Company Summary
UPA UNITED POWER OF ASIA PUBLIC COMPANY LIMITED
Resources/
mai
CG Report:   
 
  Data as of 23 Sep 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
0.26 0.74 / 0.24 N/A 0.82 6,565.39 3,414.00 4,840.21 119.93 22.21
News
Date/Time Subject
15 Sep 2022 17:18   Notification of the 3rd Exercise of the Warrant to Purchase Ordinary Shares of United Power of Asia Public Company Limited No. 2 (UPA-W2)
15 Sep 2022 17:17   Notification the exercise of UPA-W2
11 Aug 2022 12:34   Clarification the progress of the deposit for investing.
11 Aug 2022 09:32   Financial Performance Quarter 2 (F45) (Reviewed) (Edited)
11 Aug 2022 09:19   Financial Performance Quarter 2 (F45) (Reviewed)
more

Company Profile
Address 127, Gaysorn Tower Building, Floor 28, Room no. A,B,D, Ratchadamri Rd., Lumpini, Pathumwan Bangkok 10330
Telephone 0-2677-7151
Fax 0-2677-7152
URL http://www.unitedpowerofasia.com
Establish Date 2000 Listed Date 27/05/2010
IPO Price (Baht) 1.60 @Par0.50 Baht
IPO Financial Advisory
  • FINNEX ADVISORY COMPANY LIMITED
  • Par 0.50 Baht
    Last Par Change N/A

    Market/Industry/Sector Change
    Effective Date 01/07/2020
    Previous Market/Industry/Sector mai  / Technology / Technology
    Current Market/Industry/Sector mai  / Resources / Resources

    Business
    The Company engages in the business of real estate development and power development

    Free Float 25 Mar 2022 17 Mar 2021
    % /Shareholders
    81.79% 31,037 63.02% 9,276
    Foreign Shareholders 21.11% (As of 23/09/2022) Foreign Limit 49.00%
    NVDR Shareholders  2.08% (As of 23/09/2022)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
    5 Days -3.70 -2.29 -4.22
    20 Days -3.70 -4.97 -8.31
    60 Days -13.33 -11.04 -23.18
    120 Days -56.67 -47.21 -59.75
    YTD -29.73 -20.87 -39.77
    P/E (X) N/A N/A 60.44
    P/BV (X) 0.82 1.32 3.49
    Turnover Ratio (%) 0.47 0.45 0.46

    Top 10 Shareholders(@25 Mar 2022) Share %
    1. UOB KAY HIAN PRIVATE LIMITED 1,238,889,243 9.44
    2. CAPITAL ASIA INVESTMENTS PTE. LTD. CAI-CTB-20181904F 1,152,326,216 8.78
    3. บริษัท Thai NVDR Company Limited 368,870,690 2.81
    4. MR. VRIT YONGSAKUL 285,250,000 2.17
    5. DBS BANK LTD 260,000,000 1.98
    6. นาย ณัฐพล ทรงสายชลชัย 238,772,000 1.82
    7. นาย สุทธิพจน์ อริยสุทธิวงศ์ 214,500,000 1.63
    8. MR. PAVICH CHAITHAMMAKORN 206,599,400 1.57
    9. MISS SUTTHASINEE SAGULKOO 200,000,000 1.52
    10. นาย วินัย ปวิทย์วัฒนา 159,000,000 1.21

    Management Position
    1. Mr. TIRAWAT SUTJARITKUL CHAIRMAN OF THE BOARD OF DIRECTORS / INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    2. Mr. WIT SUWANASRI CHIEF EXECUTIVE OFFICER (ACTING) / DIRECTOR
    3. Mr. KAWIN CHALERMROJ DIRECTOR
    4. Mr. JOHN EDWARD MC COSH DIRECTOR
    5. Mr. THAWORN PORNPANUSSRI INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE
    6. Mr. CHIRIDACHA PHUNGSUNTHORN INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    23 Sep 2022
    2021
    30 Dec 2021
    2020
    30 Dec 2020
    Listed share (M.) 13,130.78  10,130.34  10,130.34 
    Market Cap (MB.) 3,414.00  3,748.23  2,127.37 
    Price (B./share) 0.26  0.37  0.20 
    BVPS (B./Share) 0.32  0.29  0.37 
    P/BV (X) 0.82  1.59  0.85 
    P/E (X) N/A  N/A  N/A 
    Turnover Ratio (%) 460.25  426.02  107.10 
    Value Trade/Day (MB.) 173.61  64.38  7.08 
    Beta 0.95  0.99  1.09 
     
    Rate of Return YTD  2021  2020 
    Price Change (%) -29.73  82.13  11.07 
    Dividend Yield (%) N/A  N/A  N/A 
    Payout Ratio N/A  N/A  N/A 
    Dividend Policy Not less than 40 percent of the net profits, after income tax and legal reserves. Such rate is subject to change as deemed necessary and appropriate by taking into account the maximum benefit of the shareholders

    Dividend
    Operation Period Dividend/Share Unit Payment Date Type
    No Information Found
     
