Company Summary
AIE AI ENERGY PUBLIC COMPANY LIMITED
Resources/
mai
CG Report:   -
 
  Data as of 21 Oct 2021  
Price (B.) 52 Week High/Low P/E (X) P/BV (X) Paid-up (MB.) Market Cap (MB.) EV (MB.) EBITDA (MB.) EV/EBITDA
5.35 10.80 / 2.52 14.14 3.33 1,308.07 6,998.19 7,198.95 242.47 11.78
News
Date/Time Subject
06 Oct 2021 17:36   Change in par value of AIE, with adjustment of the exercise price and the exercise ratio of AIE-W2
05 Oct 2021 17:09   Right Adjustment of AIE-W2
05 Oct 2021 17:08   Notification of the Capital Decrease, the Capital Increase, the changing in PAR Value by merging shares (Reverse Stock Split) and Amendment of Article of Association of the Company
23 Sep 2021 17:00   Disclosure of the Minutes of the Extraordinary General Meeting of Shareholder No. 1/2021 on the Company's website
21 Sep 2021 12:46   Extraordinary General Shareholders meeting's resolution No. 1/2021
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 2020
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 1.00 Baht
    Last Par Change Old 0.25 : New 1.00 @ 11/10/2021

    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 05 Mar 2021 29 May 2020
    % /Shareholders
    26.00% 5,789 26.27% 4,437
    Foreign Shareholders 0.13% (As of 21/10/2021) Foreign Limit 49.00%
    NVDR Shareholders  0.43% (As of 21/10/2021)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
    5 Days -1.83 -0.77 -1.90
    20 Days -5.81 -5.30 -6.50
    60 Days 0.56 -6.95 -9.74
    120 Days -35.07 -36.92 -45.12
    YTD 73.70 3.60 4.38
    P/E (X) 14.14 49.02 58.65
    P/BV (X) 3.33 1.70 2.91
    Turnover Ratio (%) 0.34 0.47 1.16

    Top 10 Major Shareholders(@27 Aug 2021) Share %
    1. บริษัท เอเชียน อินซูเลเตอร์ จำกัด (มหาชน) 3,232,099,488 61.77
    2. นาย นพพล ธารีรัตนาวิบูลย์ 303,808,400 5.81
    3. MR. APHISAK THEPPADUNGPORN 81,085,700 1.55
    4. บริษัท Thai NVDR Company Limited 52,064,155 1.00
    5. นาง โสภา ธารีรัตนาวิบูลย์ 48,502,761 0.93
    6. นาย ธนิตย์ ธารีรัตนาวิบูลย์ 44,595,456 0.85
    7. นาย ณรงค์ ธารีรัตนาวิบูลย์ 29,787,777 0.57
    8. นาย ANURAG THARERATANAVIBOOL 24,240,000 0.46
    9. นาง อุษณา ธารีรัตนาวิบูลย์ 21,125,793 0.40
    10. นาย ณพป์ ไกรวิญญ์ 20,800,000 0.40

    Management Position
    1. Mr. NARONG THARERATANAVIBOOL CHAIRMAN OF THE BOARD / CHAIRMAN OF EXECUTIVE DIRECTORS COMMITEE
    2. Mr. THANIT THARERATANAVIBOOL VICE CHAIRMAN
    3. Miss PIMWAN THARERATANAVIBOOL MANAGING DIRECTOR / DIRECTOR
    4. Mr. DAMRONG JOONGWONG INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE
    5. Mr. SAMPAN HUNPAYON INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    6. Mr. CHOTI SONTIWATTANANONT INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    21 Oct 2021
    2020
    30 Dec 2020
    2019
    30 Dec 2019
    Listed share (M.) 1,308.07  5,232.29  5,232.29 
    Market Cap (MB.) 6,998.19  4,028.86  1,569.69 
    Price (B./share) 5.35  3.08  1.20 
    BVPS (B./Share) 1.60  0.37  0.32 
    P/BV (X) 3.33  2.10  0.92 
    P/E (X) 14.14  18.34  N/A 
    Turnover Ratio (%) 323.62  68.39  79.81 
    Value Trade/Day (MB.) 141.67  8.25  10.15 
    Beta 2.34  1.29  2.29 
     
    Rate of Return YTD  2020  2019 
    Price Change (%) 73.70  156.67  -55.22 
    Dividend Yield (%) 3.74  N/A  N/A 
    Payout Ratio 0.53  N/A 
    Dividend Policy Not less than 40% of net profit after legal reserve and all reserves according to the Company?s AOA, by law (with additional conditions)

    Dividend
    Operation Period Dividend/Share Unit Payment Date Type
    01 Jan 2020 - 31 Dec 2020 0.05 Baht 30 Apr 2021 Cash
     
