Company Summary
EA ENERGY ABSOLUTE PUBLIC COMPANY LIMITED
Resources/Energy & Utilities
SET50
CG Report:   
 
  Data as of 13 Nov 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
48.25 71.25 / 27.50 35.28 10.23 373.00 179,972.50 213,799.88 6,385.13 26.80
News
Date/Time Subject
09 Nov 2018 19:48   Reviewed Quarter 3 and Consolidated F/S (F45-3) (Revised)
09 Nov 2018 19:18   Management Discussion and Analysis Quarter 3 Ending 30 Sep 2018
09 Nov 2018 19:17   Financial Statement Quarter 3/2018 (Reviewed)
09 Nov 2018 19:17   Reviewed Quarter 3 and Consolidated F/S (F45-3)
09 Nov 2018 19:16   The Company's Annual Holidays for the year 2019 (Bangkok Office)
more

Company Profile
Address 16th Floor, AIA Capital Center Building 89 Ratchadaphisek Road, Dindaeng Bangkok 10400
Telephone 0-2248-2488-92, 0-2002-3667-9
Fax 0-2248-2493
URL http://www.energyabsolute.co.th
  Annual Report 2017
Establish Date 6/3/2006 Listed Date 30/01/2013
IPO Price (Baht) 5.50 @Par0.10 Baht
IPO Financial Advisory
  • ASSET PRO MANAGEMENT COMPANY LIMITED
  • Par 0.10 Baht
    Last Par Change N/A

    Market/Industry/Sector Change
    Effective Date 06/01/2017
    Previous Market/Industry/Sector mai  / Resources / Resources
    Current Market/Industry/Sector SET  / Resources / Energy & Utilities

    Business
    EA and its subsidiaries have engaged in 5 main business segments.1.) Manufacturing and distributing Biodiesel products (B100), Pure glycerin and by product2.) Generating and distributing electricity from Renewable Energy (via subsidiaries)3.) Development and Manufacturing of Battery (via subsidiaries)4.) EV Charging Stations and Electronic Transaction (via subsidiaries)5.) Research and Development Business (via subsidiaries)

    Free Float 20 Mar 2018 14 Mar 2017
    % /Shareholders
    39.87% 17,373 39.86% 7,990
    Foreign Shareholders 35.11% (As of 13/11/2018) Foreign Limit 49.00%
    NVDR Shareholders  4.59% (As of 13/11/2018)
    3 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
    5 Days -2.53 -1.94 -1.96
    20 Days 2.66 6.72 4.91
    60 Days 34.03 36.76 37.76
    120 Days 35.92 46.06 44.61
    YTD -8.10 -9.97 -2.89
    P/E (X) 35.28 11.85 15.90
    P/BV (X) 10.23 1.71 1.90
    Turnover Ratio (%) 0.40 0.35 0.82

    Top 10 Major Shareholders(@20 Mar 2018) Share %
    1. UBS AG SINGAPORE BRANCH 1,100,998,593 29.52
    2. นาย สมโภชน์ อาหุนัย 874,436,386 23.44
    3. นาง มุกดา บุญเสี่ยง 168,653,143 4.52
    4. บริษัท ไทยเอ็นวีดีอาร์ จำกัด 149,283,134 4.00
    5. นาย ลุชัย ภุขันอนันต์ 145,902,408 3.91
    6. นาย อมร ทรัพย์ทวีกุล 99,968,316 2.68
    7. น.ส. พลอยส่องแสง นพรัมภา 68,970,700 1.85
    8. นาย สมเกียรติ ธนัตถ์เจริญกุล 56,573,800 1.52
    9. STATE STREET EUROPE LIMITED 37,049,031 0.99
    10. นาย อาณัติ ทรัพย์ทวีกุล 29,936,706 0.80

    Management Position
    1. Mr. SOMCHAINUK ENGTRAKUL CHAIRMAN OF THE BOARD OF DIRECTORS
    2. Mr. SOMPHOTE AHUNAI CHAIRMAN OF THE EXECUTIVE COMMITTEE / DIRECTOR
    3. Mr. SUTHAM SONGSIRI DIRECTOR
    4. Mr. WUTTHILERD CHIANNILKULCHAI DIRECTOR
    5. Mr. AMORN SAPTHAWEEKUL DIRECTOR
    6. Mr. SOMBOON AHUNAI DIRECTOR
    7. ACM CHAINAN THUMASUJARIT INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE
    8. Mr. CHAIWAT PONGPISITSAKUL INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    9. M.R. BRAVOCHAT CHATCHAI INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    10. POL. GEN. PHATCHARAVAT WONGSUWAN INDEPENDENT DIRECTOR
    11. Mr. AMORNSUK NOPARUMPA INDEPENDENT DIRECTOR
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    13 Nov 2018
    2017
    29 Dec 2017
    2016
    30 Dec 2016
    Listed share (M.) 3,730.00  3,730.00  3,730.00 
    Market Cap (MB.) 179,972.50  195,825.00  110,967.50 
    Price (B./share) 48.25  52.50  29.75 
    BVPS (B./Share) 4.72  3.69  2.83 
    P/BV (X) 10.23  14.22  10.52 
    P/E (X) 35.28  52.19  36.12 
    Turnover Ratio (%) 179.25  54.17  43.92 
    Value Trade/Day (MB.) 1,406.72  294.32  166.07 
    Beta 2.26  1.63  1.18 
     
