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 |
0.65 |
1.40 / 0.54 |
N/A |
3.52 |
392.63 |
510.42 |
1,035.88 | -98.24 |
-1.69 |
|
News |
Date/Time |
Subject |
05 Aug 2022 21:07 | Notification of appointment of new directors instead of the resigned director |
05 Aug 2022 21:06 | Determination of the date of the Extraordinary General Meeting of Shareholders No. 1/2022, the issuance and offering of newly issued ordinary shares (Rights Offering), the issuance and offering of WAVE-W3 |
29 Jun 2022 17:10 | Report on the results of the Exercise of WAVE-W2 (F53-5) |
27 Jun 2022 17:30 | Decreasing of the company's paid-up capital of WAVE |
27 Jun 2022 17:19 | The registration of the increase of the registered capital under the general mandate scheme and the amendment of Clause 4. of the Memorandum of Association to be in line with the increase of the registered capital |
more
|
Company Profile |
Address |
MALEENONT TOWER 15th FLOOR NO.3199, RAMA IV ROAD, KWAENG KLONGTON, KHET KLONGTEO Bangkok 10110 |
Telephone |
0-2665-6705 |
Fax |
0-2665-6750 |
URL |
http://www.wave-groups.com |
|
Annual Report 2021 |
Establish Date |
19/9/1988 |
Listed Date |
05/07/1994 |
IPO Price (Baht) |
66.00 |
@Par10.00 Baht |
IPO Financial Advisory |
UNION ASIA FINANCE PUBLIC COMPANY LIMITED
|
Par |
0.50 Baht |
Last Par Change |
Old 1.00 : New 0.50 @ 30/06/2022 |
Market/Industry/Sector Change |
Effective Date |
05/01/1998 |
Previous Market/Industry/Sector |
SET / Technology / Electrical Products and Computer |
Current Market/Industry/Sector |
SET / Services / Media & Publishing |
Business |
Lifestyle & Entertainment |
Free Float |
15 Mar 2022 |
26 Mar 2021 |
% /Shareholders |
60.92% |
5,798 |
57.64% |
2,108 |
|
Foreign Shareholders |
0.05% (As of 05/08/2022) |
Foreign Limit |
49.00% |
NVDR Shareholders |
1.37% (As of 05/08/2022) |
|
|
5 Yr Price Performance (Adjusted Price) |
|
Price Performance (Adjusted Price) |
Compare to Stock (%) |
Compare to Sector (%) |
Compare to Market (%) |
5 Days |
8.33 |
7.69 |
6.66 |
20 Days |
14.04 |
17.93 |
9.78 |
60 Days |
-2.99 |
13.24 |
-0.43 |
120 Days |
-42.98 |
-29.81 |
-40.38 |
YTD |
-40.37 |
-27.85 |
-38.26 |
P/E (X) |
N/A |
42.07 |
18.59 |
P/BV (X) |
3.52 |
2.06 |
1.68 |
Turnover Ratio (%) |
0.22 |
0.21 |
0.71 |
|
Top 10 Major Shareholders(@15 Mar 2022) |
Share |
% |
1. |
MISS CATHLEEN MALEENONT |
157,676,224 |
20.08 |
2. |
บริษัท บีอีซี เวิลด์ จำกัด (มหาชน) |
58,250,000 |
7.42 |
3. |
บริษัท เดอะมอลล์ กรุ๊ป จำกัด |
46,750,000 |
5.95 |
4. |
นาย ณัฐพล จุฬางกูร |
39,348,800 |
5.01 |
5. |
บริษัท Thai NVDR Company Limited |
23,857,012 |
3.04 |
6. |
น.ส. ณัฐวรรณ ปิยะมหาโชติ |
16,377,400 |
2.09 |
7. |
MISS ORAYAPORN KARNCHANACHARI |
15,600,000 |
1.99 |
8. |
MR. WIWAT KORAPOOM |
15,000,000 |
1.91 |
9. |
นาง สุวิมล หลีสุวรรณ |
12,794,600 |
1.63 |
10. |
MR. VIRASAK BOONVORAMETEE |
10,000,000 |
1.27 |
