Company Summary
AU AFTER YOU PUBLIC COMPANY LIMITED
Agro & Food Industry/
mai
CG Report:   
 
  Data as of 26 Jan 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
10.40 12.80 / 9.50 974.72 10.69 81.56 8,482.49 8,688.83 114.99 49.45
News
Date/Time Subject
24 Dec 2021 12:51   Resignation of Chief Accountant
08 Nov 2021 18:22   Financial Statement Quarter 3/2021 (Reviewed)
08 Nov 2021 18:22   Financial Performance Quarter 3 (F45) (Reviewed)
08 Nov 2021 18:22   Management Discussion and Analysis Quarter 3 Ending 30 Sep 2021
09 Aug 2021 20:16   Financial Statement Quarter 2/2021 (Reviewed)
more

Company Profile
Address 1319/9 Pattanakarn Road Suan Luang Sub District ,Suan Luang District Bangkok 10250
Telephone 0-2318-4488
Fax 0-2318-1022
URL www.afteryoudessertcafe.com
  Annual Report 2020
Establish Date 19/7/2005 Listed Date 23/12/2016
IPO Price (Baht) 4.50 @Par0.10 Baht
IPO Financial Advisory
  • BUALUANG SECURITIES PUBLIC COMPANY LIMITED
  • Par 0.10 Baht
    Last Par Change N/A

    Business
    1. Dessert cafe 2. Sales of goods and raw materials 3. Catering and events 4. Franchise

    Free Float 10 Mar 2021 08 Jun 2020
    % /Shareholders
    33.41% 6,744 33.73% 9,188
    Foreign Shareholders 7.12% (As of 26/01/2022) Foreign Limit 25.00%
    NVDR Shareholders  0.54% (As of 26/01/2022)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
    5 Days 1.96 4.46 7.02
    20 Days 4.00 2.33 -6.65
    60 Days -0.95 -1.45 -12.52
    120 Days 1.96 1.32 -18.52
    YTD 4.52 3.29 -4.22
    P/E (X) 974.72 174.10 63.83
    P/BV (X) 10.69 3.87 3.75
    Turnover Ratio (%) 0.22 0.33 0.95

    Top 10 Major Shareholders(@10 May 2021) Share %
    1. MISS GULAPAT KANOKWATANAWAN 226,669,759 27.79
    2. นาย แม่ทัพ ต.สุวรรณ 206,793,750 25.35
    3. บริษัท BTS GROUP HOLDINGS PLC. 79,724,900 9.77
    4. UBS AG SINGAPORE BRANCH 29,798,991 3.65
    5. SOUTH EAST ASIA UK (TYPE C) NOMINEES LIMITED 25,660,300 3.15
    6. บริษัท Thai NVDR Company Limited 22,565,819 2.77
    7. MR. PRUEK KANOKWATANAWAN 20,303,737 2.49
    8. นาย พะเนียง พงษธา 19,826,200 2.43
    9. MISS KANITHA-VIRIYA T.SUWAN 16,128,125 1.98
    10. MR. MILL KANOKWATANAWAN 6,982,187 0.86

    Management Position
    1. Mr. PREMON PINSKUL CHAIRMAN / INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    2. MR. WIWAT KANOKWATANAWAN VICE CHAIRMAN
    3. Mr. MAETUP T.SUWAN MANAGING DIRECTOR / DIRECTOR
    4. Miss GULAPAT KANOKWATANAWAN DIRECTOR
    5. Mr. MILL KANOKWATANAWAN DIRECTOR
    6. Mr. PHICHED BHIMAYOTHIN INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE
    7. Mr. CHATCHAI CHANTAJINDA INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    26 Jan 2022
    2021
    30 Dec 2021
    2020
    30 Dec 2020
    Listed share (M.) 815.62  815.62  815.62 
    Market Cap (MB.) 8,482.49  8,115.45  8,727.17 
    Price (B./share) 10.40  9.95  10.70 
    BVPS (B./Share) 0.97  0.97  1.02 
    P/BV (X) 10.69  10.23  10.45 
    P/E (X) 974.72  932.54  99.57 
    Turnover Ratio (%) 5.27  69.72  201.62 
    Value Trade/Day (MB.) 26.32  25.44  61.85 
    Beta 0.59  0.68  1.61 
     
    Rate of Return YTD  2021  2020 
    Price Change (%) 4.52  -7.01  7.00 
    Dividend Yield (%) 0.58  0.60  2.71 
    Payout Ratio 5.62  5.62  2.70 
    Dividend Policy Not less than 50 percent of the net profit according to the separate financial statements after deduction of reserves

    Dividend
    Operation Period Dividend/Share Unit Payment Date Type
    01 Jan 2020 - 31 Dec 2020 0.06 Baht 25 May 2021 Cash
    01 Jan 2019 - 31 Dec 2019 0.29 Baht 24 Apr 2020 Cash
    01 Jan 2018 - 31 Dec 2018 0.19 Baht 28 May 2019 Cash
     
