Services/Media & Publishing |
SET |
CG Report:   |
|
|
|
|
Price (B.) |
52 Week High/Low |
P/E (X) |
P/BV (X) |
Paid-up (MB.) |
Market Cap (MB.) |
EV (MB.) |
EBITDA (MB.) |
EV/EBITDA |
10.00 |
12.50 / 8.60 |
39.25 |
0.68 |
60.45 |
604.50 |
831.56 | -10.88 |
24.98 |
|
News |
Date/Time |
Subject |
01 Jun 2022 13:04 | Resignation of Director |
13 May 2022 12:33 | Management Discussion and Analysis Quarter 1 Ending 31 Mar 2022 |
13 May 2022 12:33 | Report on Names of Member and Scope of Work of the Audit Committee |
13 May 2022 12:32 | Financial Statement Quarter 1/2022 (Reviewed) |
13 May 2022 12:32 | Financial Performance Quarter 1 (F45) (Reviewed) |
more
|
Company Profile |
Address |
88 SOI SUKHUMVIT 62 SECTION 3, PHRA KHANONG TAI, PHRA KHANONG Bangkok 10260 |
Telephone |
0-2332-8555 |
Fax |
0-2332-8522, 0-2332-8544 |
URL |
http://www.prakit.com |
|
Annual Report 2021 |
Establish Date |
9/1986 |
Listed Date |
30/07/1991 |
IPO Price (Baht) |
95.00 |
@Par10.00 Baht |
IPO Financial Advisory |
N/A |
Par |
1.00 Baht |
Last Par Change |
Old 10.00 : New 1.00 @ 16/06/2004 |
Market/Industry/Sector Change |
Effective Date |
03/01/2006 |
Previous Market/Industry/Sector |
SET / Services / Professional Services |
Current Market/Industry/Sector |
SET / Services / Media & Publishing |
Business |
The Company operation consists of 3 businesses: 1) Investing in subsidiary and associated companies which manage and broker various types of advertising media, 2) Providing media planning and buying , and 3) Providing management service, finance and accounting, human resource and other services which require by subsidiaries, associated and other companies. |
Free Float |
29 Mar 2022 |
23 Mar 2021 |
% /Shareholders |
|
Foreign Shareholders |
0.19% (As of 04/07/2022) |
Foreign Limit |
40.00% |
NVDR Shareholders |
2.76% (As of 04/07/2022) |
|
|
5 Yr Price Performance (Adjusted Price) |
|
Price Performance (Adjusted Price) |
Compare to Stock (%) |
Compare to Sector (%) |
Compare to Market (%) |
5 Days |
-1.96 |
1.94 |
-0.71 |
20 Days |
-0.99 |
8.67 |
4.56 |
60 Days |
-12.28 |
2.60 |
-4.26 |
120 Days |
11.11 |
28.89 |
18.95 |
YTD |
11.73 |
27.23 |
18.70 |
P/E (X) |
39.25 |
44.67 |
18.36 |
P/BV (X) |
0.68 |
2.19 |
1.64 |
Turnover Ratio (%) |
0.02 |
1.15 |
0.87 |
|
Top 10 Major Shareholders(@06 May 2022) |
Share |
% |
1. |
บริษัท ประกิต แอนด์ แอสโซซิเอทส์ จำกัด |
15,095,160 |
24.97 |
2. |
นาย ประกิต อภิสารธนรักษ์ |
5,829,890 |
9.64 |
3. |
นาย อภิรักษ์ อภิสารธนรักษ์ |
3,018,252 |
4.99 |
4. |
น.ส. ภาวิณี อภิสารธนรักษ์ |
2,918,953 |
4.83 |
5. |
น.พ. อนุชา อภิสารธนรักษ์ |
2,854,642 |
4.72 |
6. |
บริษัท โปรมาร์ท อินเตอร์เนชั่นแนล จำกัด |
1,606,000 |
2.66 |
7. |
MR. WICHAI JIRACHAROENKITKUL |
1,496,590 |
2.48 |
8. |
บริษัท Thai NVDR Company Limited |
1,407,590 |
2.33 |
9. |
ม.ร.ว. ปรีดิยาธร เทวกุล |
