Company Summary
BROOK THE BROOKER GROUP PUBLIC COMPANY LIMITED
Financials
mai
CG Report:   
 
  Data as of 13 Dec 2018  
Price (B.) 52 Week High/Low P/E (X) P/BV (X) Paid-up (MB.) Market Cap (MB.) EV (MB.) EBITDA (MB.) EV/EBITDA
0.48 0.80 / 0.47 18.72 1.20 704.70 2,706.05 3,152.92 187.00 15.86
News
Date/Time Subject
07 Dec 2018 17:05   To propose the agenda for 2019 AGM and to propose eligible persons to be appointed as the Company's director
14 Nov 2018 18:51   Financial Statement Quarter 3/2018 (Reviewed)
14 Nov 2018 18:50   Reviewed Quarter 3 and Consolidated F/S (F45-3)
14 Nov 2018 18:50   Operating Result Quarter 3 Ending 30 Sep 2018
01 Nov 2018 08:07   Company's Holidays 2019
more

Company Profile
Address THE TRENDY BUILDING, FLOOR 26, 10/190-193 SOI SUKHUMVIT 13, SUKHUMVIT ROAD, KLONGTOEY NUA, WATTHANA Bangkok 10110
Telephone 0-2168-7100
Fax 0-2168-7111-2
URL www.brookergroup.com
  Annual Report 2017
Establish Date 1994 Listed Date 12/09/2001
IPO Price (Baht) 8.00 @Par5.00 Baht
IPO Financial Advisory
  • INTEL VISION SECURITIES PUBLIC COMPANY LIMITED
  • Par 0.125 Baht
    Last Par Change Old 0.50 : New 0.125 @ 13/05/2015

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

    Business
    The Company provides investment and real estate consultancy services and acts as an independent advisor to leading private and public sector clients in Thailand and overseas.

    Free Float 05 Mar 2018 07 Mar 2017
    % /Shareholders
    40.77% 4,681 34.30% 3,618
    Foreign Shareholders 17.71% (As of 13/12/2018) Foreign Limit 49.00%
    NVDR Shareholders  5.06% (As of 13/12/2018)
    3 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Industry (%) Compare to Market (%)
    5 Days -2.04 -1.94 0.11
    20 Days -7.69 3.89 -1.66
    60 Days -11.11 10.15 0.33
    120 Days -20.00 0.09 -4.59
    YTD -35.14 -3.51 -10.23
    P/E (X) 18.72 39.15 48.63
    P/BV (X) 1.20 1.85 1.99
    Turnover Ratio (%) 0.06 0.06 0.11

    Top 10 Major Shareholders(@23 Aug 2018) Share %
    1. นาย วรุฒ บูลกุล 1,124,809,228 19.95
    2. นาย วริศ บูลกุล 846,829,534 15.02
    3. น.ส. วรินทร บูลกุล 845,954,376 15.01
    4. OCEANWIDE SECURITIES COMPANY LIMITED A/C CLIENT 289,131,235 5.13
    5. BANK OF SINGAPORE LIMITED 288,374,363 5.12
    6. บริษัท ไทยเอ็นวีดีอาร์ จำกัด 284,414,807 5.04
    7. LGT BANK (SINGAPORE) LTD 280,000,000 4.97
    8. นาง จารุณี ชินวงศ์วรกุล 137,590,800 2.44
    9. นาย บุญธรรม ไกรวัฒนพงศ์ 74,500,000 1.32
    10. นาย เกียรติ ศรีจอมขวัญ 62,160,696 1.10

