Company Summary
AIE AI ENERGY PUBLIC COMPANY LIMITED
Resources
mai
CG Report:   -
 
  Data as of 16 Aug 2019  
Price (B.) 52 Week High/Low P/E (X) P/BV (X) Paid-up (MB.) Market Cap (MB.) EV (MB.) EBITDA (MB.) EV/EBITDA
0.42 0.84 / 0.37 N/A 1.24 1,308.07 2,197.56 2,399.73 -23.27 -51.06
News
Date/Time Subject
13 Aug 2019 17:03   Reviewed Quarter 2 and Consolidated F/S (F45-3)
13 Aug 2019 17:03   Management Discussion and Analysis Quarter 2 Ending 30 Jun 2019
13 Aug 2019 17:00   Financial Statement Quarter 2/2019 (Reviewed)
21 Jun 2019 17:45   List of securities which fulfilled the market surveillance criteria
07 Jun 2019 07:52   SET requests investors to carefully scrutinize the information of AI and AIE
more

Company Profile
Address 55/2 Moo 8 Sethakit 1 Rd., Klong Maduea, Krathum Baen Samut Sakhon 74110
Telephone 0-3487-7485-8
Fax 0-3487-7491-2
URL www.aienergy.co.th
  Annual Report 2018
Establish Date 4/10/2006 Listed Date 06/01/2014
IPO Price (Baht) 4.75 @Par1.00 Baht
IPO Financial Advisory
  • ASSET PRO MANAGEMENT COMPANY LIMITED
  • Par 0.25 Baht
    Last Par Change Old 1.00 : New 0.25 @ 06/05/2015

    Market/Industry/Sector Change
    Effective Date 05/01/2015
    Previous Market/Industry/Sector mai  / MAI Industry / Medium-Sized Enterprise
    Current Market/Industry/Sector mai  / Resources / Resources

    Business
    The manufacturer and distributor of palm oil comprising of Biodiesel, Palm Olein and by product, and also production contract of Refine crude palm oil and Palm Olein.

    Free Float 14 Mar 2019 14 Mar 2018
    % /Shareholders
    27.16% 5,301 29.64% 5,298
    Foreign Shareholders 0.01% (As of 16/08/2019) Foreign Limit 49.00%
    NVDR Shareholders  0.12% (As of 16/08/2019)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Industry (%) Compare to Market (%)
    5 Days -32.26 -27.32 -29.70
    20 Days -36.36 -30.63 -31.66
    60 Days -37.31 -39.33 -38.94
    120 Days -37.31 -38.02 -31.37
    YTD -37.31 -42.66 -36.16
    P/E (X) N/A N/A 40.36
    P/BV (X) 1.24 1.29 1.73
    Turnover Ratio (%) 0.34 0.22 0.21

    Top 10 Major Shareholders(@14 Mar 2019) Share %
    1. บริษัท เอเชียน อินซูเลเตอร์ จำกัด (มหาชน) 3,232,099,488 61.77
    2. นาย นพพล ธารีรัตนาวิบูลย์ 331,340,107 6.33
    3. นาย ธนิตย์ ธารีรัตนาวิบูลย์ 95,595,456 1.83
    4. นาย วิชิต ชินวงศ์วรกุล 51,772,320 0.99
    5. นาง โสภา ธารีรัตนาวิบูลย์ 48,502,761 0.93
    6. นาง จารุณี วรกิจจานุวัฒน์ 36,056,625 0.69
    7. นาย ณรงค์ ธารีรัตนาวิบูลย์ 29,787,777 0.57