1,100,000 |
1.82 |
10. |
MR. CHURDSAK CHOTIMONGKOLSUB |
1,057,400 |
1.75 |
Management |
Position |
1. |
Mr. PRAKIT APISARNTHANARAX |
CHAIRMAN |
2. |
Mr. PHISAL PRAHASDANGKURA |
VICE PRESIDENT |
3. |
Mr. APIRAK APISARNTHANARAK |
MANAGING DIRECTOR / DIRECTOR |
4. |
MR. VICHIEN NAKINTANOND |
DIRECTOR |
5. |
Mr. PREECHA CHAOCHOTECHUNG |
DIRECTOR |
6. |
Mr. PICHAI CHARNSUPHARINDA |
INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE |
7. |
Miss SUKANYA NITUNGKORN |
INDEPENDENT DIRECTOR / AUDIT COMMITTEE |
8. |
Mr. BHAWAT YUPABHORN |
AUDIT COMMITTEE |
|
Statistics |
YTD 04 Jul 2022 |
2021 30 Dec 2021 |
2020 30 Dec 2020 |
Listed share (M.) |
60.45 |
60.45 |
60.45 |
Market Cap (MB.) |
604.50 |
541.03 |
510.80 |
Price (B./share) |
10.00 |
8.95 |
8.45 |
BVPS (B./Share) |
14.66 |
14.50 |
14.18 |
P/BV (X) |
0.68 |
0.62 |
0.60 |
P/E (X) |
39.25 |
34.23 |
18.54 |
Turnover Ratio (%) |
7.95 |
5.70 |
6.50 |
Value Trade/Day (MB.) |
0.42 |
0.13 |
0.14 |
Beta |
0.33 |
-0.04 |
0.23 |
|
Rate of Return |
YTD |
2021 |
2020 |
Price Change (%) |
11.73 |
5.92 |
-16.34 |
Dividend Yield (%) |
6.00 |
4.47 |
7.10 |
Payout Ratio |
2.35 |
1.53 |
1.32 |
Dividend Policy |
Minimum rate of 60% of its net profit after tax and statutory reserve. However, the dividend payment also depends on the Company?s investment and financial plans |
Dividend |
Operation Period |
Dividend/Share |
Unit |
Payment Date |
Type |
01 Jan 2021 - 31 Dec 2021 |
0.60 |
Baht |
23 May 2022 |
Cash |
01 Jan 2020 - 31 Dec 2020 |
0.40 |
Baht |
21 May 2021 |
Cash |
01 Jan 2019 - 31 Dec 2019 |
0.60 |
Baht |
22 May 2020 |
Cash |
|
|
Auditor (Effective Until 31/12/2022) |
MR. PORNCHAI KITTIPANYA-NGAM/BUNCHIKIJ CO., LTD. |
MR. THANAKORN FAKFAIPOL/BUNCHIKIJ CO., LTD. |
MISS SALEELA PUTTIJARUNGVONG/BUNCHIKIJ CO., LTD. |
|
F/S Year ended |
31/12 |
Latest Type of Report |
Unqualified opinion |
|
|
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 |
164.07 |
212.90 |
119.63 |
122.34 |
155.22 |
A/R Net |
228.59 |
204.25 |
187.95 |
312.51 |
294.59 |
Inventories |
- |
- |
- |
- |
- |
Current Assets |
587.64 |
659.79 |
502.61 |
674.93 |
833.78 |
PP&E Net |
76.21 |
86.59 |
77.88 |
89.47 |
99.11 |
Non-Current Assets |
689.79 |
586.77 |
704.15 |
583.75 |
429.17 |
Total Assets |
1,277.44 |
1,246.57 |
1,206.77 |
1,258.67 |
1,262.96 |
OD |
- |
- |
- |
- |
- |
A/P Net |
300.77 |
260.80 |
219.70 |
277.26 |
269.20 |
Current portion of LT |
- |
- |
- |
- |
- |
Current Liabilities |
331.20 |
290.19 |
248.16 |
309.02 |
303.54 |
Non-Current Liabilities |
58.05 |
57.25 |
57.99 |
58.44 |
54.03 |
Total Liabilities |
389.25 |
347.44 |
306.15 |
367.46 |
357.57 |
Authorized Capital |
94.44 |
94.44 |
94.44 |
94.44 |
94.44 |
Paid-Up Capital |
60.45 |
60.45 |
60.45 |
60.45 |
60.45 |
Premium (Discount) on Share Capital |
193.57 |
193.57 |
193.57 |
193.57 |
193.57 |