    Auditor
    (Effective Until 31/12/2022)
    MR. KRIT CHATCHAVALWONG/PRICEWATERHOUSE COOPERS ABAS LIMITED
    MR. BOONRUENG LERDWISESWIT/PRICEWATERHOUSE COOPERS ABAS LIMITED
    Ms. NUNTIKA LIMVIRIYALERS/PRICEWATERHOUSE COOPERS ABAS LIMITED
    F/S Year ended 31/12
    Latest Type of Report Unqualified opinion
    Financial Data
    Statement of Financial Position (MB.) 6M/2022 
    (01/01/22 
    -30/06/22) 
    6M/2021 
    (01/01/21 
    -30/06/21) 
    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 70.97 212.85 76.77 35.90 327.91
    A/R Net 87.23 64.92 75.11 588.87 721.23
    Inventories 490.39 519.92 490.39 519.92 525.54
    Current Assets 1,175.86 1,318.12 1,269.99 1,198.57 2,032.44
    PP&E Net 1,610.12 1,595.03 1,616.32 537.34 454.98
    Non-Current Assets 4,481.29 2,929.00 3,463.32 1,918.70 637.49
    Total Assets 5,657.15 4,247.12 4,733.31 3,117.27 2,669.93
    OD 5.56 5.56 5.56 5.56 5.61
    A/P Net 40.18 86.39 65.66 108.50 107.86
    Current portion of LT 86.93 73.11 84.61 - -
    Current Liabilities 271.20 406.71 569.14 128.40 121.47
    Non-Current Liabilities 934.15 808.68 954.98 29.16 24.08
    Total Liabilities 1,205.36 1,215.39 1,524.12 157.56 145.55
    Authorized Capital 7,578.21 5,065.17 7,578.21 5,335.00 3,335.00
    Paid-Up Capital 6,565.39 5,065.17 5,065.17 5,065.17 3,335.00
    Premium (Discount) on Share Capital -1,474.90 -874.90 -874.90 -874.90 336.22
    Retained Earnings (Deficit) -1,213.32 -1,207.58 -1,225.00 -1,212.78 -1,148.80
    Treasury Stock - - - - -
    Shares Of The Company Held By Subsidiaries - - - - -
    Other Components Of Equity 282.81 -10.19 60.35 -17.74 1.75
     - Surplus (Deficits) - - - - -
    Shareholders' Equity 4,159.97 2,972.49 3,025.62 2,959.75 2,524.17
    Minority Interest 291.82 59.23 183.57 -0.03 0.21
    more
    Statement of Comprehensive Income (MB.) 6M/2022 
    (01/01/22 
    -30/06/22) 
    6M/2021 
    (01/01/21 
    -30/06/21) 
    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 161.98 128.24 292.93 48.89 48.25
    Other Income 3.56 0.54 13.63 4.17 28.61
    Total Revenues 165.54 128.79 306.56 53.05 76.87
    Costs 79.28 44.64 166.55 23.83 24.49
    Selling And Administrative Expenses 56.45 54.81 105.24 116.58 102.48
    Total Cost And Expenses 135.73 99.45 271.79 140.41 126.98
    EBITDA 119.93 79.06 177.09 -61.02 -37.43
    Depre. & Amor. 69.71 39.01 122.64 26.24 21.94
    EBIT 50.22 40.05 54.45 -87.26 -59.37
    Net Profit : Owners Of The Parent 11.68 5.19 -12.23 -84.76 -63.69
    EPS (B.) 0.00 0.00 -0.00 -0.01 -0.01
    more
    Statement of Cash Flow (MB.) 6M/2022 
    (01/01/22 
    -30/06/22) 
    6M/2021 
    (01/01/21 
    -30/06/21) 
    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 16.00 16.92 71.45 303.20 -436.97
    Investing Cash Flow -708.70 188.72 36.40 -1,108.65 362.30
    Financing Cash Flow 684.82 -31.01 -69.09 513.04 -5.35
    Net Cash Flow -7.88 174.63 38.76 -292.41 -80.03
    more
    Annualized: ROE, ROA
    Ratios 6M/2022  6M/2021  2021  2020 
    Current Ratio (X) 4.34 3.24 2.23 9.33
    ROE (%) -0.16 -2.39 -0.41 -3.09
    ROA (%) 1.30 -0.95 1.39 -3.02
    D/E (X) 0.27 0.40 0.47 0.05
    Total Asset Turnover (X) 0.07 0.04 0.08 0.02
    Gross Profit Margin (%) 51.06 65.19 43.14 51.25
    EBIT Margin (%) 30.34 31.10 17.76 -164.48
    Net Profit Margin (%) 11.12 9.38 -1.51 -160.22

    Information only PP, PO, XR and XD
    Capital Movement (Last 3 Year)
    Date CA Type Changed paid up share Paid up share Par
    21 Jan 2022 XR 2,999,999,996 13,130,342,921 0.50
    15 Oct 2020 XR 3,460,342,750 10,130,342,925 0.50

    Growth Rate (%) 6M/2022  6M/2021  2021  2020 
    Sales Growth 26.31 363.43 499.19 1.31
    COGs Growth 77.60 258.40 598.86 -2.70
    Total Revenue Growth 28.53 177.90 477.84 -30.98
    Total Expense Growth 36.48 52.36 93.57 10.58
    Net Profit Growth 125.04 N/A N/A N/A

    Annualized
    Cash Cycle 6M/2022  6M/2021  2021  2020 
    A/R Turnover (Times) 4.29 0.25 0.88 0.07
    Avg. Collection Period (Days) 85.00 1,460.75 413.67 4,890.75
    Inventory Turnover (Times) 0.40 0.11 0.33 0.05
    Avg. Inventory Period (Days) 916.45 3,406.09 1,107.05 8,005.83
    A/P Turnover (Times) 3.18 0.59 1.91 0.22
    Avg. Payment Period (Days) 114.81 614.98 190.84 1,656.79
    Cash Cycle (Days) 886.64 4,251.85 1,329.89 11,239.79


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

    Market Alert (Latest)
    Market Surveillance Measures List 14 Feb 2022 - 25 Mar 2022
    more

    Only Preferred Share and Warrants
    Other Securities
    Securities Name UPA-W2, UPA-W2-R

    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.