Company Summary
FSMART FORTH SMART SERVICE PUBLIC COMPANY LIMITED
Services
mai
CG Report:   
 
  Data as of 14 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
6.85 20.60 / 6.35 9.49 4.83 400.00 5,480.00 8,054.33 953.69 6.53
News
Date/Time Subject
12 Nov 2018 21:48   Management Discussion and Analysis Quarter 3 Ending 30 Sep 2018
12 Nov 2018 18:55   Financial Statement Quarter 3/2018 (Reviewed)
12 Nov 2018 18:54   Reviewed Quarter 3 and Consolidated F/S (F45-3)
17 Oct 2018 18:42   Invitation to shareholders to propose agenda and nominate candidate(s) to be elected as director(s) for the 2019 AGM
08 Oct 2018 17:50   To notify the end of the share repurchase program for financial management purpose
more

Company Profile
Address 256 Phaholyothin Road, Samsennai, Phayathai Bangkok 10400
Telephone 0-2278-1777
Fax 0-2279-7195
URL www.boonterm.com
  Annual Report 2017
Establish Date 3/12/2008 Listed Date 14/10/2014
IPO Price (Baht) 2.50 @Par0.50 Baht
IPO Financial Advisory
  • ASSET PRO MANAGEMENT COMPANY LIMITED
  • Par 0.50 Baht
    Last Par Change N/A

    Market/Industry/Sector Change
    Effective Date 05/01/2015
    Previous Market/Industry/Sector mai  / MAI Industry / Medium-Sized Enterprise
    Current Market/Industry/Sector mai  / Services / Services

    Business
    provider of top up service for pre-paid mobile phones and online payment via automatic top up machine named "Boonterm"

    Free Float 20 Mar 2018 06 Mar 2017
    % /Shareholders
    44.44% 7,982 44.54% 3,117
    Foreign Shareholders 1.01% (As of 14/11/2018) Foreign Limit 49.00%
    NVDR Shareholders  0.76% (As of 14/11/2018)
    3 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Industry (%) Compare to Market (%)
    5 Days -0.72 2.57 1.25
    20 Days -14.38 -4.94 -9.77
    60 Days -21.71 -13.57 -17.26
    120 Days -30.10 -15.06 -18.49
    YTD -61.08 -42.18 -49.13
    P/E (X) 9.49 N/A 54.26
    P/BV (X) 4.83 2.72 2.06
    Turnover Ratio (%) 0.11 0.18 0.22

    Top 10 Major Shareholders(@23 Aug 2018) Share %
    1. บริษัท ฟอร์ท คอร์ปอเรชั่น จำกัด (มหาชน) 374,439,600 46.80
    2. น.ส. วรรณพร เห็นแสงวิไล 30,031,000 3.75
    3. นาย พงษ์ชัย อมตานนท์ 27,174,640 3.40
    4. บริษัท ฟอร์ท สมาร์ท เซอร์วิส จำกัด (มหาชน) 19,961,100 2.50
    5. นาง มนต์ทิพย์ วิทยากร 15,339,600 1.92
    6. นาง วันทนา อมตานนท์ 13,408,960 1.68
    7. นาย ศิวพันธ์ รัตนวิโรจน์วงศ์ 12,000,000 1.50
    8. นาย ไพบูลย์ สิริพงษ์วิเชษฐ์ 11,460,200 1.43
    9. นาย สมชาย อรรคเดชสกุล 9,192,900 1.15
    10. นาย โสภณ อัศวศรีวรนันท์ 8,220,000 1.03

    Management Position
    1. Mr. PICHIT NIMKUL CHAIRMAN OF THE BOARD OF DIRECTORS
    2. Mr. PONGCHAI AMATANON CHAIRMAN OF THE EXECUTIVE COMMITTEE / DIRECTOR
    3. Mr. NARONGSAK LERTSUPTAVEE MANAGING DIRECTOR / DIRECTOR
    4. Mrs. RANGSEE LERTTRIPINYO DIRECTOR
    5. Mr. SIWAPHANT RATANAVIROJWONG DIRECTOR
    6. Mr. DUMRONG KAEWPRASIT INDEPENDENT DIRECTOR / CHAIRMAN OF AUDIT COMMITTEE
    7. Mr. BOONCHAI SOWANWANICHAKUL INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    8. Pol.Lt.Gen. BORIHARN SIANGAROM INDEPENDENT DIRECTOR
    9. ADM. KRAISORN CHANSUVANICH INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    14 Nov 2018
    2017
    29 Dec 2017
    2016
    30 Dec 2016
    Listed share (M.) 800.00  800.00  800.00 
    Market Cap (MB.) 5,480.00  14,080.00  15,440.00 
    Price (B./share) 6.85  17.60  19.30 
    BVPS (B./Share) 1.42  1.50  1.31 
    P/BV (X) 4.83  11.70  14.72 
    P/E (X) 9.49  25.43  42.40 
    Turnover Ratio (%) 90.80  80.99  96.55 
    Value Trade/Day (MB.) 37.66  49.98  50.80 
    Beta 1.72  0.65  0.74 
     
    Rate of Return YTD  2017  2016 
    Price Change (%) -61.08  -8.81  25.32 
    Dividend Yield (%) 8.24  2.39  1.45 
    Payout Ratio 0.78  0.61  0.62 
    Dividend Policy At least 40 percent of its net profit after deduction of retained loss (if any) and any reserves according to the Company?s articles of association or by law without any other necessities (with additional condition)

