai NVDR Company Limited |
62,770,227 |
17.17 |
3. |
นาย วันชัย พันธุ์วิเชียร |
48,950,000 |
13.39 |
4. |
บริษัท เจ มาร์ท จำกัด (มหาชน) |
35,000,000 |
9.57 |
5. |
MR. KEEREE KANJANAPAS |
15,748,500 |
4.31 |
6. |
MIB SECURITIES (HONG KONG) LIMITED |
11,636,672 |
3.18 |
7. |
นาย สมบัติ พานิชชีวะ |
6,000,000 |
1.64 |
8. |
นาย สุภาพ วงษ์จินดา |
5,000,000 |
1.37 |
9. |
MR. MAN WAI YIN |
1,449,700 |
0.40 |
10. |
MR. WAI YIN MAN |
1,034,700 |
0.28 |
Management |
Position |
1. |
Mr. IAN CRAIG LONGDEN |
CHIEF EXECUTIVE OFFICER |
2. |
Mr. CHAN KIN TAK |
DIRECTOR |
3. |
Mrs. CHITKASEM MOO-MING |
DIRECTOR |
4. |
Mr. PHUNWARIT MARTMUANG |
INDEPENDENT DIRECTOR / AUDIT COMMITTEE |
5. |
Mr. STEPHEN JOSEPH CAMILLERI |
INDEPENDENT DIRECTOR / AUDIT COMMITTEE |
|
Statistics |
YTD 08 Aug 2022 |
2021 30 Dec 2021 |
2020 30 Dec 2020 |
Listed share (M.) |
1,589.55 |
365.55 |
365.55 |
Market Cap (MB.) |
11,444.75 |
1,396.40 |
811.52 |
Price (B./share) |
7.20 |
2.85 |
1.66 |
BVPS (B./Share) |
2.73 |
0.90 |
0.73 |
P/BV (X) |
2.64 |
4.25 |
3.03 |
P/E (X) |
N/A |
44.73 |
N/A |
Turnover Ratio (%) |
40.57 |
7.29 |
25.88 |
Value Trade/Day (MB.) |
10.21 |
0.40 |
0.67 |
Beta |
0.53 |
0.87 |
0.62 |
|
Rate of Return |
YTD |
2021 |
2020 |
Price Change (%) |
152.72 |
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 |
|
|
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 |
|
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 |
Capital Movement (Last 3 Year) |
Date |
CA Type |
Changed paid up share |
Paid up share |
Par |
30 Jun 2022 |
XR |
240,000,000 |
1,589,549,286 |
1.00 |
22 Jun 2022 |
PP |
15,150,000 |
1,349,549,286 |
1.00 |
22 Jun 2022 |
PP |
15,350,000 |
1,334,399,286 |
1.00 |
22 Jun 2022 |
PP |
953,500,000 |
1,319,049,286 |
1.00 |
|
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 |
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 |
|
Other Securities |
Securities Name |
- |
|
|
 |
Source: www.set.or.th (Copyright © The Stock Exchange of Thailand) |
|