Company Summary
EA-R ENERGY ABSOLUTE PUBLIC COMPANY LIMITED
Resources/Energy & Utilities
SET50 / SETTHSI
CG Report:   
 
  Data as of 08 Dec 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
83.75 85.00 / 43.25 54.78 10.16 373.00 312,387.50 360,022.51 7,382.45 36.49
News
Date/Time Subject
19 Nov 2021 18:00   Announcement of the Company's Holidays for the year 2022, Bangkok Office (revised)
12 Nov 2021 18:16   The Company's Holidays for the year 2022 (Bangkok Office)
12 Nov 2021 18:14   Management Discussion and Analysis Quarter 3 Ending 30 Sep 2021
12 Nov 2021 18:13   Financial Performance Quarter 3 (F45) (Reviewed)
12 Nov 2021 18:10   Financial Statement Quarter 3/2021 (Reviewed)
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 2020
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 operated the business divided into 3 groups namely 1.) Biodiesel Business, produces and distributes biodiesel (B100), purified glycerin and byproducts and Phase Change Material (through the Company and Subsidiaries) 2.) Renewable Power Plant Business (through Subsidiaries) 3. Other Businesses (through Subsidiaries) (3.1) Develop, Produces and Distributes of batteries (3.2) Electric Charging Station Business (for electric vehicle), Electronic transaction (3.3) Research and Development Business (3.4) Others

    Free Float 15 Mar 2021 20 Mar 2020
    % /Shareholders
    40.37% 31,592 39.67% 20,445
    Foreign Shareholders 36.72% (As of 08/12/2021) Foreign Limit 49.00%
    NVDR Shareholders  6.70% (As of 08/12/2021)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
    5 Days 2.13 -1.45 -1.00
    20 Days 29.34 29.89 29.96
    60 Days 25.00 25.62 26.71
    120 Days 38.43 41.36 37.96
    YTD 70.05 64.35 52.29
    P/E (X) 54.78 15.44 20.21
    P/BV (X) 10.16 1.52 1.74
    Turnover Ratio (%) 0.49 0.56 1.27

    Top 10 Major Shareholders(@15 Mar 2021) Share %
    1. MR. SOMPHOTE AHUNAI 865,736,386 23.21
    2. UBS AG SINGAPORE BRANCH 781,358,593 20.95
    3. SOTUS & FAITH # 1 LIMITED 300,000,000 8.04
    4. บริษัท Thai NVDR Company Limited 171,830,546 4.61
    5. MRS. Mukda Boonsieng 164,531,043 4.41
    6. นาย ลุชัย ภุขันอนันต์ 138,932,408 3.72
    7. นาย อมร ทรัพย์ทวีกุล 74,968,316 2.01
    8. SOUTH EAST ASIA UK (TYPE C) NOMINEES LIMITED 69,187,927 1.85
    9. MORGAN STANLEY & CO. INTERNATIONAL PLC 66,088,500 1.77
    10. MISS PLOYSONGSANG NOPARUMPA 64,069,700 1.72

    Management Position
    1. Mr. SOMCHAINUK ENGTRAKUL CHAIRMAN OF THE BOARD OF DIRECTORS / INDEPENDENT DIRECTOR
    2. Mr. SOMPHOTE AHUNAI CHAIRMAN OF THE EXECUTIVE BOARD / CHIEF EXECUTIVE OFFICER / 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. M.R. BRAVOCHAT CHATCHAI INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    9. POL. GEN. PHATCHARAVAT WONGSUWAN INDEPENDENT DIRECTOR
    10. Mr. AMORNSUK NOPARUMPA INDEPENDENT DIRECTOR
    11. Mr. SOMPHOP KEERASUNTONPONG INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    08 Dec 2021
    2020
    30 Dec 2020
    2019
    30 Dec 2019
    Listed share (M.) 3,730.00  3,730.00  3,730.00 
    Market Cap (MB.) 312,387.50  183,702.50  163,187.50 
    Price (B./share) 83.75  49.25  43.75 
    BVPS (B./Share) 8.24  7.14  5.74 
    P/BV (X) 10.16  6.90  7.63 
    P/E (X) 54.78  33.58  31.99 
    Turnover Ratio (%) 122.10  84.24  109.56 
    Value Trade/Day (MB.) 1,296.36  558.67  828.98 
    Beta 1.25  1.17  1.78 
     
    Rate of Return YTD  2020  2019 
    Price Change (%) 70.05  12.57  2.94 
    Dividend Yield (%) 0.36  0.61  0.57 
    Payout Ratio 0.20  0.20  0.18 
    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
    - 0.30 Baht 21 May 2021 Cash
    - 0.30 Baht 22 May 2020 Cash
    - 0.25 Baht - Cash
     
