Company Summary
BGT BGT CORPORATION PUBLIC COMPANY LIMITED
Consumer Products/
mai
CG Report:   
 
  Data as of 19 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
1.34 1.60 / 0.90 N/A 1.27 181.76 487.12 1,044.82 23.01 19.52
News
Date/Time Subject
15 Dec 2021 13:08   Rights for Shareholders to Propose AGM Agenda and nominate candidates as the Company's Directors
29 Nov 2021 17:03   Notification the Company's Holidays for the Year 2022
15 Nov 2021 17:13   Financial Performance Quarter 3 (F45) (Reviewed)
15 Nov 2021 17:13   Management Discussion and Analysis Quarter 3 Ending 30 Sep 2021
15 Nov 2021 17:12   Financial Statement Quarter 3/2021 (Reviewed)
more

Company Profile
Address 188 SUWINTHAWONG ROAD, MINBURI SUBDISTRICT, MINBURI DISTRICT Bangkok 10510
Telephone 0-2540-2888
Fax 0-2540-1953
URL http://www.bodyglove.co.th
  Annual Report 2020
Establish Date 31/03/1988 Listed Date 11/12/2007
IPO Price (Baht) 4.70 @Par1.00 Baht
IPO Financial Advisory
  • SEAMICO SECURITIES PUBLIC COMPANY LIMITED
  • Par 0.50 Baht
    Last Par Change Old 1.00 : New 0.50 @ 15/05/2009

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

    Business
    The Company has been in a retail business of ready-to-wear apparels and related accessories under the trademark of Body Glove . The Company continuously develops store expansion by adding more flagship stores and counters in the department stores.

    Free Float 18 Mar 2021 18 Mar 2020
    % /Shareholders
    44.63% 876 37.68% 897
    Foreign Shareholders 1.52% (As of 19/01/2022) Foreign Limit 49.00%
    NVDR Shareholders  0.25% (As of 19/01/2022)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
    5 Days -0.74 0.70 -0.28
    20 Days 8.06 8.76 -7.59
    60 Days 8.06 18.09 -10.22
    120 Days 25.23 25.20 -4.77
    YTD 8.94 7.58 -4.89
    P/E (X) N/A 20.55 67.54
    P/BV (X) 1.27 4.17 3.93
    Turnover Ratio (%) 0.16 1.11 1.25

    Top 10 Major Shareholders(@18 Mar 2021) Share %
    1. MISS DOLNAPA TUMWATTANA 89,876,750 24.72
    2. นาย นพดล ธรรมวัฒนะ 47,889,300 13.17
    3. บริษัท ศูนย์รับฝากหลักทรัพย์ (ประเทศไทย) จำกัด เพื่อผู้ฝาก 35,179,100 9.68
    4. MISS TIARA TUMWATTANA 32,700,050 9.00
    5. MRS. NANTARIKA CHANSUE 28,429,999 7.82
    6. นาย สมพงษ์ ปิยะวาณิชย์สกุล 16,703,700 4.59
    7. MR. SOMCHAI VIJITSANGRAT 10,500,000 2.89
    8. MISS KANUNGNIT TUMWATTANA 10,000,000 2.75
    9. MR. SUTHIN INTAAI 9,586,700 2.64
    10. MISS NANTIYA THAIMAI 7,767,100 2.14

    Management Position
    1. Mrs. NANTARIKA CHANSUE CHAIRMAN OF THE BOARD
    2. Mr. NOPDOL TUMWATTANA CHIEF EXECUTIVE OFFICER
    3. Mrs. MULLIKA TUMWATTANA DIRECTOR
    4. Miss DOLNAPA TUMWATTANA DIRECTOR
    5. POL. GEN. SEREEPISUTH TEMEEYAVES INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE
    6. Mr. SURAPONE VIRULRAK INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    7. Mr. PANU KONGTAN INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    19 Jan 2022
    2021
    30 Dec 2021
    2020
    30 Dec 2020
    Listed share (M.) 363.52  363.52  363.52 
    Market Cap (MB.) 487.12  447.13  359.88 
    Price (B./share) 1.34  1.23  0.99 
    BVPS (B./Share) 1.05  1.05  1.10 
    P/BV (X) 1.27  1.17  0.90 
    P/E (X) N/A  N/A  N/A 
    Turnover Ratio (%) 9.67  148.84  29.97 
    Value Trade/Day (MB.) 3.96  2.88  0.49 
    Beta 0.73  0.82  0.74 
     
    Rate of Return YTD  2021  2020 
    Price Change (%) 8.94  24.24  -1.98 
    Dividend Yield (%) N/A  N/A  N/A 
    Payout Ratio N/A  N/A  N/A 
    Dividend Policy Not less than 40% of net profit after deducting corporate income tax and legal reserve in the relevant year. If the Company requires the utilization of the net profit for expanding its business

    Dividend
    Operation Period Dividend/Share Unit Payment Date Type
    No Information Found
     
