Company Summary
BROOK THE BROOKER GROUP PUBLIC COMPANY LIMITED
Financials
mai
CG Report:   
 
  Data as of 17 May 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
0.85 1.04 / 0.34 12.56 2.65 853.49 5,803.70 5,723.55 208.85 8.98
News
Date/Time Subject
17 May 2021 19:31   Update and Amend Capital Increase Report Form (F53-4) to be considered in the EGM 1/2021 (Revised PDF)
14 May 2021 08:23   Change of a Format and Cancellation of a Venue for the EGM no. 1/2021 to an Electronic Meeting ( E-EGM)
12 May 2021 09:06   Voluntary Disclosure Investment in Digital Assets (Add information reporting authority)
11 May 2021 19:04   Voluntary Disclosure Investment in Digital Assets
11 May 2021 18:47   Financial Statement Quarter 1/2021 (Reviewed)
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 2020
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 11 Mar 2021 11 Jun 2020
    % /Shareholders
    30.38% 4,923 43.10% 3,986
    Foreign Shareholders 18.51% (As of 17/05/2021) Foreign Limit 49.00%
    NVDR Shareholders  5.03% (As of 17/05/2021)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Industry (%) Compare to Market (%)
    5 Days 51.79 51.54 58.71
    20 Days 56.04 49.25 49.45
    60 Days 77.46 16.48 45.54
    120 Days 126.26 20.56 52.30
    YTD 126.26 37.78 63.01
    P/E (X) 12.56 65.75 68.67
    P/BV (X) 2.65 2.51 2.40
    Turnover Ratio (%) 11.68 4.55 1.56

    Top 10 Major Shareholders(@06 May 2021) Share %
    1. นาย VARUT BULAKUL 1,406,011,535 20.59
    2. นาย VARIT BULAKUL 1,058,398,227 15.50
    3. น.ส. วรินทร บูลกุล 1,057,442,970 15.49
    4. CHINA TONGHAI SECURITIES LIMITED A/C CLIENT 414,594,138 6.07
    5. บริษัท Thai NVDR Company Limited 364,287,746 5.34
    6. BANK OF SINGAPORE LIMITED 358,374,363 5.25
    7. LGT BANK (SINGAPORE) LTD 350,000,000 5.13
    8. MR. BOONTHAM KRAIWATTANAPONG 105,501,400 1.55
    9. NOMURA SINGAPORE LIMITED-CUSTOMER SEGREGATED ACCOUNT 70,768,750 1.04
    10. นาง จารุณี ชินวงศ์วรกุล 50,637,300 0.74

    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. ANAKE KAMOLNATE DIRECTOR
    5. Mr. KIRIN NARULA DIRECTOR
    6. Mr. VARUT BULAKUL DIRECTOR
    7. Mr. VARIT 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
    17 May 2021
    2020
    30 Dec 2020
    2019
    30 Dec 2019
    Listed share (M.) 6,827.88  6,640.44  5,639.62 
    Market Cap (MB.) 5,803.70  2,656.18  2,425.04 
    Price (B./share) 0.85  0.38  0.40 
    BVPS (B./Share) 0.37  0.36  0.34 
    P/BV (X) 2.65  1.10  1.28 
    P/E (X) 12.56  3.89  N/A 
    Turnover Ratio (%) 78.84  16.80  8.40 
    Value Trade/Day (MB.) 46.68  1.70  0.95 
    Beta 0.06  0.48  0.79 
     
    Rate of Return YTD  2020  2019 
    Price Change (%) 126.26  -6.98  0.00 
    Dividend Yield (%) 4.77  15.23  9.30 
    Payout Ratio 0.60  0.60  N/A 
    Dividend Policy Not less than 50 percent of the net profits after deductions of corporate income tax and legal reserves (with additional conditions)

    Dividend
    Operation Period Dividend/Share Unit Payment Date Type
    - 0.015 Baht 30 Apr 2021 Cash
    - 0.015 Baht 09 Dec 2020 Cash
    - 0.02 Baht 10 Sep 2020 Cash
    01 Jul 2019 - 31 Dec 2019 0.03 Baht 08 May 2020 Cash
    01 Jan 2019 - 30 Sep 2019 0.02 Baht 12 Dec 2019 Cash
    01 Jan 2019 - 30 Jun 2019 0.02 Baht 04 Sep 2019 Cash
    01 Jul 2018 - 31 Dec 2018 0.02 Baht - Cash
    01 Jan 2018 - 30 Jun 2018 0.02 Baht 07 Sep 2018 Cash
     
