Company Summary
BTNC BOUTIQUE NEWCITY PUBLIC COMPANY LIMITED
Consumer Products/Fashion
SET
CG Report:   
 
  Data as of 01 Jun 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
13.90 22.80 / 13.20 N/A 0.40 120.00 166.80 931.25 -13.01 59.95
News
Date/Time Subject
01 Jun 2020 13:05   Notification of the resignation of a Directors
15 May 2020 13:28   Reviewed financial performance Quarter 1 (F45) (Edit)
15 May 2020 12:38   Reviewed financial performance Quarter 1 (F45)
15 May 2020 12:38   Management Discussion and Analysis Quarter 1 Ending 31 Mar 2020
15 May 2020 12:37   Financial Statement Quarter 1/2020 (Reviewed)
more

Company Profile
Address 1112/53-75 PRAKHANONG CENTER, SUKHUMVIT ROAD, KHLONG TOEI Bangkok 10110
Telephone 0-2391-3311 , 0-2391-3320
Fax 0-2381-1656 , 0-2381-1658
URL www.btnc.co.th
  Annual Report 2019
Establish Date 17/11/1969 Listed Date 06/10/1987
IPO Price (Baht) 38.00 @Par10.00 Baht
IPO Financial Advisory N/A
Par 10.00 Baht
Last Par Change N/A

Business
The Company designs, manufactures, and distributes ready-to-wear clothing under patent brand names such as GUY LAROCHE, C&D, LOF.FI.CIEL, JOUSSE, GSP, UNIFORM SPECIALIZER, STEPHANIE, ADOLFO DOMINGUEZ,

Free Float 01 Apr 2019 29 Mar 2018
% /Shareholders
29.77% 404 30.13% 407
Foreign Shareholders 0.00% (As of 01/06/2020) Foreign Limit 20.00%
NVDR Shareholders  0.01% (As of 01/06/2020)
5 Yr Price Performance (Adjusted Price)
Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
5 Days -2.80 -3.51 -5.05
20 Days -4.79 -7.76 -8.36
60 Days -30.15 -27.99 -30.76
120 Days -21.02 -7.34 -7.11
YTD -39.04 -30.84 -28.78
P/E (X) N/A 44.20 19.06
P/BV (X) 0.40 0.47 1.50
Turnover Ratio (%) 0.19 0.02 0.92

Top 10 Major Shareholders(@22 Apr 2020) Share %
1. นาย ปณิธาน ปวโรฬารวิทยา 1,887,140 15.73
2. นาง ประวรา เอครพานิช 1,746,428 14.55
3. บริษัท สหสิน จำกัด 1,665,560 13.88
4. บริษัท ศิราธาน จำกัด 1,350,700 11.26
5. บริษัท สหพัฒนาอินเตอร์โฮลดิ้ง จำกัด (มหาชน) 1,024,000 8.53
6. บริษัท ไอ.ซี.ซี. อินเตอร์เนชั่นแนล จำกัด (มหาชน) 717,400 5.98
7. บริษัท คอมมอนเวลธ์ โฮลดิ้ง จำกัด 380,400 3.17
8. บริษัท นิวซิตี้ (กรุงเทพฯ) จำกัด (มหาชน) 344,300 2.87
9. บริษัท กรุงเทพประกันภัย จำกัด (มหาชน) 307,200 2.56
10. บริษัท ไอ.ดี.เอฟ. จำกัด 240,000 2.00

Management Position
1. Mr. PANITARN PAVAROLARVIDYA CHAIRMAN
2. Mrs. PRAVARA EKARAPHANICH MANAGING DIRECTOR / DIRECTOR
3. Mrs. KANLAYA WAIYANONT DIRECTOR
4. Miss TUANGTIP NA NAKORN DIRECTOR
5. Mrs. SUPORN PHAVASANTA DIRECTOR
6. Mr. PRASERT PATRADHILOK INDEPENDENT DIRECTOR / AUDIT COMMITTEE CHAIRMAN
7. Mr. PUCHCHONG VANICHJAKVONG INDEPENDENT DIRECTOR / AUDIT COMMITTEE
8. Mr. SERMWONG DHANASARNSILP INDEPENDENT DIRECTOR / AUDIT COMMITTEE
9. Mr. KRIS NALAMLIENG INDEPENDENT DIRECTOR
Accumulated: Turnover Ratio, Value Trade/Day
Statistics YTD
01 Jun 2020		 2019
30 Dec 2019		 2018
28 Dec 2018
Listed share (M.) 12.00  12.00  12.00 
Market Cap (MB.) 166.80  273.60  229.20 
Price (B./share) 13.90  22.80  19.10 
BVPS (B./Share) 34.74  38.02  38.29 
P/BV (X) 0.40  0.60  0.50 
P/E (X) N/A  61.82  14.35 
Turnover Ratio (%) 0.50  25.34  1.16 
Value Trade/Day (MB.) 0.01  0.21  0.01 
Beta 0.09  -0.03  0.12 
 
Rate of Return YTD  2019  2018 
Price Change (%) -39.04  19.37  -16.96 
Dividend Yield (%) 1.08  3.07  2.62 
Payout Ratio N/A  1.90  0.38 
Dividend Policy Pays when company has operating profit or accumulated profit (with additional conditions)

Dividend
Operation Period Dividend/Share Unit Payment Date Type
- 0.15 Baht 07 May 2020 Cash
- 0.70 Baht 21 May 2019 Cash
- 0.50 Baht 22 May 2018 Cash
 