    Rate of Return YTD  2017  2016 
    Price Change (%) -8.10  76.47  32.22 
    Dividend Yield (%) 0.41  0.29  0.34 
    Payout Ratio 0.15  0.15  0.12 
    Dividend Policy Not less than 30% of net profit after taxes and reserves (with additional conditions)

    Dividend
    Operation Period Dividend/Share Unit Payment Date Type
    - 0.20 Baht - Cash
    - 0.15 Baht - Cash
    01 Jan 2015 - 31 Dec 2015 0.10 Baht - Cash
     
    Auditor
    (Effective Until 31/12/2018)
    MR. PRASIT YUENGSRIKUL/PRICEWATERHOUSE COOPERS ABAS LIMITED
    MS. AMORNRAT PEARMPOONVATANASUK/PRICEWATERHOUSE COOPERS ABAS LIMITED
    MR. PONGTHAVEE RATANAKOSES/PRICEWATERHOUSE COOPERS ABAS LIMITED
    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 4,611.34 3,079.39 4,505.65 2,672.74 2,912.25
    A/R Net 1,778.37 1,648.04 1,706.91 1,319.15 1,051.60
    Inventories 274.82 194.46 127.94 187.02 164.73
    Current Assets 7,444.09 6,313.09 7,022.28 6,132.21 4,581.42
    PP&E Net 45,123.14 34,489.59 35,219.56 33,485.32 27,414.88
    Total Assets 56,035.89 43,011.24 44,530.42 41,507.39 33,057.23
    OD 1,974.88 846.12 882.01 946.49 1,690.43
    A/P Net 145.84 99.67 91.43 61.62 89.34
    Current portion of LT 1,443.08 1,900.24 430.59 1,651.17 1,160.48
    Current Liabilities 11,115.78 3,352.30 2,587.01 3,538.26 4,964.00
    Non-Current Liabilities 26,406.01 25,808.18 27,199.79 26,579.67 19,583.32
    Total Liabilities 37,521.79 29,160.47 29,786.80 30,117.94 24,547.32
    Authorized Capital 373.00 373.00 373.00 373.00 373.00
    Paid-Up Capital 373.00 373.00 373.00 373.00 373.00
    Premium (Discount) on Share Capital 3,680.62 3,680.62 3,680.62 3,680.62 3,680.62
    Other Surplus (Deficit) - - - - -
    Retained Earnings (Deficit) 14,094.99 9,739.16 10,634.73 7,376.78 4,498.27
    Treasury Stock - - - - -
    Shareholders' Equity 17,597.17 13,773.88 14,667.60 11,383.45 8,504.94
    Minority Interest 916.93 76.89 76.02 6.01 4.98
    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 8,795.87 5,188.03 11,579.52 6,688.26 6,586.04
    Other Income 1,086.86 3,578.75 154.84 3,751.00 2,626.13
    Total Revenues 9,882.73 8,766.77 11,734.36 10,439.25 9,212.17
    COGs 4,200.46 4,511.45 6,045.57 5,637.29 5,461.16
    SG&A 656.20 456.43 667.03 457.91 388.67
    Total Expenses 4,864.71 4,983.68 6,774.87 6,197.38 5,849.83
    EBITDA 6,385.13 4,894.90 6,487.30 5,382.11 4,097.63
    Depre. & Amor. 1,367.11 1,111.80 1,527.81 1,140.24 735.29
    EBIT 5,018.02 3,783.10 4,959.49 4,241.87 3,362.35
    Net Profit 4,206.26 2,921.88 3,817.45 3,251.51 2,686.92
    EPS (B.) 1.13 0.78 1.02 0.87 0.72
    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 5,559.52 4,626.79 6,221.38 4,951.45 3,455.81
    Investing Cash Flow -4,526.47 -1,999.42 -2,122.80 -7,834.94 -11,306.70
    Financing Cash Flow -921.34 -2,220.72 -2,265.67 4,946.42 9,495.26
    Net Cash Flow 111.72 406.65 1,832.91 2,062.93 1,644.37
    more
    Annualized: ROE, ROA
    Ratios 9M/2018  9M/2017  2017  2016 
    Current Ratio (X) 0.67 1.88 2.71 1.73
    ROE (%) 32.53 30.85 29.31 32.70
    ROA (%) 12.51 11.58 11.53 11.38
    D/E (X) 2.13 2.12 2.03 2.65
    Total Asset Turnover (X) 0.26 0.26 0.27 0.28
    Gross Profit Margin (%) 52.25 13.04 47.79 15.71
    EBIT Margin (%) 50.78 43.15 42.26 40.63
    Net Profit Margin (%) 42.56 33.33 32.53 31.15

    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 (%) 9M/2018  9M/2017  2017  2016 
    Sales Growth 69.54 -4.05 73.13 1.55
    COGs Growth -6.89 -0.76 7.24 3.23
    Total Revenue Growth 12.73 7.55 12.41 13.32
    Total Expense Growth -2.39 0.32 9.32 5.94
    Net Profit Growth 43.96 20.68 17.41 21.01

    Annualized
    Cash Cycle 9M/2018  9M/2017  2017  2016 
    A/R Turnover (Times) 8.86 4.55 7.65 5.64
    Avg. Collection Period (Days) 41.17 80.29 47.69 64.69
    Inventory Turnover (Times) 24.44 31.38 38.39 32.05
    Avg. Inventory Period (Days) 14.93 11.63 9.51 11.39
    A/P Turnover (Times) 46.71 75.30 79.00 74.69
    Avg. Payment Period (Days) 7.81 4.85 4.62 4.89
    Cash Cycle (Days) 48.29 87.08 52.58 71.19


    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.