Company Summary
BROOK THE BROOKER GROUP PUBLIC COMPANY LIMITED
Financials
mai
CG Report:   
 
  Data as of 18 Sep 2020  
Price (B.) 52 Week High/Low P/E (X) P/BV (X) Paid-up (MB.) Market Cap (MB.) EV (MB.) EBITDA (MB.) EV/EBITDA
0.40 0.49 / 0.33 4.41 1.05 829.86 2,655.54 2,627.48 -39.75 3.47
News
Date/Time Subject
10 Sep 2020 07:35   Notification the exercise of BROOK-W5
27 Aug 2020 21:31   Information Memorandum regarding the disposition of Assets
13 Aug 2020 17:06   No Right Adjustment of BROOK-W5
11 Aug 2020 19:06   The Interim Dividend Payment
11 Aug 2020 19:05   Financial Performance Quarter 2 (F45) (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 2019
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 Jun 2020 10 Mar 2020
    % /Shareholders
    43.10% 3,986 39.21% 3,703
    Foreign Shareholders 19.25% (As of 18/09/2020) Foreign Limit 49.00%
    NVDR Shareholders  4.83% (As of 18/09/2020)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Industry (%) Compare to Market (%)
    5 Days 2.56 2.63 1.43
    20 Days -2.44 -1.63 -4.31
    60 Days -4.76 -8.95 -8.31
    120 Days 17.65 -5.46 -17.01
    YTD -6.98 1.19 -7.26
    P/E (X) 4.41 43.31 33.40
    P/BV (X) 1.05 1.45 1.62
    Turnover Ratio (%) 0.03 0.06 0.20

    Top 10 Major Shareholders(@25 Aug 2020) Share %
    1. นาย VARUT BULAKUL 1,406,011,535 21.18
    2. นาย VARIT BULAKUL 1,058,398,227 15.94
    3. น.ส. วรินทร บูลกุล 1,057,442,970 15.93
    4. CHINA TONGHAI SECURITIES LIMITED - ACCOUNT CLIENT 364,594,462 5.49
    5. BANK OF SINGAPORE LIMITED 358,374,363 5.40
    6. LGT BANK (SINGAPORE) LTD 350,000,000 5.27
    7. บริษัท Thai NVDR Company Limited 321,477,250 4.84
    8. MRS. CHARUNEE CHINWONGVORAKUL 106,113,700 1.60
    9. MR. BOONTHAM KRAIWATTANAPONG 86,500,000 1.30
    10. NOMURA SINGAPORE LIMITED-CUSTOMER SEGREGATED ACCOUNT 70,768,750 1.07

    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
    18 Sep 2020
    2019
    30 Dec 2019
    2018
    28 Dec 2018
    Listed share (M.) 6,638.84  5,639.62  5,637.60 
    Market Cap (MB.) 2,655.54  2,425.04  2,424.17 
    Price (B./share) 0.40  0.43  0.43 
    BVPS (B./Share) 0.42  0.34  0.40 
    P/BV (X) 1.05  1.28  1.08 
    P/E (X) 4.41  N/A  16.77 
    Turnover Ratio (%) 13.65  8.40  11.41 
    Value Trade/Day (MB.) 1.87  0.95  1.68 
    Beta 0.48  0.79  0.95 
     
    Rate of Return YTD  2019  2018 
    Price Change (%) -6.98  0.00  -41.89 
    Dividend Yield (%) 15.24  9.30  9.30 
    Payout Ratio 0.71  N/A  1.95 
    Dividend Policy Not less than 50 percent of the net profits according to the Company?s separate financial statements after corporate income tax, legal reserve and all other reserves

    Dividend
    Operation Period Dividend/Share Unit Payment Date Type
    - 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
    01 Jul 2017 - 31 Dec 2017 0.03 Baht - Cash
     