    Management Position
    1. Mr. NARONG THARERATANAVIBOOL CHAIRMAN / CHAIRMAN OF EXECUTIVE DIRECTORS COMMITEE
    2. Mr. THANIT THARERATANAVIBOOL VICE CHAIRMAN
    3. Miss PIMWAN THARERATANAVIBOOL MANAGING DIRECTOR / DIRECTOR
    4. Mr. DAMRONG JOONGWONG DIRECTOR
    5. Mr. KAWEEPHONG HIRANKASI INDEPENDENT DIRECTOR / CHAIRMAN OF AUDIT COMMITTEE
    6. Mr. SAMPAN HUNPAYON INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    7. Mr. CHOTI SONTIWATTANANONT INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    16 Aug 2019
    2018
    28 Dec 2018
    2017
    29 Dec 2017
    Listed share (M.) 5,232.29  5,232.29  4,520.00 
    Market Cap (MB.) 2,197.56 
    Price (B./share) 0.42  0.67  0.67 
    BVPS (B./Share) 0.34  0.36  0.39 
    P/BV (X) 1.24 
    P/E (X) N/A 
    Turnover Ratio (%) 64.63  N/A  N/A 
    Value Trade/Day (MB.) 14.15 
    Beta
     
    Rate of Return YTD  2018  2017 
    Price Change (%) -37.31  0.00  0.00 
    Dividend Yield (%) N/A 
    Payout Ratio N/A 
    Dividend Policy Not less than 40% of net profit after legal reserve and all reserves according to the Company?s AOA and by law and must have no impact for the Company?s operation

    Dividend
    Operation Period Dividend/Share Unit Payment Date Type
    No Information Found
     
    Auditor
    (Effective Until 31/12/2019)
    MR. SATHIEN VONGSNAN/ANS AUDIT CO., LTD.
    MR. ATIPONG ATIPONGSAKUL/ANS AUDIT CO., LTD.
    MR. VICHAI RUCHITANONT/ANS AUDIT CO., LTD.
    MS. KULTIDA PASURAKUL/ANS AUDIT CO., LTD.
    MR. YUTTAPONG CHUAMUANGPAN/ANS AUDIT CO., LTD.
    F/S Year ended 31/12
    Latest Type of Report Qualified opinion
    Financial Data
    Statement of Financial Position (MB.) 6M/2019 
    (01/01/19 
    -30/06/19) 
    6M/2018 
    (01/01/18 
    -30/06/18) 
    2018 
    (01/01/18 
    -31/12/18) 
    2017 
    (01/01/17 
    -31/12/17) 
    2016 
    (01/01/16 
    -31/12/16) 
    Cash 28.02 83.96 54.53 59.67 227.10
    A/R Net 200.65 86.52 97.78 110.81 142.09
    Inventories 221.46 170.39 219.15 154.56 310.18
    Current Assets 453.12 613.76 495.79 504.08 908.22
    PP&E Net 1,504.88 1,348.49 1,435.47 1,263.19 1,136.42
    Total Assets 2,009.42 2,023.21 1,974.46 1,831.02 2,082.11
    OD 0.47 - - - 128.00
    A/P Net 170.53 111.67 126.40 80.36 57.67
    Current portion of LT - - - - -
    Current Liabilities 221.00 111.67 126.40 88.56 268.60
    Non-Current Liabilities 9.19 7.85 8.27 10.22 9.01
    Total Liabilities 230.19 119.52 134.67 98.79 277.60
    Authorized Capital 1,308.07 1,356.00 1,356.00 1,356.00 1,356.00
    Paid-Up Capital 1,308.07 1,308.07 1,308.07 1,130.00 1,130.00
    Premium (Discount) on Share Capital 605.11 605.11 605.11 605.11 605.11
    Other Surplus (Deficit) - - - - -
    Retained Earnings (Deficit) -131.60 -7.16 -71.06 1.26 73.54
    Treasury Stock - - - - -
    Shareholders' Equity 1,779.24 1,903.69 1,839.79 1,732.23 1,804.51
    Minority Interest - - - - -
    more
    Statement of Comprehensive Income (MB.) 6M/2019 
    (01/01/19 
    -30/06/19) 
    6M/2018 
    (01/01/18 
    -30/06/18) 
    2018 
    (01/01/18 
    -31/12/18) 
    2017 
    (01/01/17 
    -31/12/17) 
    2016 
    (01/01/16 
    -31/12/16) 
    Sales 873.85 822.17 1,562.80 2,286.25 3,479.10
    Other Income 1.47 4.57 8.12 174.81 10.87
    Total Revenues 875.32 826.74 1,570.92 2,461.06 3,489.97
    COGs 888.08 788.74 1,534.43 2,399.58 3,323.36
    SG&A 47.63 44.00 88.20 102.90 113.97
    Total Expenses 935.71 832.74 1,640.03 2,502.48 3,437.33
    EBITDA -23.27 29.00 5.27 32.81 138.13
    Depre. & Amor. 37.13 35.01 74.39 74.23 85.49
    EBIT -60.39 -6.00 -69.12 -41.42 52.65
    Net Profit -60.55 -8.42 -72.32 -72.28 42.70
    EPS (B.) -0.01 -0.00 -0.01 -0.02 0.01
    more
    Statement of Cash Flow (MB.) 6M/2019 
    (01/01/19 
    -30/06/19) 
    6M/2018 
    (01/01/18 
    -30/06/18) 
    2018 
    (01/01/18 
    -31/12/18) 
    2017 
    (01/01/17 
    -31/12/17) 
    2016 
    (01/01/16 
    -31/12/16) 
    Operating Cash Flow -77.34 41.56 19.35 24.09 296.05
    Investing Cash Flow 0.47 -195.27 -202.57 -61.94 17.63
    Financing Cash Flow 50.37 177.99 178.07 -129.58 -204.07
    Net Cash Flow -26.51 24.28 -5.15 -167.43 109.61
    more
    Annualized: ROE, ROA
    Ratios 6M/2019  6M/2018  2018  2017 
    Current Ratio (X) 2.05 5.50 3.92 5.69
    ROE (%) -6.76 3.86 -4.05 -4.09
    ROA (%) -6.13 4.86 -3.63 -2.12
    D/E (X) 0.13 0.06 0.07 0.06
    Total Asset Turnover (X) 0.80 1.03 0.83 1.26
    Gross Profit Margin (%) -1.63 4.07 1.81 -4.96
    EBIT Margin (%) -6.90 -0.73 -4.40 -1.68
    Net Profit Margin (%) -6.92 -1.02 -4.60 -2.94