    Management Position
    1. Mr. NARONGCHAI AKRASANEE CHAIRMAN OF THE BOARD OF DIRECTORS
    2. Mr. CHAN BULAKUL CHAIRMAN OF EXECUTIVE COMMITTEE / VICE CHAIRMAN / CHIEF EXECUTIVE OFFICER
    3. Mr. PHONGCHAI SETHIWAN DIRECTOR
    4. Mr. ROBERT WILLIAM MCMILLEN DIRECTOR
    5. Mr. ANAKE KAMOLNATE DIRECTOR
    6. Mr. KIRIN NARULA DIRECTOR
    7. Mr. VARUT BULAKUL DIRECTOR
    8. Mr. PETER WELDON INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE
    9. Mrs. PUNNEE WORAWUTHICHONGSATHIT INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    10. Mr. SOMPONG PHAOENCHOKE INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    13 Dec 2018
    2017
    29 Dec 2017
    2016
    30 Dec 2016
    Listed share (M.) 5,637.60  5,637.60  5,637.60 
    Market Cap (MB.) 2,706.05  4,171.83  4,510.08 
    Price (B./share) 0.48  0.74  0.80 
    BVPS (B./Share) 0.40  0.43  0.38 
    P/BV (X) 1.20  1.71  2.10 
    P/E (X) 18.72  5.75  12.47 
    Turnover Ratio (%) 11.08  38.71  66.99 
    Value Trade/Day (MB.) 1.72  7.61  11.09 
    Beta 0.84  0.53  1.08 
     
    Rate of Return YTD  2017  2016 
    Price Change (%) -35.14  -7.50  33.33 
    Dividend Yield (%) 8.33  9.46  7.38 
    Payout Ratio 1.56  0.54  0.92 
    Dividend Policy Not less than 50% of net profit after tax depend upon financial condition and cash flow availability

    Dividend
    Operation Period Dividend/Share Unit Payment Date Type
    01 Jan 2018 - 30 Jun 2018 0.02 Baht 07 Sep 2018 Cash
    01 Jul 2017 - 31 Dec 2017 0.03 Baht - Cash
    01 Jan 2017 - 30 Jun 2017 0.01 Baht 07 Sep 2017 Cash
    01 Jul 2016 - 31 Dec 2016 0.05 Baht - Cash
    01 Jan 2016 - 30 Jun 2016 0.02 Baht 07 Sep 2016 Cash
    01 Jul 2015 - 31 Dec 2015 0.04 Baht - Cash
     