    Auditor
    (Effective Until 31/12/2021)
    MR. THANAWUT PIBOONSAWAT/DHARMNITI AUDITING CO., LTD.
    MS. CHOTIMA KITSIRAKORN/DHARMNITI AUDITING CO., LTD.
    MISS SULALIT ARDSAWANG/DHARMNITI AUDITING CO., LTD.
    MISS THANYAPORN TANGTHANOPAJAI/DHARMNITI AUDITING CO., LTD.
    MISS CHUTINANT KOPRASERTTHAWORN/DHARMNITI AUDITING CO., LTD.
    F/S Year ended 31/12
    Latest Type of Report Unqualified opinion
    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 Company Company Company Company Company
    Cash And Cash Equivalents 78.83 88.91 103.49 41.29 49.14
    A/R Net 11.58 18.17 21.90 23.68 25.98
    Inventories 209.00 194.31 165.90 223.47 191.30
    Current Assets 318.91 315.08 310.51 324.23 332.84
    PP&E Net 128.11 145.74 138.41 182.54 199.91
    Non-Current Assets 700.41 834.67 771.11 266.09 274.59
    Total Assets 1,019.32 1,149.75 1,081.61 590.32 607.43
    OD - 20.00 - - -
    A/P Net 57.84 15.28 25.74 74.40 40.96
    Current portion of LT 14.66 12.85 15.86 13.80 14.01
    Current Liabilities 110.15 122.01 114.16 108.49 75.46
    Non-Current Liabilities 526.38 629.68 553.67 35.85 44.05
    Total Liabilities 636.53 751.69 667.82 144.34 119.51
    Authorized Capital 256.66 256.66 256.66 256.66 256.66
    Paid-Up Capital 181.76 181.76 181.76 181.76 181.76
    Premium (Discount) on Share Capital 73.98 73.98 73.98 73.98 73.98
    Retained Earnings (Deficit) 127.05 142.32 158.05 190.24 232.19
    Treasury Stock - - - - -
    Shares Of The Company Held By Subsidiaries - - - - -
    Other Components Of Equity - - - - -
     - Surplus (Deficits) - - - - -
    Shareholders' Equity 382.79 398.06 413.79 445.98 487.93
    Minority Interest - - - - -
    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 Company Company Company Company Company
    Revenue From Operations 206.59 283.95 416.46 584.69 714.27
    Other Income 5.40 0.85 3.41 1.74 1.24
    Total Revenues 211.99 284.80 419.88 586.42 715.51
    Costs 106.51 140.24 209.12 299.45 385.43
    Selling And Administrative Expenses 131.39 176.70 225.33 330.23 337.55
    Total Cost And Expenses 237.89 316.94 434.45 629.68 722.98
    EBITDA 23.01 37.88 68.39 -12.62 23.93
    Depre. & Amor. 48.91 70.01 82.96 29.57 30.68
    EBIT -25.90 -32.13 -14.57 -42.19 -6.75
    Net Profit : Owners Of The Parent -31.00 -47.92 -35.80 -42.03 -7.71
    EPS (B.) -0.09 -0.13 -0.10 -0.12 -0.02
    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 Company Company Company Company Company
    Operating Cash Flow 15.72 29.11 95.69 -20.22 52.81
    Investing Cash Flow 2.56 13.90 10.26 31.00 -38.55
    Financing Cash Flow -42.94 4.62 -43.75 -18.64 -29.10
    Net Cash Flow -24.66 47.62 62.20 -7.86 -14.84
    more
    Annualized: ROE, ROA
    Ratios 9M/2021  9M/2020  2020  2019 
    Current Ratio (X) 2.90 2.58 2.72 2.99
    ROE (%) -4.84 -13.75 -8.33 -9.00
    ROA (%) -0.77 -4.71 -1.74 -7.04
    D/E (X) 1.66 1.89 1.61 0.32
    Total Asset Turnover (X) 0.32 0.53 0.50 0.98
    Gross Profit Margin (%) 48.45 50.61 49.79 48.78
    EBIT Margin (%) -12.22 -11.28 -3.47 -7.19
    Net Profit Margin (%) -14.62 -16.83 -8.53 -7.17

    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 -27.25 -32.23 -28.77 -18.14
    COGs Growth -24.05 -33.36 -30.17 -22.31
    Total Revenue Growth -25.57 -32.25 -28.40 -18.04
    Total Expense Growth -24.94 -30.36 -31.01 -12.90
    Net Profit Growth N/A N/A N/A N/A

    Annualized
    Cash Cycle 9M/2021  9M/2020  2020  2019 
    A/R Turnover (Times) 22.79 23.85 18.27 23.55
    Avg. Collection Period (Days) 16.01 15.31 19.97 15.50
    Inventory Turnover (Times) 0.87 1.28 1.07 1.44
    Avg. Inventory Period (Days) 419.67 286.01 339.81 252.78
    A/P Turnover (Times) 4.83 9.18 4.18 5.19
    Avg. Payment Period (Days) 75.58 39.75 87.39 70.31
    Cash Cycle (Days) 360.11 261.57 272.39 197.98


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

    Market Alert (Latest)
    Trading Alert 22 Sep 2021
    Cash Balance 23 Sep 2021 - 12 Oct 2021
    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.