PROUD |
PROUD REAL ESTATE PUBLIC COMPANY LIMITED |
Property & Construction/ |
mai |
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 |
1.64 |
2.38 / 0.96 |
N/A |
1.89 |
641.47 |
1,052.01 |
4,379.83 | -26.12 |
-47.19 |
|
News |
Date/Time |
Subject |
10 May 2022 08:18 | Financial Performance Quarter 1 (F45) (Reviewed) |
09 May 2022 21:55 | Management Discussion and Analysis Quarter 1 Ending 31 Mar 2022 |
09 May 2022 21:54 | Financial Performance Quarter 1 (F45) (Reviewed) |
09 May 2022 21:53 | Financial Statement Quarter 1/2022 (Reviewed) |
05 May 2022 19:06 | Disclosure of the Minutes and Videotape of the 2022 AGM on the Company's website. |
more
|
Company Profile |
Address |
No. 900 Tonson Tower, 6th Floor, Ploenchit Road, Lumpini Sub-district, Pathumwan District Bangkok 10330 |
Telephone |
0-2035-0999 |
Fax |
0-2035-0998 |
URL |
http://www.proudrealestate.co.th |
|
Annual Report 2021 |
Establish Date |
30/03/1989 |
Listed Date |
05/10/2004 |
IPO Price (Baht) |
4.50 |
@Par1.00 Baht |
IPO Financial Advisory |
CAPITAL NOMURA SECURITIES PCL.
|
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 / Property & Construction / Property & Construction |
Free Float |
09 Mar 2022 |
08 Mar 2021 |
% /Shareholders |
|
Foreign Shareholders |
0.00% (As of 20/05/2022) |
Foreign Limit |
49.00% |
NVDR Shareholders |
0.37% (As of 20/05/2022) |
|
|
5 Yr Price Performance (Adjusted Price) |
|
Price Performance (Adjusted Price) |
Compare to Stock (%) |
Compare to Sector (%) |
Compare to Market (%) |
5 Days |
8.61 |
-3.93 |
2.03 |
20 Days |
0.61 |
5.29 |
10.24 |
60 Days |
-2.96 |
3.50 |
0.87 |
120 Days |
-10.38 |
-37.25 |
-19.49 |
YTD |
3.80 |
-29.02 |
-3.42 |
P/E (X) |
N/A |
N/A |
53.79 |
P/BV (X) |
1.89 |
4.23 |
3.43 |
Turnover Ratio (%) |
0.30 |
0.72 |
0.60 |
|
Top 10 Major Shareholders(@09 Mar 2022) |
Share |
% |
1. |
MR. PASU LIPTAPANLOP |
226,046,445 |
35.24 |
2. |
น.ส. พราวพุธ ลิปตพัลลภ |
226,046,444 |
35.24 |
3. |
บริษัท รามคำแหง 191 จำกัด |
62,000,000 |
9.67 |
4. |
น.ส. นันท์นลิน ไพบูลย์ปรีดี |
9,789,200 |
1.53 |
5. |
นาย ธนินโชตน์ ตันติภัณฑ์รักษ์ |
9,500,000 |
1.48 |
6. |
นาย VUTHICHAI PIRIYOTHAISAKUL |
7,977,700 |
1.24 |
7. |
นาย SINCHOK PIRIYOTAISAKUL |
7,692,300 |
1.20 |
8. |
นาง นภารัตน์ สิหนาทกถากุล |
4,525,800 |
0.71 |
9. |
MISS ORACHORN JAROENPONGANAN |
4,476,600 |
0.70 |
10. |
MR. PUMIPAT SINACHAROEN |
3,177,500 |
0.50 |
Management |
Position |
1. |
Mr. ANUWAT MAYTHEEWIBULWUT |
CHAIRMAN OF THE BOARD OF DIRECTORS / INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE |
2. |
Mr. VERAPONG CHAIPERM |
CHAIRMAN OF THE EXECUTIVE COMMITTEE / VICE CHAIRMAN OF THE BOARD OF DIRECTORS |
