Company Summary
CPW COPPERWIRED PUBLIC COMPANY LIMITED
Services/Commerce
SET
CG Report:   
 
  Data as of 30 Jul 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
3.68 4.60 / 1.62 32.39 3.07 300.00 2,208.00 2,447.81 77.38 10.37
News
Date/Time Subject
27 Jul 2021 17:15   Acquisition of assets through acceptance of transfer of business and assets of IBIZ Plus Network Co., Ltd. and determination of date of the Extraordinary General Meeting of Shareholders No. 1/2021
14 May 2021 12:49   Management Discussion and Analysis Quarter 1 Ending 31 Mar 2021
14 May 2021 12:47   Financial Performance Quarter 1 (F45) (Reviewed)
14 May 2021 12:45   Financial Statement Quarter 1/2021 (Reviewed)
30 Apr 2021 19:40   Publication of the Minutes of Annual General Meeting of Shareholders 2021 on the Company's website
more

Company Profile
Address 159/6 Sermmit Tower Floor 2nd Room 201-202 Sukhumvit 21(Asoke) Klongtoeynuea Wattana Bangkok 10110
Telephone 0-2665-2950-3
Fax 0-2665-2954
URL www.copperwired.co.th
  Annual Report 2020
Establish Date - Listed Date 18/10/2019
IPO Price (Baht) 2.38 @Par0.50 Baht
IPO Financial Advisory
  • KT ZMICO SECURITIES CO., LTD.
  • Par 0.50 Baht
    Last Par Change N/A

    Business
    Retailer of digital lifestyle products and Apple products. The company is one of the authorized reseller of Apple products and provides service center to offer after sales services for all Apple products through its retail shop as follows; 1) The store selling digital lifestyle products operates under the name ".life". 2) Apple brand shop selling Apple products consists of "iStudio by copperwired" "Ai_" and "U-Store by copperwired" and 3) Repair and service center for Apple products operates under the name "iServe".

    Free Float 08 Mar 2021 12 Jun 2020
    % /Shareholders
    31.55% 3,297 31.80% 2,408
    Foreign Shareholders 4.13% (As of 30/07/2021) Foreign Limit 49.00%
    NVDR Shareholders  1.29% (As of 30/07/2021)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
    5 Days -6.60 -4.18 -5.44
    20 Days -9.80 -7.03 -5.90
    60 Days -5.15 0.31 -1.34
    120 Days 75.24 67.50 68.91
    YTD 82.18 72.45 73.49
    P/E (X) 32.39 39.11 28.74
    P/BV (X) 3.07 3.57 1.67
    Turnover Ratio (%) 0.56 0.29 1.63

    Top 10 Major Shareholders(@08 Mar 2021) Share %
    1. บริษัท วีเน็ท แคปปิทอล จำกัด 314,148,600 52.36
    2. นาย ปรเมศร์ เหรียญเจริญสุข 67,706,200 11.28
    3. Melco Holdings Inc. 24,637,800 4.11
    4. นาย โสภณ บุณยรัตพันธุ์ 9,742,800 1.62
    5. นาย วิโรจน์ โกศลธนวงศ์ 8,000,000 1.33
    6. MRS. WALEEPORN INTANATE 6,857,000 1.14
    7. นาย วิรัช ธนูพราน 5,550,000 0.93
    8. MR. KATATHEP PANICHAMNUAYSUK 5,384,000 0.90
    9. นาย ณรงค์ อิงค์ธเนศ 5,290,400 0.88
    10. บริษัท Thai NVDR Company Limited 4,967,402 0.83

    Management Position
    1. Mr. NARONG INTANATE CHAIRMAN OF BOARD OF DIRECTORS / CHAIRMAN OF EXECUTIVE COMMITTEE
    2. Mr. PARAMATE RIENJAROENSUK CHIEF EXECUTIVE OFFICER / DIRECTOR
    3. Mr. SOPON PUNYARATABANDHU DIRECTOR
    4. Mr. PORNCHAI CHUNHACHINDA INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE
    5. Mr. MANAS CHIARAVANOND INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    6. Mr. KONGKIET WANGVEERAMIT INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    7. Mr. PUNN KASEMSUP INDEPENDENT DIRECTOR
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    30 Jul 2021
    2020
    30 Dec 2020
    2019
    30 Dec 2019
    Listed share (M.) 600.00  600.00  600.00 
    Market Cap (MB.) 2,208.00  1,212.00  1,068.00 
    Price (B./share) 3.68  2.02  1.78 
    BVPS (B./Share) 1.20  1.09  N/A 
    P/BV (X) 3.07  1.85 
    P/E (X) 32.39  21.10  16.43 
    Turnover Ratio (%) 258.41  232.70  101.92 
    Value Trade/Day (MB.) 35.53  11.40  28.75 
    Beta 0.71  1.16 
     
    Rate of Return YTD  2020  2019 
    Price Change (%) 82.18  13.48  -25.21 
    Dividend Yield (%) 2.17  3.96  N/A 
    Payout Ratio 0.70  0.84 
    Dividend Policy Not less than 50 (fifty) percent of the net income after corporate income tax and all reserves specified by law. Such dividend payments are subject to changes based on the Company?s results of cash flow (with additional conditions)

