|
Price (B.) |
52 Week High/Low |
P/E (X) |
P/BV (X) |
Paid-up (MB.) |
Market Cap (MB.) |
EV (MB.) |
EBITDA (MB.) |
EV/EBITDA |
7.95 |
14.80 / 5.77 |
37.76 |
7.72 |
301.00 |
4,785.88 |
4,549.73 | 35.85 |
30.07 |
|
News |
Date/Time |
Subject |
27 May 2022 08:35 | No Right Adjustment of YGG-W1 |
17 May 2022 19:09 | Notification of the preparation of transferring listed securities of YGG from the Market for Alternative Investment (mai) to the Stock Exchange of Thailand (SET) |
17 May 2022 09:31 | Approval of Interim Dividend Payment (Edit Dividend Payment Date) |
17 May 2022 09:06 | Approval of Interim Dividend Payment (Edit Record Date) |
17 May 2022 08:12 | Financial Performance Quarter 1 (F45) (Reviewed) |
more
|
Company Profile |
Address |
348 Soi Ladprao 94 (Punjamitr), Pubphla, Wangthonglang Bangkok 10310 |
Telephone |
0-2934-4364 |
Fax |
0-2934-4560 |
URL |
http://www.ygg-cg.com |
|
Annual Report 2020 |
Establish Date |
- |
Listed Date |
07/01/2020 |
IPO Price (Baht) |
5.00 |
@Par0.50 Baht |
IPO Financial Advisory |
Yuanta Securities (Thailand) Company Limited.
|
Par |
0.50 Baht |
Last Par Change |
N/A |
Business |
Design and conduct computer graphic for commercials, films/movies and games |
Free Float |
29 Mar 2022 |
15 Mar 2021 |
% /Shareholders |
45.15% |
7,549 |
26.32% |
2,470 |
|
Foreign Shareholders |
0.04% (As of 30/06/2022) |
Foreign Limit |
49.00% |
NVDR Shareholders |
2.63% (As of 30/06/2022) |
|
|
5 Yr Price Performance (Adjusted Price) |
|
Price Performance (Adjusted Price) |
Compare to Stock (%) |
Compare to Sector (%) |
Compare to Market (%) |
5 Days |
0.63 |
2.17 |
1.38 |
20 Days |
-20.50 |
-14.90 |
-14.01 |
60 Days |
-27.73 |
-23.88 |
-20.33 |
120 Days |
-22.14 |
-22.51 |
-24.17 |
YTD |
-22.14 |
-22.51 |
-24.17 |
P/E (X) |
37.76 |
36.34 |
50.98 |
P/BV (X) |
7.72 |
3.71 |
3.11 |
Turnover Ratio (%) |
1.68 |
0.34 |
0.50 |
|
Top 10 Major Shareholders(@31 May 2022) |
Share |
% |
1. |
MR. Tanat Juwiwat |
247,679,026 |
41.14 |
2. |
MR. Saroot Tubloy |
82,489,728 |
13.70 |
3. |
บริษัท Thai NVDR Company Limited |
15,817,450 |
2.63 |
4. |
น.ส. HATHAIRAT THAVORNPANICHKIJ |
15,395,533 |
2.56 |
5. |
นาย KOBPONG PROMPANYA |
7,753,300 |
1.29 |
6. |
MRS. WANMUANG SEE |
7,671,149 |
1.27 |
7. |
นาย ชวลิต จรัสโชติพินิต |
7,000,000 |
1.16 |
8. |
MISS THIPCHUTAR PAPARWEKORN |
4,675,401 |
0.78 |
9. |
MR. VIBOON KOSONTANAWONG |
4,353,500 |
0.72 |
10. |
น.ส. กฤติยา หงส์หิรัญ |
3,996,400 |
0.66 |
Management |
Position |
1. |
Miss VILAILAK AUNYAMANEERAT |
CHAIRMAN OF THE BOARD / INDEPENDENT DIRECTOR / AUDIT COMMITTEE |
2. |
Mr. TANAT JUWIWAT |
CHIEF EXECUTIVE OFFICER / DIRECTOR |
3. |
Mr. SAROOT TUBLOY |
DIRECTOR |
4. |
Mr. SARUN SUTUNTIVORAKOON |
DIRECTOR |
5. |
Mr. SUVINAI TOSIRISUK |
INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE |
6. |
Miss CHAYANANT TIYATRAKARNCHAI |
INDEPENDENT DIRECTOR / AUDIT COMMITTEE |