3. |
Mr. PUMIPAT SINACHAROEN |
CHIEF EXECUTIVE OFFICER / DIRECTOR |
4. |
Mr. PASU LIPTAPANLOP |
DIRECTOR |
5. |
Ms. PROUDPUTH LIPTAPANLOP |
DIRECTOR |
6. |
Mr. ANUCHA SIHANATKATHAKUL |
DIRECTOR |
7. |
Ms. ANCHALEE BUNSONSIKUL |
INDEPENDENT DIRECTOR / AUDIT COMMITTEE |
8. |
Mr. DAN SORNMANI |
INDEPENDENT DIRECTOR / AUDIT COMMITTEE |
|
Statistics |
YTD 20 May 2022 |
2021 30 Dec 2021 |
2020 30 Dec 2020 |
Listed share (M.) |
641.47 |
641.47 |
641.47 |
Market Cap (MB.) |
1,052.01 |
1,013.52 |
596.57 |
Price (B./share) |
1.64 |
1.58 |
0.93 |
BVPS (B./Share) |
0.87 |
0.99 |
1.10 |
P/BV (X) |
1.89 |
1.59 |
0.84 |
P/E (X) |
N/A |
N/A |
N/A |
Turnover Ratio (%) |
26.13 |
58.41 |
2.26 |
Value Trade/Day (MB.) |
3.22 |
2.37 |
0.06 |
Beta |
0.55 |
0.75 |
0.68 |
|
Rate of Return |
YTD |
2021 |
2020 |
Price Change (%) |
3.80 |
69.89 |
-37.16 |
Dividend Yield (%) |
N/A |
N/A |
N/A |
Payout Ratio |
N/A |
N/A |
N/A |
Dividend Policy |
Not less than 40% of the Company?s net profits after deducting corporate income tax, legal reserve and other reserve funds (with additional conditions) |
Dividend |
Operation Period |
Dividend/Share |
Unit |
Payment Date |
Type |
No Information Found |
|
|
Auditor (Effective Until 31/12/2022) |
MISS SIRIWAN SURATEPIN/EY OFFICE LIMITED |
Mr. PIYA CHAIPRUCKMALAKARN/EY OFFICE LIMITED |
Mr. SAMRAN TAENGCHAM/EY OFFICE LIMITED |
|
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 |
280.24 |
149.62 |
288.63 |
161.54 |
101.90 |
A/R Net |
1.23 |
0.27 |
0.26 |
0.22 |
0.50 |
Inventories |
3,532.46 |
1,665.30 |
3,344.85 |
1,594.10 |
1,538.38 |
Current Assets |
4,084.46 |
2,066.27 |
3,915.90 |
1,943.64 |
1,683.28 |
PP&E Net |
16.90 |
9.28 |
9.83 |
9.14 |
9.39 |
Non-Current Assets |
81.21 |
58.75 |
72.25 |
57.77 |
37.13 |
Total Assets |
4,165.67 |
2,125.02 |
3,988.16 |
2,001.41 |
1,720.41 |
OD |
23.20 |
14.30 |
19.68 |
14.10 |
14.53 |
A/P Net |
598.45 |
88.55 |
673.89 |
47.42 |
41.61 |
Current portion of LT |
1,115.07 |
- |
101.94 |
99.82 |
78.32 |
Current Liabilities |
3,148.79 |
545.64 |
2,100.86 |
537.90 |
229.51 |
Non-Current Liabilities |
459.27 |
901.64 |
1,291.39 |
770.16 |
752.90 |
Total Liabilities |
3,608.06 |
1,447.28 |
3,392.24 |
1,308.05 |
982.40 |
Authorized Capital |
673.15 |
673.15 |
673.15 |
673.15 |
673.15 |
Paid-Up Capital |
641.47 |
641.47 |
641.47 |
641.47 |
641.47 |
Premium (Discount) on Share Capital |
263.63 |
263.63 |
263.63 |
263.63 |
263.63 |
Retained Earnings (Deficit) |
-347.49 |
-227.35 |
-309.18 |
-211.74 |
-167.09 |
Treasury Stock |
- |
- |
- |
- |
- |
Shares Of The Company Held By Subsidiaries |
- |
- |
- |
- |
- |