    Auditor
    (Effective Until 31/12/2021)
    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
    MR. SIRAMATE AKKHARACHOTKULLANUN/A.M.T. & ASSOCIATES
    MISS YAOWALAK SOMPRASERT/A.M.T. & ASSOCIATES
    F/S Year ended 31/12
    Latest Type of Report Unqualified opinion
    Financial Data
    Statement of Financial Position (MB.) 3M/2021 
    (01/01/21 
    -31/03/21) 
    3M/2020 
    (01/01/20 
    -31/03/20) 
    2020 
    (01/01/20 
    -31/12/20) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    Cash And Cash Equivalents 751.04 540.19 150.22 722.37 170.71
    A/R Net 37.39 51.75 13.42 69.43 383.20
    Inventories 205.75 - - - -
    Current Assets 2,622.98 2,138.32 1,891.06 2,422.00 1,446.53
    PP&E Net 31.11 33.08 31.85 30.43 33.88
    Non-Current Assets 675.63 761.72 674.79 1,011.80 1,318.67
    Total Assets 3,298.61 2,900.04 2,565.85 3,433.80 2,765.20
    OD 500.00 200.00 - 350.00 500.00
    A/P Net 0.49 152.30 38.80 281.17 27.15
    Current portion of LT - - - - -
    Current Liabilities 544.46 518.49 49.14 800.55 550.21
    Non-Current Liabilities 53.85 28.66 46.94 60.04 25.65
    Total Liabilities 598.31 547.15 96.08 860.59 575.86
    Authorized Capital 880.88 880.88 880.88 880.88 705.92
    Paid-Up Capital 830.99 705.46 830.06 704.95 704.70
    Premium (Discount) on Share Capital 271.18 145.65 270.24 145.14 144.89
    Retained Earnings (Deficit) 1,515.24 1,377.19 1,338.00 1,686.19 1,288.05
    Treasury Stock - - - - -
    Shares Of The Company Held By Subsidiaries - - - - -
    Other Components Of Equity 10.30 47.72 -41.12 -38.53 -23.24
     - Surplus (Deficits) - - - - -
    Shareholders' Equity 2,627.71 2,276.02 2,397.18 2,497.76 2,114.40
    Minority Interest 72.59 76.87 72.59 75.45 74.94
    more
    Statement of Comprehensive Income (MB.) 3M/2021 
    (01/01/21 
    -31/03/21) 
    3M/2020 
    (01/01/20 
    -31/03/20) 
    2020 
    (01/01/20 
    -31/12/20) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    Revenue From Operations 219.75 11.84 52.06 976.50 286.33
    Other Income 27.42 31.29 4.88 9.76 0.14
    Total Revenues 264.62 52.58 118.68 1,125.82 424.16
    Costs 12.52 13.49 79.92 517.82 127.77
    Selling And Administrative Expenses 44.42 9.33 54.51 106.31 60.96
    Total Cost And Expenses 56.94 22.82 134.43 624.13 184.33
    EBITDA 208.85 -362.00 66.75 923.84 48.25
    Depre. & Amor. 1.17 0.94 4.47 3.65 3.97
    EBIT 207.68 -362.94 62.28 920.19 44.28
    Net Profit : Owners Of The Parent 182.14 -309.00 63.22 736.48 4.56
    EPS (B.) 0.03 -0.05 0.01 0.13 0.00
    more
    Statement of Cash Flow (MB.) 3M/2021 
    (01/01/21 
    -31/03/21) 
    3M/2020 
    (01/01/20 
    -31/03/20) 
    2020 
    (01/01/20 
    -31/12/20) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    Operating Cash Flow 39.49 69.48 -117.31 988.60 340.16
    Investing Cash Flow 8.04 -188.92 58.96 66.18 -700.45
    Financing Cash Flow 540.49 -68.97 -510.36 -486.81 101.34
    Net Cash Flow 588.02 -188.41 -568.71 567.97 -258.96
    more
    Annualized: ROE, ROA
    Ratios 3M/2021  3M/2020  2020  2019 
    Current Ratio (X) 4.82 4.12 38.48 3.03
    ROE (%) 22.61 19.47 2.58 31.94
    ROA (%) 20.42 19.29 2.08 29.69
    D/E (X) 0.22 0.23 0.04 0.33
    Total Asset Turnover (X) 0.11 0.40 0.04 0.36
    Gross Profit Margin (%) 94.30 -13.97 -53.52 46.97
    EBIT Margin (%) 78.48 -690.33 52.48 81.74
    Net Profit Margin (%) 68.83 -585.04 50.86 65.46

    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 (%) 3M/2021  3M/2020  2020  2019 
    Sales Growth 1,756.45 -34.63 -94.67 241.04
    COGs Growth -7.18 0.55 -84.57 305.27
    Total Revenue Growth 403.32 -13.29 -89.46 165.43
    Total Expense Growth 149.50 1.82 -78.46 238.60
    Net Profit Growth N/A N/A -91.42 16,034.11

    Annualized
    Cash Cycle 3M/2021  3M/2020  2020  2019 
    A/R Turnover (Times) 5.83 6.90 1.26 4.31
    Avg. Collection Period (Days) 62.58 52.90 290.45 84.59
    Inventory Turnover (Times) 0.77 N/A N/A N/A
    Avg. Inventory Period (Days) 475.59 - - -
    A/P Turnover (Times) 1.03 6.33 0.50 3.36
    Avg. Payment Period (Days) 353.16 57.64 730.67 108.66
    Cash Cycle (Days) 185.01 -4.74 -440.21 -24.07


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

    Market Alert (Latest)
    Trading Alert 16 Apr 2021
    Cash Balance 19 Apr 2021 - 07 May 2021
    more

    Only Preferred Share and Warrants
    Other Securities
    Securities Name BROOK-W5

    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.