    Auditor
    (Effective Until 31/12/2021)
    MS. AMORNRAT PEARMPOONVATANASUK/PRICEWATERHOUSE COOPERS ABAS LIMITED
    MR. BOONRUENG LERDWISESWIT/PRICEWATERHOUSE COOPERS ABAS LIMITED
    Miss RODJANART BANYATANANUSARD/PRICEWATERHOUSE COOPERS ABAS LIMITED
    F/S Year ended 31/12
    Latest Type of Report Unqualified opinion
    Financial Data
    Statement of Financial Position (MB.) 9M/2021 
    (01/01/21 
    -30/09/21) 
    9M/2020 
    (01/01/20 
    -30/09/20) 
    2020 
    (01/01/20 
    -31/12/20) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    Accounting Type Consolidate Consolidate Consolidate Consolidate Consolidate
    Cash And Cash Equivalents 3,313.25 3,565.60 2,950.67 10,028.95 5,478.57
    A/R Net 3,578.14 2,794.78 3,511.48 3,175.27 2,294.91
    Inventories 1,577.85 742.76 833.30 757.68 329.96
    Current Assets 8,588.52 7,195.66 7,389.23 14,032.87 8,150.13
    PP&E Net 57,642.04 55,029.39 57,635.26 51,371.09 47,587.21
    Non-Current Assets 73,096.20 70,053.80 71,094.53 56,186.82 51,057.46
    Total Assets 81,684.73 77,249.46 78,483.77 70,219.69 59,207.59
    OD 2,032.88 1,925.56 2,640.31 659.86 1,817.02
    A/P Net 1,484.06 1,373.51 1,416.67 1,083.19 9,392.20
    Current portion of LT 7,286.99 8,984.98 9,341.82 4,307.18 1,263.83
    Current Liabilities 10,955.02 12,417.75 13,564.44 6,070.18 12,502.57
    Non-Current Liabilities 37,311.07 36,364.29 35,292.45 39,283.06 27,187.40
    Total Liabilities 48,266.08 48,782.04 48,856.89 45,353.23 39,689.97
    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
    Retained Earnings (Deficit) 27,286.15 22,702.30 24,186.39 20,185.39 14,863.94
    Treasury Stock - - - - -
    Shares Of The Company Held By Subsidiaries - - - - -
    Other Components Of Equity -603.30 -116.05 -428.49 -874.50 -778.89
     - Surplus (Deficits) - - -397.96 -710.18 -
    Shareholders' Equity 30,736.46 26,639.87 27,811.52 23,364.51 18,138.66
    Minority Interest 2,682.18 1,827.55 1,815.36 1,501.95 1,378.96
    more
    Statement of Comprehensive Income (MB.) 9M/2021 
    (01/01/21 
    -30/09/21) 
    9M/2020 
    (01/01/20 
    -30/09/20) 
    2020 
    (01/01/20 
    -31/12/20) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    Accounting Type Consolidate Consolidate Consolidate Consolidate Consolidate
    Revenue From Operations 14,665.82 12,633.65 17,079.56 14,886.87 11,551.95
    Other Income 154.13 104.36 86.17 25.75 938.27
    Total Revenues 14,819.95 12,738.01 17,196.26 14,954.54 12,490.22
    Costs 8,559.80 6,956.34 9,271.42 6,752.39 5,668.29
    Selling And Administrative Expenses 1,043.80 948.39 966.51 756.10 804.54
    Total Cost And Expenses 9,603.60 7,904.73 10,468.49 7,698.23 6,472.83
    EBITDA 7,382.45 6,911.79 9,396.34 9,919.58 8,010.20
    Depre. & Amor. 2,108.04 2,015.85 2,730.38 2,517.45 1,833.04
    EBIT 5,274.41 4,895.94 6,665.96 7,402.13 6,177.16
    Net Profit : Owners Of The Parent 4,218.76 3,720.48 5,204.57 6,081.62 4,975.21
    EPS (B.) 1.13 1.00 1.40 1.63 1.33
    more
    Statement of Cash Flow (MB.) 9M/2021 
    (01/01/21 
    -30/09/21) 
    9M/2020 
    (01/01/20 
    -30/09/20) 
    2020 
    (01/01/20 
    -31/12/20) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    Accounting Type Consolidate Consolidate Consolidate Consolidate Consolidate
    Operating Cash Flow 6,728.83 7,224.83 9,237.63 8,703.24 7,192.71
    Investing Cash Flow -3,930.49 -11,986.67 -14,195.54 -14,834.44 -5,566.72
    Financing Cash Flow -2,497.09 -1,640.53 -2,140.88 10,723.13 -598.33
    Net Cash Flow 301.24 -6,402.37 -7,098.78 4,591.93 1,027.66
    more
    Annualized: ROE, ROA
    Ratios 9M/2021  9M/2020  2020  2019 
    Current Ratio (X) 0.78 0.58 0.54 2.31
    ROE (%) 19.88 22.77 20.34 29.31
    ROA (%) 8.86 9.72 8.97 11.44
    D/E (X) 1.44 1.71 1.65 1.82
    Total Asset Turnover (X) 0.24 0.23 0.23 0.23
    Gross Profit Margin (%) 41.63 44.94 45.72 54.64
    EBIT Margin (%) 35.59 38.44 38.76 49.50
    Net Profit Margin (%) 27.82 28.44 29.35 40.30

    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/2021  9M/2020  2020  2019 
    Sales Growth 16.09 16.94 14.73 28.87
    COGs Growth 23.05 40.25 37.31 19.13
    Total Revenue Growth 16.34 17.44 14.99 19.73
    Total Expense Growth 21.49 39.30 35.99 18.93
    Net Profit Growth 13.39 -14.11 -14.42 22.24

    Annualized
    Cash Cycle 9M/2021  9M/2020  2020  2019 
    A/R Turnover (Times) 6.00 5.58 5.11 5.44
    Avg. Collection Period (Days) 60.86 65.38 71.45 67.06
    Inventory Turnover (Times) 9.37 13.32 11.65 12.42
    Avg. Inventory Period (Days) 38.94 27.40 31.32 29.40
    A/P Turnover (Times) 7.61 4.77 7.42 1.29
    Avg. Payment Period (Days) 47.96 76.59 49.21 283.12
    Cash Cycle (Days) 51.84 16.19 53.56 -186.67


    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.