    Auditor
    (Effective Until 31/12/2021)
    MISS VISSUTA JARIYATHANAKORN/EY OFFICE LIMITED
    MRS. POONNARD PAOCHAROEN/EY OFFICE LIMITED
    Miss MANEE RATTANABUNNAKIT/EY OFFICE 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.) 9M/2021 
    (01/01/21 
    -30/09/21) 
    9M/2020 
    (01/01/20 
    -30/09/20) 
    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 122.93 228.49 145.07 83.93 62.55
    A/R Net 9.92 5.47 14.61 12.36 13.72
    Inventories 29.04 33.40 38.26 38.49 33.72
    Current Assets 279.00 277.27 328.23 549.45 522.21
    PP&E Net 576.97 632.33 603.48 597.47 504.90
    Non-Current Assets 843.71 1,001.62 974.99 650.78 575.21
    Total Assets 1,122.71 1,278.89 1,303.22 1,200.23 1,097.42
    OD - - - - -
    A/P Net 44.59 55.40 72.93 72.65 82.48
    Current portion of LT - - - - -
    Current Liabilities 144.51 163.39 188.07 124.83 116.41
    Non-Current Liabilities 184.38 280.63 264.45 36.81 23.91
    Total Liabilities 328.89 444.01 452.52 161.63 140.32
    Authorized Capital 81.56 81.56 81.56 81.56 81.56
    Paid-Up Capital 81.56 81.56 81.56 81.56 81.56
    Premium (Discount) on Share Capital 709.58 709.58 709.58 709.58 709.58
    Retained Earnings (Deficit) 1.93 43.73 59.64 247.51 165.96
    Treasury Stock - - - - -
    Shares Of The Company Held By Subsidiaries - - - - -
    Other Components Of Equity 0.36 0.01 -0.08 -0.05 -
     - Surplus (Deficits) - - - - -
    Shareholders' Equity 793.43 834.88 850.70 1,038.59 957.10
    Minority Interest 0.39 - - - -
    more
    Statement of Comprehensive Income (MB.) 9M/2021 
    (01/01/21 
    -30/09/21) 
    9M/2020 
    (01/01/20 
    -30/09/20) 
    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 431.49 561.25 767.94 1,194.32 871.09
    Other Income 3.63 2.95 5.50 10.94 9.64
    Total Revenues 435.98 565.16 774.80 1,205.25 880.73
    Costs 189.32 220.88 300.36 421.78 288.97
    Selling And Administrative Expenses 250.46 292.25 398.77 490.11 411.43
    Total Cost And Expenses 439.78 513.13 699.13 911.89 700.41
    EBITDA 114.99 151.15 211.86 365.41 236.85
    Depre. & Amor. 118.79 99.12 136.19 72.05 56.53
    EBIT -3.80 52.03 75.67 293.36 180.32
    Net Profit : Owners Of The Parent -8.77 37.99 55.47 237.08 147.43
    EPS (B.) -0.01 0.05 0.07 0.29 0.18
    more
    Statement of Cash Flow (MB.) 9M/2021 
    (01/01/21 
    -30/09/21) 
    9M/2020 
    (01/01/20 
    -30/09/20) 
    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 51.92 110.61 172.44 337.00 209.48
    Investing Cash Flow 3.23 309.48 181.47 -160.46 -73.01
    Financing Cash Flow -77.73 -275.60 -292.75 -155.10 -122.55
    Net Cash Flow -22.58 144.49 61.16 21.44 13.91
    more
    Annualized: ROE, ROA
    Ratios 9M/2021  9M/2020  2020  2019 
    Current Ratio (X) 1.93 1.70 1.75 4.40
    ROE (%) 1.07 9.61 5.87 23.76
    ROA (%) 1.65 9.38 6.05 25.54
    D/E (X) 0.41 0.53 0.53 0.16
    Total Asset Turnover (X) 0.54 0.71 0.62 1.05
    Gross Profit Margin (%) 56.12 60.64 60.89 64.68
    EBIT Margin (%) -0.87 9.21 9.77 24.34
    Net Profit Margin (%) -2.01 6.72 7.16 19.67

    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 (%) 9M/2021  9M/2020  2020  2019 
    Sales Growth -23.12 -38.37 -35.70 37.11
    COGs Growth -14.29 -30.81 -28.79 45.96
    Total Revenue Growth -22.86 -38.48 -35.71 36.85
    Total Expense Growth -14.29 -25.26 -23.33 30.19
    Net Profit Growth N/A -79.73 -76.60 60.82

    Annualized
    Cash Cycle 9M/2021  9M/2020  2020  2019 
    A/R Turnover (Times) 82.90 126.63 56.95 91.56
    Avg. Collection Period (Days) 4.40 2.88 6.41 3.99
    Inventory Turnover (Times) 8.61 8.45 7.83 11.68
    Avg. Inventory Period (Days) 42.40 43.22 46.64 31.25
    A/P Turnover (Times) 5.38 4.88 4.13 5.44
    Avg. Payment Period (Days) 67.88 74.78 88.45 67.13
    Cash Cycle (Days) -21.08 -28.68 -35.41 -31.89


    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 -

    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.