Other Components Of Equity |
- |
- |
- |
- |
- |
- Surplus (Deficits) |
- |
- |
- |
- |
- |
Shareholders' Equity |
557.61 |
677.74 |
595.91 |
693.36 |
738.00 |
Minority Interest |
- |
- |
- |
- |
- |
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 |
- |
- |
- |
181.65 |
89.72 |
Other Income |
0.22 |
1.15 |
3.15 |
16.18 |
24.93 |
Total Revenues |
0.29 |
1.19 |
3.62 |
198.20 |
114.66 |
Costs |
- |
- |
- |
146.29 |
57.46 |
Selling And Administrative Expenses |
30.08 |
20.14 |
101.97 |
108.34 |
87.84 |
Total Cost And Expenses |
30.08 |
20.14 |
101.97 |
254.63 |
145.30 |
EBITDA |
-26.12 |
-15.95 |
-82.66 |
-44.24 |
-34.79 |
Depre. & Amor. |
3.67 |
2.99 |
15.70 |
12.18 |
1.29 |
EBIT |
-29.79 |
-18.95 |
-98.36 |
-56.42 |
-36.08 |
Net Profit : Owners Of The Parent |
-38.31 |
-15.61 |
-97.24 |
-44.82 |
-40.09 |
EPS (B.) |
-0.06 |
-0.02 |
-0.15 |
-0.07 |
-0.08 |
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 |
-83.69 |
-57.13 |
-974.81 |
114.38 |
-1,396.06 |
Investing Cash Flow |
-0.12 |
-0.43 |
-0.77 |
-7.27 |
57.33 |
Financing Cash Flow |
75.42 |
45.65 |
1,102.68 |
-47.48 |
1,433.32 |
Net Cash Flow |
-8.39 |
-11.91 |
127.10 |
59.64 |
94.59 |
more |
|
Ratios |
3M/2022 |
3M/2021 |
2021 |
2020 |
Current Ratio (X) |
1.30 |
3.79 |
1.86 |
3.61 |
ROE (%) |
-19.42 |
-6.11 |
-15.08 |
-6.26 |
ROA (%) |
-3.47 |
-2.91 |
-3.28 |
-3.03 |
D/E (X) |
6.47 |
2.14 |
5.69 |
1.89 |
Total Asset Turnover (X) |
0.00 |
0.10 |
0.00 |
0.11 |
Gross Profit Margin (%) |
N/A |
N/A |
N/A |
19.47 |
EBIT Margin (%) |
-10,201.37 |
-1,588.18 |
-2,718.61 |
-28.47 |
Net Profit Margin (%) |
-13,118.49 |
-1,308.72 |
-2,687.70 |
-22.61 |
Capital Movement (Last 3 Year) |
Date |
CA Type |
Changed paid up share |
Paid up share |
Par |
13 May 2019 |
PP |
225,694,445 |
641,468,952 |
1.00 |
13 May 2019 |
PP |
225,694,444 |
415,774,507 |
1.00 |
|
Growth Rate (%) |
3M/2022 |
3M/2021 |
2021 |
2020 |
Sales Growth |
N/A |
-100.00 |
-100.00 |
102.47 |
COGs Growth |
N/A |
-100.00 |
-100.00 |
154.57 |
Total Revenue Growth |
-75.52 |
-83.44 |
-98.17 |
72.87 |
Total Expense Growth |
49.35 |
-23.12 |
-59.95 |
75.24 |
Net Profit Growth |
N/A |
N/A |
N/A |
N/A |
Cash Cycle |
3M/2022 |
3M/2021 |
2021 |
2020 |
A/R Turnover (Times) |
N/A |
599.88 |
- |
502.66 |
Avg. Collection Period (Days) |
- |
0.61 |
N/A |
0.73 |
Inventory Turnover (Times) |
- |
0.09 |
- |
0.09 |
Avg. Inventory Period (Days) |
N/A |
4,154.12 |
N/A |
3,907.88 |
A/P Turnover (Times) |
- |
2.24 |
- |
3.29 |
Avg. Payment Period (Days) |
N/A |
163.08 |
N/A |
111.07 |
Cash Cycle (Days) |
- |
3,991.65 |
- |
3,797.54 |
|
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) |
|