    Auditor
    (Effective Until 31/12/2020)
    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.) 6M/2020 
    (01/01/20 
    -30/06/20) 
    6M/2019 
    (01/01/19 
    -30/06/19) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    2017 
    (01/01/17 
    -31/12/17) 
    Cash 410.05 163.52 722.37 170.71 450.32
    A/R Net 11.69 214.22 31.65 161.93 235.83
    Inventories - - - - -
    Current Assets 2,184.54 1,416.79 2,422.00 1,446.53 1,982.56
    PP&E Net 33.99 32.23 30.43 33.88 37.15
    Total Assets 2,913.36 2,729.43 3,433.80 2,765.20 2,699.03
    OD 100.00 500.00 350.00 500.00 100.00
    A/P Net 1.36 18.32 200.84 3.06 34.88
    Current portion of LT - - - - 9.13
    Current Liabilities 267.64 538.11 800.55 550.21 151.47
    Non-Current Liabilities 42.57 26.83 60.04 25.65 45.57
    Total Liabilities 310.21 564.95 860.59 575.86 197.04
    Authorized Capital 880.88 880.88 880.88 705.92 705.92
    Paid-Up Capital 745.98 704.70 704.95 704.70 704.70
    Premium (Discount) on Share Capital 186.17 144.89 145.14 144.89 144.89
    Other Surplus (Deficit) - - - - -
    Retained Earnings (Deficit) 1,468.58 1,271.66 1,686.19 1,288.05 1,578.68
    Treasury Stock - - - - -
    Shareholders' Equity 2,531.36 2,083.60 2,497.76 2,114.40 2,425.69
    Minority Interest 71.78 80.88 75.45 74.94 76.29
    more
    Statement of Comprehensive Income (MB.) 6M/2020 
    (01/01/20 
    -30/06/20) 
    6M/2019 
    (01/01/19 
    -30/06/19) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    2017 
    (01/01/17 
    -31/12/17) 
    Sales 20.70 125.14 976.50 286.33 470.84
    Other Income 64.69 78.40 811.29 179.93 141.54
    Total Revenues 85.39 203.54 1,787.79 466.26 612.38
    COGs 33.64 28.73 517.82 127.77 152.23
    SG&A 47.45 40.72 106.31 60.96 56.45
    Total Expenses 127.23 79.56 867.59 421.97 228.67
    EBITDA -39.75 125.85 923.84 48.25 387.74
    Depre. & Amor. 2.09 1.87 3.65 3.97 4.03
    EBIT -41.84 123.98 920.19 44.28 383.71
    Net Profit -38.58 96.36 736.48 4.56 339.59
    EPS (B.) -0.01 0.02 0.13 0.00 0.06
    more
    Statement of Cash Flow (MB.) 6M/2020 
    (01/01/20 
    -30/06/20) 
    6M/2019 
    (01/01/19 
    -30/06/19) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    2017 
    (01/01/17 
    -31/12/17) 
    Operating Cash Flow 33.41 38.34 988.60 340.16 -30.05
    Investing Cash Flow -167.92 81.62 66.18 -700.45 -150.08
    Financing Cash Flow -180.25 -112.29 -486.81 101.34 -295.52
    Net Cash Flow -314.75 7.67 567.97 -258.96 -475.65
    more
    Annualized: ROE, ROA
    Ratios 6M/2020  6M/2019  2019  2018 
    Current Ratio (X) 8.16 2.63 3.03 2.63
    ROE (%) 26.07 3.80 31.94 0.20
    ROA (%) 26.74 4.91 29.69 1.62
    D/E (X) 0.12 0.27 0.34 0.27
    Total Asset Turnover (X) 0.59 0.12 0.58 0.17
    Gross Profit Margin (%) -62.51 77.04 46.97 55.38
    EBIT Margin (%) -49.00 60.91 51.47 9.50
    Net Profit Margin (%) -45.18 47.34 41.19 0.98

    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/2020  6M/2019  2019  2018 
    Sales Growth -83.46 -41.86 241.04 -39.19
    COGs Growth 17.12 3.43 305.27 -16.07
    Total Revenue Growth -58.05 -35.66 283.43 -23.86
    Total Expense Growth 59.91 -72.36 105.60 84.54
    Net Profit Growth N/A 430.73 16,034.11 -98.66

    Annualized
    Cash Cycle 6M/2020  6M/2019  2019  2018 
    A/R Turnover (Times) 7.72 0.70 10.09 1.44
    Avg. Collection Period (Days) 47.28 524.22 36.18 253.53
    Inventory Turnover (Times) N/A N/A N/A N/A
    Avg. Inventory Period (Days) - - - -
    A/P Turnover (Times) 53.12 6.67 5.08 6.74
    Avg. Payment Period (Days) 6.87 54.75 71.86 54.19
    Cash Cycle (Days) 40.41 469.47 -35.68 199.34


    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 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 Information is provided for informative and educational purposes only.