Auditor
(Effective Until 31/03/2020)
MR. JADESADA HUNGSAPRUEK/KARIN AUDIT COMPANY LIMITED
MISS NONGLAK PATTANABANDITH/KARIN AUDIT COMPANY LIMITED
MR. JIROTE SIRIROROTE/KARIN AUDIT COMPANY LIMITED
MRS. SUMANA SENIVONGSE/KARIN AUDIT COMPANY LIMITED
MISS KANNIKA WIPANURAT/KARIN AUDIT COMPANY 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.) 3M/2020 
(01/01/20 
-31/03/20) 		 3M/2019 
(01/01/19 
-31/03/19) 		 2019 
(01/01/19 
-31/12/19) 		 2018 
(01/01/18 
-31/12/18) 		 2017 
(01/01/17 
-31/12/17) 
Cash 20.06 29.83 7.68 3.40 9.33
A/R Net 36.61 43.24 65.86 80.03 95.91
Inventories 254.30 302.62 286.36 290.63 341.35
Current Assets 330.19 395.82 377.16 389.07 466.69
PP&E Net 37.25 69.88 64.56 70.69 54.23
Total Assets 1,201.43 717.84 670.73 728.99 808.46
OD 111.99 157.14 124.93 172.14 109.42
A/P Net 13.77 54.75 16.53 53.44 99.06
Current portion of LT 112.13 0.98 0.25 1.07 0.43
Current Liabilities 313.49 254.89 204.84 261.19 344.01
Non-Current Liabilities 471.02 8.60 11.35 8.58 9.64
Total Liabilities 784.52 263.49 216.19 269.78 353.65
Authorized Capital 250.00 250.00 250.00 250.00 250.00
Paid-Up Capital 120.00 120.00 120.00 120.00 120.00
Premium (Discount) on Share Capital 279.26 279.26 279.26 279.26 279.26
Other Surplus (Deficit) - 11.02 11.02 11.02 11.02
Retained Earnings (Deficit) 22.78 48.73 49.18 53.73 48.73
Treasury Stock - - - - -
Shareholders' Equity 416.91 454.35 454.54 459.21 454.81
Minority Interest - - - - -
more
Statement of Comprehensive Income (MB.) 3M/2020 
(01/01/20 
-31/03/20) 		 3M/2019 
(01/01/19 
-31/03/19) 		 2019 
(01/01/19 
-31/12/19) 		 2018 
(01/01/18 
-31/12/18) 		 2017 
(01/01/17 
-31/12/17) 
Sales 106.72 173.96 730.61 815.65 780.74
Other Income 2.78 16.73 34.48 40.10 35.24
Total Revenues 109.50 190.73 765.19 855.79 816.01
COGs 75.14 99.05 401.50 480.30 440.47
SG&A 77.72 84.12 342.26 354.83 355.46
Total Expenses 152.86 195.40 756.00 835.13 795.93
EBITDA -13.01 -0.12 28.43 40.38 42.87
Depre. & Amor. 30.36 4.55 19.23 19.72 22.78
EBIT -43.37 -4.66 9.19 20.66 20.09
Net Profit -39.49 -5.00 2.99 11.00 8.64
EPS (B.) -3.29 -0.42 0.25 0.92 0.72
more
Statement of Cash Flow (MB.) 3M/2020 
(01/01/20 
-31/03/20) 		 3M/2019 
(01/01/19 
-31/03/19) 		 2019 
(01/01/19 
-31/12/19) 		 2018 
(01/01/18 
-31/12/18) 		 2017 
(01/01/17 
-31/12/17) 
Operating Cash Flow 56.76 26.46 7.73 36.98 29.27
Investing Cash Flow -3.41 16.66 21.08 0.39 8.67
Financing Cash Flow -40.96 -16.69 -24.54 -43.29 -31.41
Net Cash Flow 12.39 26.43 4.27 -5.92 6.53
more
Annualized: ROE, ROA
Ratios 3M/2020  3M/2019  2019  2018 
Current Ratio (X) 1.05 1.55 1.84 1.49
ROE (%) -7.23 0.18 0.65 2.41
ROA (%) -3.08 0.98 1.31 2.69
D/E (X) 1.88 0.58 0.48 0.59
Total Asset Turnover (X) 0.71 1.09 1.09 1.11
Gross Profit Margin (%) 29.59 43.06 45.05 41.11
EBIT Margin (%) -39.61 -2.44 1.20 2.41
Net Profit Margin (%) -36.07 -2.62 0.39 1.29

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/2020  3M/2019  2019  2018 
Sales Growth -38.65 -13.79 -10.43 4.47
COGs Growth -24.14 -13.67 -16.41 9.04
Total Revenue Growth -42.59 -10.97 -10.59 4.87
Total Expense Growth -21.77 -5.05 -9.48 4.93
Net Profit Growth N/A N/A -72.85 27.28

Annualized
Cash Cycle 3M/2020  3M/2019  2019  2018 
A/R Turnover (Times) 16.61 14.67 10.02 9.27
Avg. Collection Period (Days) 21.97 24.88 36.44 39.37
Inventory Turnover (Times) 1.36 1.40 1.39 1.52
Avg. Inventory Period (Days) 269.17 260.82 262.27 240.14
A/P Turnover (Times) 11.02 6.13 11.48 6.30
Avg. Payment Period (Days) 33.12 59.58 31.80 57.95
Cash Cycle (Days) 258.02 226.12 266.91 221.56


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.