    Auditor
    (Effective Until 31/12/2018)
    MR. CHAIYUTH ANGSUWITHAYA/A.M.T. & ASSOCIATES
    MRS. NATSARAK SAROCHANUNJEEN/A.M.T. & ASSOCIATES
    Miss DARANEE SOMKAMNERD/A.M.T. & ASSOCIATES
    Miss JARUNEE NUAMMAE/A.M.T. & ASSOCIATES
    F/S Year ended 31/12
    Latest Type of Report Unqualified opinion
    Financial Data
    Statement of Financial Position (MB.) 9M/2018 
    (01/01/18 
    -30/09/18) 
    9M/2017 
    (01/01/17 
    -30/09/17) 
    2017 
    (01/01/17 
    -31/12/17) 
    2016 
    (01/01/16 
    -31/12/16) 
    2015 
    (01/01/15 
    -31/12/15) 
    Cash 221.12 190.19 450.32 1,017.33 640.58
    A/R Net 308.37 361.52 235.83 16.60 194.54
    Inventories - - - - -
    Current Assets 1,612.71 2,081.81 1,982.56 2,404.47 1,933.98
    PP&E Net 34.72 37.88 37.15 40.54 25.90
    Total Assets 2,921.95 2,813.58 2,699.03 2,860.22 2,115.84
    OD 500.00 100.00 100.00 - -
    A/P Net 25.71 131.26 34.88 2.43 2.10
    Current portion of LT - 10.05 9.13 3.63 -
    Current Liabilities 558.56 249.54 151.47 184.95 65.26
    Non-Current Liabilities 29.77 52.12 45.57 47.74 19.73
    Total Liabilities 588.33 301.66 197.04 232.69 84.99
    Authorized Capital 705.92 705.92 705.92 705.92 705.92
    Paid-Up Capital 704.70 704.70 704.70 704.70 594.36
    Premium (Discount) on Share Capital 144.89 144.89 144.89 144.89 62.90
    Other Surplus (Deficit) - - - - -
    Retained Earnings (Deficit) 1,430.37 1,567.67 1,578.68 1,632.43 1,159.04
    Treasury Stock - - - - -
    Shareholders' Equity 2,253.96 2,433.17 2,425.69 2,570.80 1,919.94
    Minority Interest 79.66 78.75 76.29 56.74 110.92
    more
    Statement of Comprehensive Income (MB.) 9M/2018 
    (01/01/18 
    -30/09/18) 
    9M/2017 
    (01/01/17 
    -30/09/17) 
    2017 
    (01/01/17 
    -31/12/17) 
    2016 
    (01/01/16 
    -31/12/16) 
    2015 
    (01/01/15 
    -31/12/15) 
    Sales 260.21 426.32 470.83 762.82 1,094.01
    Other Income 154.29 129.90 141.54 359.52 89.51
    Total Revenues 414.51 556.22 612.38 1,122.34 1,183.52
    COGs 44.92 138.60 152.23 131.93 118.98
    SG&A 48.55 44.68 56.45 71.42 58.83
    Total Expenses 230.53 183.28 228.67 204.34 232.99
    EBITDA 187.00 375.95 387.74 920.89 953.08
    Depre. & Amor. 3.02 3.02 4.03 2.89 2.55
    EBIT 183.98 372.93 383.71 917.99 950.53
    Net Profit 133.57 328.58 339.59 805.75 807.40
    EPS (B.) 0.02 0.06 0.06 0.15 0.24
    more
    Statement of Cash Flow (MB.) 9M/2018 
    (01/01/18 
    -30/09/18) 
    9M/2017 
    (01/01/17 
    -30/09/17) 
    2017 
    (01/01/17 
    -31/12/17) 
    2016 
    (01/01/16 
    -31/12/16) 
    2015 
    (01/01/15 
    -31/12/15) 
    Operating Cash Flow 376.57 -300.51 -30.05 817.41 401.01
    Investing Cash Flow -700.48 -159.17 -150.08 -285.69 -38.76
    Financing Cash Flow 118.12 -294.60 -295.52 -148.82 -18.01
    Net Cash Flow -205.78 -754.28 -475.65 382.90 344.24
    more
    Annualized: ROE, ROA
    Ratios 9M/2018  9M/2017  2017  2016 
    Current Ratio (X) 2.89 8.34 13.09 13.00
    ROE (%) 6.17 31.74 13.59 35.89
    ROA (%) 6.79 32.35 13.80 36.90
    D/E (X) 0.26 0.12 0.08 0.09
    Total Asset Turnover (X) 0.16 0.41 0.22 0.45
    Gross Profit Margin (%) 82.74 67.49 67.67 82.71
    EBIT Margin (%) 44.39 67.05 62.66 81.79
    Net Profit Margin (%) 32.22 59.07 55.45 71.79

    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/2018  9M/2017  2017  2016 
    Sales Growth -38.96 33.55 -38.28 -30.27
    COGs Growth -67.59 31.07 15.39 10.88
    Total Revenue Growth -25.48 -8.37 -45.44 -5.17
    Total Expense Growth 25.78 18.59 11.90 -12.30
    Net Profit Growth -59.35 -19.52 -57.85 -0.20

    Annualized
    Cash Cycle 9M/2018  9M/2017  2017  2016 
    A/R Turnover (Times) 0.91 2.56 3.73 7.23
    Avg. Collection Period (Days) 401.19 142.73 97.84 50.51
    Inventory Turnover (Times) N/A N/A N/A N/A
    Avg. Inventory Period (Days) N/A N/A N/A N/A
    A/P Turnover (Times) 0.75 1.85 8.16 58.25
    Avg. Payment Period (Days) 489.27 197.76 44.73 6.27
    Cash Cycle (Days) -88.09 -55.03 53.11 44.25


    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 Information is provided for informative and educational purposes only.