    Dividend
    Operation Period Dividend/Share Unit Payment Date Type
    01 Jan 2020 - 31 Dec 2020 0.08 Baht 05 May 2021 Cash
    01 Jan 2019 - 31 Dec 2019 0.059 Baht 21 Apr 2020 Cash
    01 Jan 2019 - 30 Sep 2019 0.021 Baht 23 Jan 2020 Cash
     
    Auditor
    (Effective Until 31/12/2021)
    MISS PORNTHIP RIMDUSIT/KPMG PHOOMCHAI AUDIT LIMITED
    Mr. WATCHARA PATTARAPITAK/KPMG PHOOMCHAI AUDIT LIMITED
    MR. NATTHAPHONG TANTICHATTANON/KPMG PHOOMCHAI AUDIT LIMITED
    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 193.27 202.94 173.60 389.79 104.53
    A/R Net 86.96 64.20 129.47 84.83 103.13
    Inventories 421.98 390.81 448.81 475.87 462.86
    Current Assets 706.92 659.15 761.64 958.97 678.19
    PP&E Net 86.18 96.65 93.95 105.09 111.90
    Non-Current Assets 445.34 434.41 457.23 206.38 203.32
    Total Assets 1,152.25 1,093.56 1,218.87 1,165.35 881.51
    OD - - - - -
    A/P Net 142.66 155.72 235.33 460.12 495.20
    Current portion of LT - - - - -
    Current Liabilities 273.56 263.43 359.48 468.77 505.10
    Non-Current Liabilities 159.51 142.83 165.21 20.58 19.24
    Total Liabilities 433.08 406.26 524.69 489.35 524.34
    Authorized Capital 300.00 300.00 300.00 300.00 206.00
    Paid-Up Capital 300.00 300.00 300.00 300.00 206.00
    Premium (Discount) on Share Capital 331.76 331.76 331.76 331.76 45.70
    Retained Earnings (Deficit) 85.14 53.27 60.15 41.96 103.20
    Treasury Stock - - - - -
    Shares Of The Company Held By Subsidiaries - - - - -
    Other Components Of Equity 2.27 2.27 2.27 2.27 2.27
     - Surplus (Deficits) -0.16 2.27 2.27 2.27 2.27
    Shareholders' Equity 719.17 687.30 694.18 676.00 357.17
    Minority Interest - - - - -
    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 1,031.47 778.34 3,315.11 3,586.88 3,193.25
    Other Income 7.07 5.72 23.04 20.84 34.37
    Total Revenues 1,038.54 784.07 3,338.15 3,607.72 3,227.62
    Costs 889.37 663.49 2,844.61 3,056.95 2,726.99
    Selling And Administrative Expenses 115.50 104.73 419.42 452.69 401.56
    Total Cost And Expenses 1,004.88 768.22 3,264.03 3,509.64 3,128.55
    EBITDA 77.38 54.49 213.07 131.71 128.28
    Depre. & Amor. 43.72 38.65 138.95 33.62 29.20
    EBIT 33.66 15.85 74.13 98.08 99.08
    Net Profit : Owners Of The Parent 24.99 11.61 54.78 77.55 82.42
    EPS (B.) 0.04 0.02 0.09 0.17 40.01
    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 58.78 -145.73 -37.48 71.21 146.92
    Investing Cash Flow -4.45 -5.72 -29.31 -38.91 -53.59
    Financing Cash Flow -34.67 -35.41 -149.40 252.96 -43.17
    Net Cash Flow 19.66 -186.86 -216.19 285.26 50.16
    more
    Annualized: ROE, ROA
    Ratios 3M/2021  3M/2020  2020  2019 
    Current Ratio (X) 2.58 2.50 2.12 2.05
    ROE (%) 9.69 10.19 8.00 15.01
    ROA (%) 8.19 8.21 6.22 9.58
    D/E (X) 0.60 0.59 0.76 0.72
    Total Asset Turnover (X) 3.20 3.20 2.80 3.53
    Gross Profit Margin (%) 13.78 14.76 14.19 14.77
    EBIT Margin (%) 3.24 2.02 2.22 2.72
    Net Profit Margin (%) 2.41 1.48 1.64 2.15

    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 32.52 N/A -7.58 12.33
    COGs Growth 34.04 N/A -6.95 12.10
    Total Revenue Growth 32.46 N/A -7.47 11.78
    Total Expense Growth 30.81 N/A -7.00 12.18
    Net Profit Growth 115.25 N/A -29.36 -5.91

    Annualized
    Cash Cycle 3M/2021  3M/2020  2020  2019 
    A/R Turnover (Times) 68.00 54.22 30.94 38.17
    Avg. Collection Period (Days) 5.37 6.73 11.80 9.56
    Inventory Turnover (Times) 7.56 7.59 6.15 6.51
    Avg. Inventory Period (Days) 48.31 48.08 59.32 56.04
    A/P Turnover (Times) 22.86 19.05 8.18 6.40
    Avg. Payment Period (Days) 15.96 19.16 44.62 57.03
    Cash Cycle (Days) 37.71 35.66 26.50 8.57


    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 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.