|
Statistics |
YTD 30 Jun 2022 |
2021 30 Dec 2021 |
2020 30 Dec 2020 |
Listed share (M.) |
602.00 |
180.00 |
180.00 |
Market Cap (MB.) |
4,785.88 |
5,985.00 |
3,186.00 |
Price (B./share) |
7.95 |
10.21 |
5.44 |
BVPS (B./Share) |
1.03 |
2.09 |
2.02 |
P/BV (X) |
7.72 |
15.88 |
8.78 |
P/E (X) |
37.76 |
61.98 |
72.16 |
Turnover Ratio (%) |
180.62 |
210.52 |
500.62 |
Value Trade/Day (MB.) |
86.49 |
39.53 |
34.95 |
Beta |
0.89 |
0.40 |
1.60 |
|
Rate of Return |
YTD |
2021 |
2020 |
Price Change (%) |
-22.14 |
87.85 |
8.71 |
Dividend Yield (%) |
0.88 |
0.53 |
0.69 |
Payout Ratio |
0.74 |
0.65 |
1.25 |
Dividend Policy |
Not less than 40 percent of the net income as appeared in the separate financial statements of the Company after deducting tax and legal reserves as required by the Company?s articles of association and the law (with additional conditions) |
Dividend |
Operation Period |
Dividend/Share |
Unit |
Payment Date |
Type |
01 Jan 2022 - 31 Mar 2022 |
0.109 |
Baht |
13 Jun 2022 |
Cash |
01 Jan 2021 - 30 Sep 2021 |
2.90323 : 1.00 |
Share |
03 Mar 2022 |
Stock |
01 Apr 2021 - 30 Jun 2021 |
0.155 |
Baht |
09 Sep 2021 |
Cash |
01 Jan 2021 - 31 Mar 2021 |
0.08 |
Baht |
11 Jun 2021 |
Cash |
01 Jan 2020 - 31 Dec 2020 |
0.115 |
Baht |
14 May 2021 |
Cash |
- |
0.125 |
Baht |
09 Dec 2020 |
Cash |
01 Jan 2020 - 31 Mar 2020 |
0.06 |
Baht |
12 Jun 2020 |
Cash |
- |
0.122 |
Baht |
30 Apr 2020 |
Cash |
|
|
Auditor (Effective Until 31/12/2022) |
MR. PAIBOON TUNKOON/PRICEWATERHOUSE COOPERS ABAS LIMITED |
MISS SAKUNA YAMSAKUL/PRICEWATERHOUSE COOPERS ABAS LIMITED |
MISS SINSIRI THANGSOMBAT/PRICEWATERHOUSE COOPERS ABAS 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 |
Company |
Company |
Company |
Company |
Company |
Cash And Cash Equivalents |
276.69 |
78.12 |
150.71 |
80.49 |
231.07 |
A/R Net |
47.04 |
29.49 |
14.73 |
16.00 |
43.02 |
Inventories |
- |
- |
- |
- |
0.22 |
Current Assets |
481.36 |
308.79 |
329.69 |
290.89 |
335.42 |
PP&E Net |
55.19 |
61.88 |
56.85 |
64.52 |
50.79 |
Non-Current Assets |
178.96 |
106.43 |
124.68 |
104.45 |
87.72 |
Total Assets |
660.32 |
415.22 |
454.37 |
395.34 |
423.15 |
OD |
- |
- |
- |
- |
7.20 |
A/P Net |
18.57 |
18.05 |
16.44 |
10.98 |
17.74 |
Current portion of LT |
- |
- |
- |
0.65 |
5.77 |
Current Liabilities |
30.78 |
25.94 |
32.03 |
18.85 |
37.86 |
Non-Current Liabilities |
9.77 |
11.70 |
10.27 |
14.59 |
24.62 |
Total Liabilities |
40.55 |
37.63 |
42.30 |
33.44 |
62.49 |
Authorized Capital |
346.00 |
90.00 |
90.00 |
90.00 |
90.00 |
Paid-Up Capital |
301.00 |
90.00 |
90.00 |
90.00 |
90.00 |
Premium (Discount) on Share Capital |
236.57 |
239.26 |
239.26 |
239.26 |
239.33 |
Retained Earnings (Deficit) |
80.37 |
46.50 |
80.98 |
30.81 |
31.28 |
Treasury Stock |
- |
- |
- |
- |
- |
Shares Of The Company Held By Subsidiaries |
- |
- |
- |
- |
- |
Other Components Of Equity |
1.83 |
1.83 |
1.83 |