Retained Earnings (Deficit) |
656.98 |
666.98 |
669.79 |
666.97 |
684.97 |
Treasury Stock |
- |
- |
- |
- |
- |
Shares Of The Company Held By Subsidiaries |
- |
- |
- |
- |
- |
Other Components Of Equity |
-24.70 |
-23.68 |
-25.19 |
-31.63 |
-34.95 |
- Surplus (Deficits) |
- |
- |
- |
- |
- |
Shareholders' Equity |
886.31 |
897.32 |
898.62 |
889.36 |
904.04 |
Minority Interest |
1.89 |
1.81 |
2.00 |
1.85 |
1.34 |
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 |
68.79 |
65.36 |
305.40 |
158.43 |
193.70 |
Other Income |
4.95 |
5.92 |
20.28 |
143.55 |
182.03 |
Total Revenues |
74.00 |
71.89 |
332.73 |
310.30 |
388.61 |
Costs |
37.28 |
34.85 |
139.86 |
127.68 |
154.92 |
Selling And Administrative Expenses |
43.79 |
39.22 |
158.39 |
153.59 |
169.65 |
Total Cost And Expenses |
81.08 |
74.07 |
298.26 |
281.26 |
324.57 |
EBITDA |
-10.88 |
-1.83 |
42.34 |
40.11 |
85.10 |
Depre. & Amor. |
2.69 |
3.05 |
12.16 |
12.39 |
20.59 |
EBIT |
-13.56 |
-4.88 |
30.18 |
27.72 |
64.51 |
Net Profit : Owners Of The Parent |
-13.22 |
-5.93 |
22.70 |
22.11 |
53.73 |
EPS (B.) |
-0.22 |
-0.10 |
0.38 |
0.37 |
0.89 |
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 |
37.76 |
86.19 |
137.63 |
123.90 |
48.25 |
Investing Cash Flow |
6.68 |
4.40 |
-116.16 |
-120.51 |
24.63 |
Financing Cash Flow |
- |
- |
-24.18 |
-36.27 |
-54.41 |
Net Cash Flow |
44.44 |
90.59 |
-2.70 |
-32.88 |
18.47 |
more |
|
Ratios |
3M/2022 |
3M/2021 |
2021 |
2020 |
Current Ratio (X) |
1.77 |
2.27 |
2.03 |
2.18 |
ROE (%) |
1.73 |
2.56 |
2.54 |
2.47 |
ROA (%) |
1.70 |
2.34 |
2.45 |
2.20 |
D/E (X) |
0.44 |
0.39 |
0.34 |
0.41 |
Total Asset Turnover (X) |
0.27 |
0.26 |
0.27 |
0.25 |
Gross Profit Margin (%) |
45.80 |
46.68 |
54.20 |
19.41 |
EBIT Margin (%) |
-18.33 |
-6.79 |
9.07 |
8.93 |
Net Profit Margin (%) |
-17.96 |
-8.27 |
6.87 |
7.25 |
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 |
5.24 |
114.11 |
92.77 |
-18.21 |
COGs Growth |
6.99 |
30.01 |
9.54 |
-17.58 |
Total Revenue Growth |
2.93 |
11.18 |
7.23 |
-20.15 |
Total Expense Growth |
9.46 |
9.01 |
6.04 |
-13.34 |
Net Profit Growth |
N/A |
N/A |
2.67 |
-58.86 |
Cash Cycle |
3M/2022 |
3M/2021 |
2021 |
2020 |
A/R Turnover (Times) |
1.43 |
0.84 |
1.22 |
0.52 |
Avg. Collection Period (Days) |
255.79 |
432.12 |
299.06 |
699.35 |
Inventory Turnover (Times) |
N/A |
N/A |
N/A |
N/A |
Avg. Inventory Period (Days) |
- |
- |
- |
- |
A/P Turnover (Times) |
0.51 |
0.52 |
0.56 |
0.47 |
Avg. Payment Period (Days) |
720.23 |
706.07 |
648.45 |
781.10 |
Cash Cycle (Days) |
-464.44 |
-273.94 |
-349.39 |
-81.75 |
|
Trading Sign (Latest) |
Trading Alert |
Posted Date |
Lifted Date |
No Information Found |
Market Alert (Latest) |
No Information Found |
more
|
|
Other Securities |
Securities Name |
- |
|
|
 |
Source: www.set.or.th (Copyright © The Stock Exchange of Thailand) |