    Dividend
    Operation Period Dividend/Share Unit Payment Date Type
    01 Jan 2018 - 30 Jun 2018 0.30 Baht 04 Sep 2018 Cash
    01 Jan 2017 - 31 Dec 2017 0.30 Baht 27 Apr 2018 Cash
    01 Jan 2017 - 30 Jun 2017 0.25 Baht 08 Sep 2017 Cash
    01 Jul 2016 - 31 Dec 2016 0.25 Baht 28 Apr 2017 Cash
    01 Jan 2016 - 30 Jun 2016 0.17 Baht 09 Sep 2016 Cash
    01 Jul 2015 - 31 Dec 2015 0.15 Baht 04 May 2016 Cash
     
    Auditor
    (Effective Until 31/12/2018)
    MR. NARONG PUNTAWONG/E Y OFFICE COMPANY LIMITED
    MISS WARAPORN PRAPASIRIKUL/E Y OFFICE COMPANY LIMITED
    MISS SIRIRAT SRICHAROENSUP/E Y OFFICE COMPANY 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 180.18 304.77 281.57 144.44 108.95
    A/R Net - 691.49 - 626.11 415.91
    Inventories 102.23 97.26 75.31 34.23 23.44
    Current Assets 1,256.81 1,253.71 1,348.32 1,002.92 720.42
    PP&E Net 2,485.31 2,633.76 2,803.86 2,114.79 1,491.08
    Total Assets 3,859.91 3,979.29 4,260.45 3,184.54 2,237.29
    OD 650.00 400.00 700.00 400.00 90.00
    A/P Net 722.74 907.67 768.44 575.71 667.45
    Current portion of LT 408.15 363.57 375.06 201.03 45.00
    Current Liabilities 2,456.98 2,310.93 2,492.76 1,694.89 1,217.82
    Non-Current Liabilities 290.75 455.64 433.70 306.97 1.95
    Total Liabilities 2,747.73 2,766.57 2,926.46 2,001.86 1,219.77
    Authorized Capital 400.00 400.00 400.00 400.00 400.00
    Paid-Up Capital 400.00 400.00 400.00 400.00 400.00
    Premium (Discount) on Share Capital 387.24 387.24 387.24 387.24 387.24
    Other Surplus (Deficit) - - - - -
    Retained Earnings (Deficit) 505.18 415.95 538.31 395.41 230.27
    Treasury Stock 187.02 - - - -
    Shareholders' Equity 1,105.40 1,203.19 1,325.55 1,182.66 1,017.52
    Minority Interest 6.78 9.52 8.43 0.02 -
    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 2,529.79 2,318.01 3,166.37 2,280.69 1,587.62
    Other Income 188.12 146.04 198.19 146.39 96.34
    Total Revenues 2,717.90 2,464.05 3,364.56 2,427.08 1,683.96
    COGs 1,986.12 1,763.76 2,430.27 1,718.12 1,165.14
    SG&A 185.99 183.08 270.06 199.36 165.45
    Total Expenses 2,172.10 1,946.84 2,700.34 1,917.48 1,330.60
    EBITDA 953.69 845.30 1,125.06 829.49 560.90
    Depre. & Amor. 407.89 328.08 460.84 319.89 207.53
    EBIT 545.80 517.22 664.23 509.60 353.36
    Net Profit 440.83 420.53 542.90 420.33 271.74
    EPS (B.) 0.56 0.53 0.68 0.53 0.34
    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 838.23 886.01 1,105.73 772.82 628.94
    Investing Cash Flow -117.60 -646.00 -1,178.17 -1,252.30 -274.92
    Financing Cash Flow -822.02 -79.68 209.56 514.98 -300.86
    Net Cash Flow -101.39 160.33 137.13 35.49 53.16
    more
    Annualized: ROE, ROA
    Ratios 9M/2018  9M/2017  2017  2016 
    Current Ratio (X) 0.51 0.54 0.54 0.59
    ROE (%) 48.79 49.18 43.29 38.21
    ROA (%) 17.68 19.35 17.84 18.80
    D/E (X) 2.49 2.30 2.21 1.69
    Total Asset Turnover (X) 0.92 0.95 0.90 0.90
    Gross Profit Margin (%) 21.49 23.91 23.25 24.67
    EBIT Margin (%) 20.08 20.99 19.74 21.00
    Net Profit Margin (%) 16.22 17.07 16.14 17.32

    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 9.14 46.45 38.83 43.65
    COGs Growth 12.61 49.82 41.45 47.46
    Total Revenue Growth 10.30 45.83 38.63 44.13
    Total Expense Growth 11.57 48.13 40.83 44.11
    Net Profit Growth 4.83 46.45 29.16 54.68

    Annualized
    Cash Cycle 9M/2018  9M/2017  2017  2016 
    A/R Turnover (Times) 9.77 5.15 10.11 4.38
    Avg. Collection Period (Days) 37.36 70.87 36.09 83.38
    Inventory Turnover (Times) 26.59 31.48 44.37 59.59
    Avg. Inventory Period (Days) 13.72 11.60 8.23 6.13
    A/P Turnover (Times) 3.25 2.87 3.62 2.76
    Avg. Payment Period (Days) 112.17 127.37 100.94 132.05
    Cash Cycle (Days) -61.09 -44.90 -56.63 -42.54


    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.