Company Summary
GPI GRAND PRIX INTERNATIONAL PUBLIC COMPANY LIMITED
Services/Media & Publishing
SET
CG Report:   
 
  Data as of 23 Sep 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
2.08 2.50 / 1.28 4.73 1.50 300.00 1,248.00 1,234.69 153.18 3.83
News
Date/Time Subject
16 Aug 2021 07:53   Notification regarding updates on the provision of financial support to an associate company and litigation against an associate company
13 Aug 2021 09:13   Financial Performance Quarter 2 (F45) (Reviewed) edit
13 Aug 2021 07:17   Management Discussion and Analysis Quarter 2 Ending 30 Jun 2021
13 Aug 2021 07:16   Financial Statement Quarter 2/2021 (Reviewed)
13 Aug 2021 07:16   Financial Performance Quarter 2 (F45) (Reviewed)
more

Company Profile
Address 4/299 Moo 5, Soi Ladplakhao 66, Ladplakhao Rd., Anusawaree, Bangkhen Bangkok 10220
Telephone 0-2522-1731-8
Fax 0-2971-6462
URL www.grandprix.co.th
  Annual Report 2020
Establish Date 10/1970 Listed Date 01/12/2017
IPO Price (Baht) 3.50 @Par0.50 Baht
IPO Financial Advisory
  • MAYBANK KIM ENG SECURITIES (THAILAND) PUBLIC COMPANY LIMITED
  • Par 0.50 Baht
    Last Par Change N/A

    Business
    The company's principal businesses comprise of 3 categories as follows; 1. Exhibition and Event Organizing Business related to automotive 2. Online Media and Print Media Business related to automotive 3. Printing Business

    Free Float 05 Mar 2021 10 Jun 2020
    % /Shareholders
    40.14% 1,422 40.15% 1,263
    Foreign Shareholders 0.09% (As of 23/09/2021) Foreign Limit 49.00%
    NVDR Shareholders  0.40% (As of 23/09/2021)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
    5 Days 2.97 4.15 3.01
    20 Days 10.05 4.66 6.74
    60 Days -3.70 -4.75 -6.01
    120 Days 14.92 5.49 10.20
    YTD 60.00 33.53 42.17
    P/E (X) 4.73 84.46 20.85
    P/BV (X) 1.50 2.80 1.75
    Turnover Ratio (%) 0.27 1.81 2.22

    Top 10 Major Shareholders(@26 Aug 2021) Share %
    1. นาย ปราจิน เอี่ยมลำเนา 181,535,859 30.26
    2. นาย พีระพงศ์ เอี่ยมลำเนา 77,950,250 12.99
    3. นาย อโณทัย เอี่ยมลำเนา 75,560,050 12.59
    4. MR. APISIT PUNPRUEK 27,030,000 4.51
    5. MR. SATJAPOT CHAIWONGKAEW 18,192,800 3.03
    6. MR. KORNPHONG AKRAPUTTHISAKUN 14,966,300 2.49
    7. นาง รุจิโรจ เอี่ยมลำเนา 12,542,100 2.09
    8. นาย จาตุรนต์ โกมลมิศร์ 11,070,200 1.85
    9. MR. VIRUL PARIVUDHIPHONGS 10,430,000 1.74
    10. นาย ชวลิต วิสราญกุล 9,551,100 1.59

    Management Position
    1. MR. YUTH VORACHATTARN CHAIRMAN OF THE BOARD / INDEPENDENT DIRECTOR
    2. Mr. PRACHIN EAMLUMNOW CHIEF EXECUTIVE OFFICER / DIRECTOR
    3. Mr. JATURONT KOMOLMIS DIRECTOR
    4. Mrs. RUCHIROJ EAMLUMNOW DIRECTOR
    5. Mr. ANOTHAI EAMLUMNOW DIRECTOR
    6. Mr. PEERAPHONG EAMLUMNOW DIRECTOR
    7. GEN. SURAPAN POOMKAEW INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE
    8. Mr. KANOKPHAND CHULAKASEM INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    9. Mr. DHAS UDOMDHAMMABHAKDI INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    23 Sep 2021
    2020
    30 Dec 2020
    2019
    30 Dec 2019
    Listed share (M.) 600.00  600.00  600.00 
    Market Cap (MB.) 1,248.00  780.00  1,104.00 
    Price (B./share) 2.08  1.30  1.84 
    BVPS (B./Share) 1.39  1.33  1.37 
    P/BV (X) 1.50  0.97  1.34 
    P/E (X) 4.73  32.05  10.81 
    Turnover Ratio (%) 106.97  15.58  18.82 
    Value Trade/Day (MB.) 7.77  0.53  0.98 
    Beta 0.58  0.40  0.32 
     
    Rate of Return YTD  2020  2019 
    Price Change (%) 60.00  -29.35  -14.81 
    Dividend Yield (%) 3.85  13.85  13.04 
    Payout Ratio 0.25  2.71  1.12 
    Dividend Policy At a rate of not less than 50% of the net profit after deductions for income tax and legal reserves as required by law (with additional conditions)

    Dividend
    Operation Period Dividend/Share Unit Payment Date Type
    01 Jan 2021 - 30 Jun 2021 0.03 Baht 10 Sep 2021 Cash
    - 0.05 Baht 27 Apr 2021 Cash
    01 Jan 2020 - 30 Sep 2020 0.03 Baht 09 Dec 2020 Cash
    01 Jul 2019 - 31 Dec 2019 0.08 Baht 24 Apr 2020 Cash
    01 Jan 2019 - 30 Jun 2019 0.10 Baht 06 Sep 2019 Cash
    01 Apr 2018 - 31 Dec 2018 0.09 Baht 19 Apr 2019 Cash
     