Management |
Position |
1. |
Mr. MATTHEW KICHODHAN |
CHAIRMAN / CHIEF EXECUTIVE OFFICER |
2. |
Miss CATHLEEN MALEENONT |
DIRECTOR |
3. |
Mr. KIJCHARNPIT SUKANGWANWIT |
DIRECTOR |
4. |
Mrs. ANGKANEE RERKSIRISUK |
DIRECTOR |
5. |
Mr. SOMSAK PHAYAPDACHARCHAI |
INDEPENDENT DIRECTOR / AUDIT COMMITTEE |
6. |
Mr. PHILIPP OLIVER PIAZ |
INDEPENDENT DIRECTOR |
7. |
Mr. CHAIPRANIN VISUDHIPOL |
INDEPENDENT DIRECTOR |
8. |
Mr. PRASERT PATRADHILOK |
INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE |
9. |
M.L. NALINEE HASTINTRA |
INDEPENDENT DIRECTOR / AUDIT COMMITTEE |
|
Statistics |
YTD 05 Aug 2022 |
2021 30 Dec 2021 |
2020 30 Dec 2020 |
Listed share (M.) |
785.26 |
785.26 |
785.26 |
Market Cap (MB.) |
510.42 |
855.94 |
479.01 |
Price (B./share) |
0.65 |
1.09 |
0.61 |
BVPS (B./Share) |
0.18 |
1.01 |
1.60 |
P/BV (X) |
3.52 |
1.08 |
0.64 |
P/E (X) |
N/A |
N/A |
N/A |
Turnover Ratio (%) |
246.92 |
809.26 |
27.09 |
Value Trade/Day (MB.) |
15.72 |
26.39 |
0.44 |
Beta |
1.86 |
1.42 |
0.57 |
|
Rate of Return |
YTD |
2021 |
2020 |
Price Change (%) |
-40.37 |
78.69 |
-47.92 |
Dividend Yield (%) |
N/A |
N/A |
N/A |
Payout Ratio |
N/A |
N/A |
N/A |
Dividend Policy |
Approximately not lower than 50 percent of its net profit after deducted for corporate income tax and after deducted for statutory reserves and other reserve each year |
Dividend |
Operation Period |
Dividend/Share |
Unit |
Payment Date |
Type |
No Information Found |
|
|
Auditor (Effective Until 31/12/2022) |
MR. PAIBOON TUNKOON/PRICEWATERHOUSE COOPERS ABAS LIMITED |
Ms. NUNTIKA LIMVIRIYALERS/PRICEWATERHOUSE COOPERS ABAS LIMITED |
Ms. THITINUN WAENKAEW/PRICEWATERHOUSE COOPERS ABAS 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 |
5.01 |
10.56 |
6.35 |
14.09 |
70.06 |
A/R Net |
15.15 |
25.57 |
11.64 |
27.09 |
53.77 |
Inventories |
0.41 |
7.69 |
0.43 |
10.60 |
21.37 |
Current Assets |
31.50 |
428.47 |
230.43 |
438.34 |
1,693.62 |
PP&E Net |
22.93 |
62.18 |
25.92 |
71.47 |
117.98 |
Non-Current Assets |
644.05 |
1,446.30 |
646.80 |
1,490.64 |
1,686.79 |
Total Assets |
675.55 |
1,874.76 |
877.23 |
1,928.97 |
3,380.41 |
OD |
64.22 |
80.07 |
69.26 |
63.51 |
130.99 |
A/P Net |
42.86 |
94.29 |
37.91 |
96.16 |
98.84 |
Current portion of LT |
125.79 |
235.06 |
125.35 |
203.81 |
222.39 |
Current Liabilities |
452.54 |
782.85 |
645.31 |
763.70 |
1,523.45 |
Non-Current Liabilities |
77.92 |
270.38 |
101.65 |
346.13 |
326.69 |
Total Liabilities |
530.47 |
1,053.23 |
746.96 |
1,109.82 |
1,850.14 |
Authorized Capital |
1,415.00 |
1,520.84 |
1,415.00 |
1,520.84 |
510.07 |
Paid-Up Capital |
785.26 |
785.26 |
785.26 |
785.26 |
467.95 |
Premium (Discount) on Share Capital |
353.62 |
353.62 |
353.62 |
353.62 |
448.80 |
Retained Earnings (Deficit) |
-992.74 |
-303.28 |
-998.28 |
-304.43 |
-132.00 |
Treasury Stock |
- |
- |
- |
- |
- |
Shares Of The Company Held By Subsidiaries |
- |