    Information only PP, PO, XR and XD
    Capital Movement (Last 3 Year)
    Date CA Type Changed paid up share Paid up share Par
    No Information Found

    Growth Rate (%) 6M/2019  6M/2018  2018  2017 
    Sales Growth 6.29 -27.72 -31.64 -34.29
    COGs Growth 12.59 -36.86 -36.05 -27.80
    Total Revenue Growth 5.88 -27.82 -36.17 -29.48
    Total Expense Growth 12.37 -35.62 -34.46 -27.20
    Net Profit Growth N/A N/A N/A N/A

    Annualized
    Cash Cycle 6M/2019  6M/2018  2018  2017 
    A/R Turnover (Times) 11.24 17.15 14.98 18.08
    Avg. Collection Period (Days) 32.46 21.28 24.36 20.19
    Inventory Turnover (Times) 8.34 11.00 8.21 10.33
    Avg. Inventory Period (Days) 43.77 33.18 44.45 35.35
    A/P Turnover (Times) 11.58 15.11 14.84 34.77
    Avg. Payment Period (Days) 31.52 24.16 24.59 10.50
    Cash Cycle (Days) 44.71 30.30 44.22 45.04


    Trading Sign (Latest)
    Trading Alert Posted Date Lifted Date
    NP 02 Mar 2017 20 Aug 2018
    SP 29 Apr 2016 10 Jun 2019

    Market Alert (Latest)
    Cash Balance 24 Jun 2019 - 02 Aug 2019
    more

    Only Preferred Share and Warrants
    Other Securities
    Securities Name -

    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 Information is provided for informative and educational purposes only.