    Auditor
    (Effective Until 31/12/2021)
    MRS. SUVIMOL KRITTAYAKIERN/D I A INTERNATIONAL AUDIT CO.,LTD.
    Mr. WIROTE SATJATHAMNUKUL/D I A INTERNATIONAL AUDIT CO.,LTD.
    Mr. JOOMPOTH PRIRATANAKORN/D I A INTERNATIONAL AUDIT CO.,LTD.
    F/S Year ended 31/12
    Latest Type of Report Unqualified opinion with an emphasis of matters
    Financial Data
    Statement of Financial Position (MB.) 6M/2021 
    (01/01/21 
    -30/06/21) 
    6M/2020 
    (01/01/20 
    -30/06/20) 
    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 107.22 220.19 50.86 147.58 271.02
    A/R Net 45.89 45.61 45.08 43.16 83.03
    Inventories 27.02 8.39 7.49 7.81 10.26
    Current Assets 380.18 365.24 323.48 555.76 731.20
    PP&E Net 191.79 185.19 180.10 184.48 132.58
    Non-Current Assets 547.16 657.35 490.59 421.06 269.97
    Total Assets 927.33 1,022.58 814.07 976.81 1,001.16
    OD - - - - -
    A/P Net 43.30 48.84 31.93 31.01 35.84
    Current portion of LT - - - - -
    Current Liabilities 67.60 377.24 39.13 174.52 192.66
    Non-Current Liabilities 26.30 27.90 26.67 24.98 25.07
    Total Liabilities 93.91 405.14 65.80 199.50 217.73
    Authorized Capital 300.00 300.00 300.00 300.00 300.00
    Paid-Up Capital 300.00 300.00 300.00 300.00 300.00
    Premium (Discount) on Share Capital 285.43 285.43 285.43 285.43 285.43
    Retained Earnings (Deficit) 137.27 -78.53 52.13 81.30 87.43
    Treasury Stock - - - - -
    Shares Of The Company Held By Subsidiaries - - - - -
    Other Components Of Equity 110.73 110.54 110.70 110.58 110.57
     - Surplus (Deficits) - 110.56 110.56 110.56 110.56
    Shareholders' Equity 833.43 617.45 748.27 777.31 783.43
    Minority Interest - - - - -
    more
    Statement of Comprehensive Income (MB.) 6M/2021 
    (01/01/21 
    -30/06/21) 
    6M/2020 
    (01/01/20 
    -30/06/20) 
    2020 
    (01/01/20 
    -31/12/20) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    Revenue From Operations 448.08 41.64 509.41 719.33 731.65
    Other Income 1.74 6.67 2.59 14.56 12.72
    Total Revenues 452.35 48.31 518.76 733.89 744.37
    Costs 215.48 77.32 299.75 430.68 395.36
    Selling And Administrative Expenses 90.03 82.14 168.78 172.31 180.72
    Total Cost And Expenses 305.51 159.46 468.54 602.99 576.09
    EBITDA 153.18 -103.64 65.83 148.36 182.53
    Depre. & Amor. 9.38 10.23 20.29 17.46 14.25
    EBIT 143.80 -113.87 45.54 130.90 168.28
    Net Profit : Owners Of The Parent 115.14 -114.39 34.09 102.72 131.51
    EPS (B.) 0.19 -0.19 0.06 0.17 0.22
    more
    Statement of Cash Flow (MB.) 6M/2021 
    (01/01/21 
    -30/06/21) 
    6M/2020 
    (01/01/20 
    -30/06/20) 
    2020 
    (01/01/20 
    -31/12/20) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    Operating Cash Flow 139.79 84.09 -84.42 151.35 92.26
    Investing Cash Flow -46.26 38.36 55.50 -160.38 -144.40
    Financing Cash Flow -37.50 -49.50 -67.50 -114.00 -90.78
    Net Cash Flow 56.03 72.95 -96.41 -123.03 -142.91
    more
    Annualized: ROE, ROA
    Ratios 6M/2021  6M/2020  2020  2019 
    Current Ratio (X) 5.62 0.97 8.27 3.18
    ROE (%) 36.34 -25.48 4.47 13.16
    ROA (%) 31.10 -20.96 5.09 13.24
    D/E (X) 0.11 0.66 0.09 0.26
    Total Asset Turnover (X) 0.95 0.13 0.58 0.74
    Gross Profit Margin (%) 51.91 -85.70 41.16 40.13
    EBIT Margin (%) 31.79 -235.70 8.78 17.84
    Net Profit Margin (%) 25.45 -236.78 6.57 14.00

    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 (%) 6M/2021  6M/2020  2020  2019 
    Sales Growth 976.12 -93.55 -29.18 -1.68
    COGs Growth 178.68 -76.73 -30.40 8.93
    Total Revenue Growth 836.33 -92.60 -29.31 -1.41
    Total Expense Growth 91.59 -62.12 -22.30 4.67
    Net Profit Growth N/A N/A -66.81 -21.90

    Annualized
    Cash Cycle 6M/2021  6M/2020  2020  2019 
    A/R Turnover (Times) 20.02 2.06 11.55 11.40
    Avg. Collection Period (Days) 18.23 177.01 31.61 32.02
    Inventory Turnover (Times) 24.74 18.61 39.18 47.68
    Avg. Inventory Period (Days) 14.75 19.61 9.32 7.66
    A/P Turnover (Times) 9.51 3.73 9.52 12.88
    Avg. Payment Period (Days) 38.40 97.98 38.32 28.33
    Cash Cycle (Days) -5.41 98.64 2.61 11.34


    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.