- |
- |
- |
- |
Other Components Of Equity |
-1.06 |
-14.07 |
-10.33 |
-15.30 |
50.87 |
- Surplus (Deficits) |
- |
- |
- |
- |
- |
Shareholders' Equity |
145.08 |
821.53 |
130.27 |
819.15 |
835.62 |
Minority Interest |
- |
- |
- |
- |
694.65 |
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 |
56.07 |
127.88 |
286.04 |
701.19 |
1,087.44 |
Other Income |
0.73 |
20.09 |
46.50 |
11.42 |
14.45 |
Total Revenues |
56.80 |
147.97 |
332.54 |
712.61 |
1,101.90 |
Costs |
54.33 |
84.65 |
214.29 |
383.48 |
592.74 |
Selling And Administrative Expenses |
36.12 |
83.49 |
131.64 |
440.37 |
604.88 |
Total Cost And Expenses |
90.44 |
168.14 |
990.34 |
923.12 |
1,197.62 |
EBITDA |
-98.24 |
35.10 |
-480.39 |
18.87 |
144.51 |
Depre. & Amor. |
16.12 |
46.36 |
152.15 |
231.12 |
165.63 |
EBIT |
-114.36 |
-11.26 |
-632.55 |
-212.24 |
-21.12 |
Net Profit : Owners Of The Parent |
6.68 |
1.15 |
-692.76 |
-201.09 |
-64.11 |
EPS (B.) |
0.01 |
0.00 |
-0.88 |
-0.38 |
-0.14 |
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 |
-0.05 |
34.19 |
78.60 |
229.28 |
199.22 |
Investing Cash Flow |
41.38 |
16.69 |
213.35 |
-376.85 |
-118.95 |
Financing Cash Flow |
-37.64 |
-70.96 |
-321.88 |
-91.82 |
11.09 |
Net Cash Flow |
3.69 |
-20.08 |
-29.93 |
-239.39 |
91.36 |
more |
|
Ratios |
3M/2022 |
3M/2021 |
2021 |
2020 |
Current Ratio (X) |
0.07 |
0.55 |
0.36 |
0.57 |
ROE (%) |
-142.19 |
-16.68 |
-145.93 |
-24.30 |
ROA (%) |
-57.69 |
-6.48 |
-45.08 |
-7.99 |
D/E (X) |
3.66 |
1.28 |
5.73 |
1.35 |
Total Asset Turnover (X) |
0.19 |
0.23 |
0.24 |
0.27 |
Gross Profit Margin (%) |
3.12 |
33.80 |
25.08 |
45.31 |
EBIT Margin (%) |
-201.31 |
-7.61 |
-190.22 |
-29.78 |
Net Profit Margin (%) |
11.77 |
0.78 |
-208.33 |
-31.82 |
Capital Movement (Last 3 Year) |
Date |
CA Type |
Changed paid up share |
Paid up share |
Par |
20 Oct 2020 |
XR |
317,310,110 |
785,261,701 |
1.00 |
|
Growth Rate (%) |
3M/2022 |
3M/2021 |
2021 |
2020 |
Sales Growth |
-56.15 |
-43.82 |
-59.21 |
-35.52 |
COGs Growth |
-35.83 |
-35.19 |
-44.12 |
-35.30 |
Total Revenue Growth |
-61.61 |
-35.74 |
-53.33 |
-35.33 |
Total Expense Growth |
-46.21 |
-38.91 |
7.28 |
-22.92 |
Net Profit Growth |
479.90 |
N/A |
N/A |
N/A |
Cash Cycle |
3M/2022 |
3M/2021 |
2021 |
2020 |
A/R Turnover (Times) |
10.52 |
12.49 |
14.77 |
17.34 |
Avg. Collection Period (Days) |
34.69 |
29.23 |
24.71 |
21.05 |
Inventory Turnover (Times) |
45.37 |
30.60 |
38.85 |
23.99 |
Avg. Inventory Period (Days) |
8.04 |
11.93 |
9.40 |
15.21 |
A/P Turnover (Times) |
2.68 |
3.30 |
3.20 |
3.93 |
Avg. Payment Period (Days) |
136.07 |
110.63 |
114.18 |
92.80 |
Cash Cycle (Days) |
-93.33 |
-69.48 |
-80.07 |
-56.54 |
|
Trading Sign (Latest) |
Trading Alert |
Posted Date |
Lifted Date |
C |
02 Mar 2022 |
- |
|
Other Securities |
Securities Name |
WAVE-W2, WAVE-W2-R |
|
|
 |
Source: www.set.or.th (Copyright © The Stock Exchange of Thailand) |