    Auditor
    (Effective Until 31/12/2021)
    MR. BUNJONG PICHAYAPRASAT/SIAM TRUTH AUDIT COMPANY LIMITED
    MISS KHAYMANUNDT CHAICHUEN/SIAM TRUTH AUDIT COMPANY LIMITED
    MR. KRAISIT SILAPAMONGKONKUL/SIAM TRUTH AUDIT COMPANY LIMITED
    F/S Year ended 31/12
    Latest Type of Report Unqualified opinion with an emphasis of matters
    Financial Data
    Statement of Financial Position (MB.) 6M/2021 
    (01/01/21 
    -30/06/21) 
    6M/2020 
    (01/01/20 
    -30/06/20) 
    2020 
    (01/01/20 
    -31/12/20) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    Accounting Type Consolidate Consolidate Consolidate Consolidate Consolidate
    Cash And Cash Equivalents 124.03 129.89 50.20 59.03 54.53
    A/R Net 393.51 311.90 518.26 368.99 97.78
    Inventories 356.43 253.31 416.94 317.98 219.15
    Current Assets 883.98 747.93 988.17 754.69 495.79
    PP&E Net 1,429.41 1,501.42 1,460.11 1,546.30 1,435.47
    Non-Current Assets 1,539.67 1,511.62 1,569.50 1,571.70 1,478.67
    Total Assets 2,423.65 2,259.55 2,557.66 2,326.39 1,974.46
    OD - - - 3.56 -
    A/P Net 248.88 252.49 372.29 337.47 126.40
    Current portion of LT - - - - -
    Current Liabilities 316.21 382.49 372.29 631.03 126.40
    Non-Current Liabilities 8.57 13.12 13.56 12.07 8.27
    Total Liabilities 324.79 395.61 385.86 643.10 134.67
    Authorized Capital 1,308.07 1,308.07 1,308.07 1,308.07 1,356.00
    Paid-Up Capital 1,308.07 1,308.07 1,308.07 1,308.07 1,308.07
    Premium (Discount) on Share Capital 289.80 289.80 289.79 605.11 605.11
    Retained Earnings (Deficit) 501.86 268.42 576.28 -227.55 -71.06
    Treasury Stock - - - - -
    Shares Of The Company Held By Subsidiaries - - - - -
    Other Components Of Equity -0.86 -2.34 -2.34 -2.34 -2.34
     - Surplus (Deficits) - - - - -
    Shareholders' Equity 2,098.87 1,863.95 2,171.81 1,683.29 1,839.79
    Minority Interest - - - - -
    more
    Statement of Comprehensive Income (MB.) 6M/2021 
    (01/01/21 
    -30/06/21) 
    6M/2020 
    (01/01/20 
    -30/06/20) 
    2020 
    (01/01/20 
    -31/12/20) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    Accounting Type Consolidate Consolidate Consolidate Consolidate Consolidate
    Revenue From Operations 2,859.55 2,883.62 5,514.08 1,980.67 1,562.80
    Other Income 2.34 3.03 4.95 16.52 8.12
    Total Revenues 2,861.89 2,886.64 5,519.03 1,997.19 1,570.92
    Costs 2,602.14 2,636.59 4,901.62 2,046.24 1,534.43
    Selling And Administrative Expenses 54.87 63.82 122.13 97.72 88.20
    Total Cost And Expenses 2,679.29 2,700.41 5,023.75 2,145.58 1,640.03
    EBITDA 242.47 240.50 609.04 -61.78 5.27
    Depre. & Amor. 59.87 54.27 113.76 86.61 74.39
    EBIT 182.59 186.23 495.28 -148.39 -69.12
    Net Profit : Owners Of The Parent 187.19 180.66 488.52 -156.50 -72.32
    EPS (B.) 0.04 0.03 0.09 -0.03 -0.01
    more
    Statement of Cash Flow (MB.) 6M/2021 
    (01/01/21 
    -30/06/21) 
    6M/2020 
    (01/01/20 
    -30/06/20) 
    2020 
    (01/01/20 
    -31/12/20) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    Accounting Type Consolidate Consolidate Consolidate Consolidate Consolidate
    Operating Cash Flow 326.89 273.45 407.19 -227.70 19.35
    Investing Cash Flow -21.63 -33.81 -116.02 -57.65 -202.57
    Financing Cash Flow -231.44 -168.78 -300.00 289.85 178.07
    Net Cash Flow 73.83 70.86 -8.83 4.50 -5.15
    more
    Annualized: ROE, ROA
    Ratios 6M/2021  6M/2020  2020  2019 
    Current Ratio (X) 2.80 1.96 2.65 1.20
    ROE (%) 24.98 4.65 25.34 -8.88
    ROA (%) 21.00 4.60 20.28 -6.90
    D/E (X) 0.15 0.21 0.18 0.38
    Total Asset Turnover (X) 2.35 1.88 2.26 0.93
    Gross Profit Margin (%) 9.00 8.57 11.11 -3.31
    EBIT Margin (%) 6.38 6.45 8.97 -7.43
    Net Profit Margin (%) 6.54 6.26 8.85 -7.84

    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/2021  6M/2020  2020  2019 
    Sales Growth -0.83 229.99 178.39 26.74
    COGs Growth -1.31 196.89 139.54 33.35
    Total Revenue Growth -0.86 229.78 176.34 27.14
    Total Expense Growth -0.78 188.60 134.14 30.83
    Net Profit Growth 3.62 N/A N/A N/A

    Annualized
    Cash Cycle 6M/2021  6M/2020  2020  2019 
    A/R Turnover (Times) 15.57 15.57 12.43 8.49
    Avg. Collection Period (Days) 23.45 23.44 29.37 43.01
    Inventory Turnover (Times) 15.96 15.99 13.34 7.62
    Avg. Inventory Period (Days) 22.86 22.83 27.36 47.91
    A/P Turnover (Times) 19.42 17.94 13.81 8.82
    Avg. Payment Period (Days) 18.80 20.34 26.43 41.37
    Cash Cycle (Days) 27.51 25.93 30.30 49.54


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

    Market Alert (Latest)
    No Information Found
    more

    Only Preferred Share and Warrants
    Other Securities
    Securities Name AIE-W2

    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.