1.83 |
0.05 |
- Surplus (Deficits) |
- |
- |
- |
- |
- |
Shareholders' Equity |
619.77 |
377.59 |
412.07 |
361.90 |
360.66 |
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 |
Company |
Company |
Company |
Company |
Company |
Revenue From Operations |
86.56 |
60.80 |
284.61 |
226.56 |
195.68 |
Other Income |
0.20 |
0.14 |
3.09 |
1.51 |
0.92 |
Total Revenues |
86.76 |
60.94 |
287.70 |
228.06 |
196.60 |
Costs |
47.45 |
37.31 |
155.88 |
134.02 |
114.22 |
Selling And Administrative Expenses |
8.29 |
8.74 |
17.65 |
35.13 |
29.42 |
Total Cost And Expenses |
55.74 |
46.04 |
173.53 |
169.15 |
146.27 |
EBITDA |
35.85 |
20.07 |
135.51 |
75.71 |
66.12 |
Depre. & Amor. |
4.75 |
4.93 |
20.54 |
18.27 |
15.78 |
EBIT |
31.10 |
15.15 |
114.97 |
57.44 |
50.33 |
Net Profit : Owners Of The Parent |
30.39 |
15.69 |
112.05 |
56.57 |
48.63 |
EPS (B.) |
0.14 |
0.09 |
0.62 |
0.31 |
0.38 |
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 |
Company |
Company |
Company |
Company |
Company |
Operating Cash Flow |
-4.44 |
6.26 |
118.46 |
101.51 |
27.12 |
Investing Cash Flow |
-47.76 |
-5.19 |
19.02 |
-158.34 |
-3.29 |
Financing Cash Flow |
178.18 |
-3.44 |
-67.26 |
-93.76 |
200.30 |
Net Cash Flow |
125.98 |
-2.37 |
70.23 |
-150.59 |
224.13 |
more |
|
Ratios |
3M/2022 |
3M/2021 |
2021 |
2020 |
Current Ratio (X) |
15.64 |
11.91 |
10.29 |
15.43 |
ROE (%) |
25.42 |
15.77 |
28.95 |
15.66 |
ROA (%) |
24.35 |
14.16 |
27.06 |
14.04 |
D/E (X) |
0.07 |
0.10 |
0.10 |
0.09 |
Total Asset Turnover (X) |
0.58 |
0.55 |
0.68 |
0.56 |
Gross Profit Margin (%) |
45.18 |
38.64 |
45.23 |
40.85 |
EBIT Margin (%) |
35.85 |
24.85 |
39.96 |
25.19 |
Net Profit Margin (%) |
35.03 |
25.75 |
38.95 |
24.80 |
Capital Movement (Last 3 Year) |
Date |
CA Type |
Changed paid up share |
Paid up share |
Par |
08 Mar 2022 |
XR |
359,999,998 |
601,997,187 |
0.50 |
03 Mar 2022 |
XD |
61,997,189 |
241,997,189 |
0.50 |
|
Growth Rate (%) |
3M/2022 |
3M/2021 |
2021 |
2020 |
Sales Growth |
42.36 |
14.40 |
25.63 |
15.78 |
COGs Growth |
27.19 |
38.73 |
16.31 |
17.33 |
Total Revenue Growth |
42.36 |
6.49 |
26.15 |
16.00 |
Total Expense Growth |
21.05 |
3.81 |
2.59 |
15.64 |
Net Profit Growth |
93.68 |
19.19 |
98.07 |
16.32 |
Cash Cycle |
3M/2022 |
3M/2021 |
2021 |
2020 |
A/R Turnover (Times) |
8.11 |
7.00 |
18.52 |
7.68 |
Avg. Collection Period (Days) |
45.00 |
52.14 |
19.71 |
47.54 |
Inventory Turnover (Times) |
N/A |
1,332.51 |
N/A |
1,236.43 |
Avg. Inventory Period (Days) |
- |
0.27 |
- |
0.30 |
A/P Turnover (Times) |
9.07 |
11.88 |
11.37 |
9.33 |
Avg. Payment Period (Days) |
40.26 |
30.73 |
32.11 |
39.12 |
Cash Cycle (Days) |
4.74 |
21.68 |
-12.40 |
8.72 |
|
Trading Sign (Latest) |
Trading Alert |
Posted Date |
Lifted Date |
No Information Found |
|
Other Securities |
Securities Name |
YGG-W1, YGG-W1-R |
|
|
 |
Source: www.set.or.th (Copyright © The Stock Exchange of Thailand) |