Company Summary
UPA UNITED POWER OF ASIA PUBLIC COMPANY LIMITED
Resources
mai
CG Report:   -
 
  Data as of 15 Jun 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
0.38 0.41 / 0.15 N/A 1.30 5,065.17 3,849.53 4,651.68 33.11 -124.53
News
Date/Time Subject
14 May 2021 13:09   Financial Performance Quarter 1 (F45) (Reviewed) (revised)
14 May 2021 12:45   Financial Performance Quarter 1 (F45) (Reviewed)
14 May 2021 12:45   Management Discussion and Analysis Quarter 1 Ending 31 Mar 2021
14 May 2021 12:44   Financial Statement Quarter 1/2021 (Reviewed)
14 May 2021 07:18   Entry into an acquisition of asset transaction
more

Company Profile
Address 1, Q-House Lumpini Building, Floor 11, Room 1103, South Sathon Rd., Thung Maha Mek, Sathon Bangkok 10120
Telephone 0-2677-7151-4
Fax 0-2677-7155
URL http://www.unitedpowerofasia.com
Establish Date 2000 Listed Date 27/05/2010
IPO Price (Baht) 1.60 @Par0.50 Baht
IPO Financial Advisory
  • FINNEX ADVISORY COMPANY LIMITED
  • Par 0.50 Baht
    Last Par Change N/A

    Market/Industry/Sector Change
    Effective Date 01/07/2020
    Previous Market/Industry/Sector mai  / Technology / Technology
    Current Market/Industry/Sector mai  / Resources / Resources

    Business
    The Company engages in the business of real estate development and power development

    Free Float 17 Mar 2021 29 May 2020
    % /Shareholders
    63.02% 9,276 63.57% 7,534
    Foreign Shareholders 21.93% (As of 15/06/2021) Foreign Limit 49.00%
    NVDR Shareholders  1.05% (As of 15/06/2021)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Industry (%) Compare to Market (%)
    5 Days 5.56 0.75 4.87
    20 Days 18.75 16.34 11.85
    60 Days 40.74 -0.60 14.53
    120 Days 72.73 6.20 12.96
    YTD 80.95 8.75 20.64
    P/E (X) N/A N/A 61.90
    P/BV (X) 1.30 1.68 2.58
    Turnover Ratio (%) 1.49 0.94 3.00

    Top 10 Major Shareholders(@17 Mar 2021) Share %
    1. UOB KAY HIAN PRIVATE LIMITED 2,423,483,007 23.92
    2. นาย WICHAI WACHIRAPHONG 1,315,000,000 12.98
    3. น.ส. วรัญญา ฉัตรพิริยะพันธ์ 400,000,000 3.95
    4. CREDIT SUISSE AG, SINGAPORE BRANCH 300,000,000 2.96
    5. นาย อภิชัย กิตติวรวิทย์กุล 280,000,024 2.76
    6. DBS BANK LTD 260,000,000 2.57
    7. นาย วริศ ยงสกุล 200,000,000 1.97
    8. MR. CHAOVALIT METTHAYAPRAPHAT 120,000,000 1.18
    9. MISS SUPARAT SANGAMUANG 119,371,377 1.18
    10. MR. ANUROT SENEEPAKONKAI 103,000,000 1.02

    Management Position
    1. Mr. TIRAWAT SUTJARITKUL CHAIRMAN OF THE BOARD OF DIRECTORS / INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    2. Mr. WIT SUWANASRI CHIEF EXECUTIVE OFFICER (ACTING) / DIRECTOR
    3. Mr. KAWIN CHALERMROJ DIRECTOR
    4. Mr. THEVARAK ROCHANAPRUK DIRECTOR
    5. Mr. PORN-IN MANMALAI DIRECTOR
    6. Mr. JOHN EDWARD MC COSH INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    7. Mr. THAWORN PORNPANUSSRI INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    15 Jun 2021
    2020
    30 Dec 2020
    2019
    30 Dec 2019
    Listed share (M.) 10,130.34  10,130.34  6,670.00 
    Market Cap (MB.) 3,849.53  2,127.37  1,467.40 
    Price (B./share) 0.38  0.21  0.19 
    BVPS (B./Share) 0.29  0.37  0.38 
    P/BV (X) 1.30  0.85  0.58 
    P/E (X) N/A  N/A  N/A 
    Turnover Ratio (%) 162.45  107.10  37.45 
    Value Trade/Day (MB.) 47.00  7.08  3.44 
    Beta 0.60  1.09  0.81 
     
    Rate of Return YTD  2020  2019 
    Price Change (%) 80.95  11.07  -38.89 
    Dividend Yield (%) N/A  N/A  N/A 
    Payout Ratio N/A  N/A  N/A 
    Dividend Policy Not more than 40 percent of the net profits, after income tax and legal reserves. Such rate is subject to change as deemed necessary and appropriate by taking into account the ultimate benefits of the shareholders

    Dividend
    Operation Period Dividend/Share Unit Payment Date Type
    No Information Found
     
    Auditor
    (Effective Until 31/12/2021)
    MR. KRIT CHATCHAVALWONG/PRICEWATERHOUSE COOPERS ABAS LIMITED
    MR. BOONRUENG LERDWISESWIT/PRICEWATERHOUSE COOPERS ABAS LIMITED
    Ms. NUNTIKA LIMVIRIYALERS/PRICEWATERHOUSE COOPERS ABAS 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 329.62 298.78 35.90 327.91 407.46
    A/R Net 60.24 - - - -
    Inventories 519.92 525.54 519.92 525.54 525.70
    Current Assets 1,444.61 2,007.40 1,198.57 2,032.44 2,209.10
    PP&E Net 1,504.18 456.19 537.34 454.98 449.20
    Non-Current Assets 2,656.15 670.60 1,918.70 637.49 556.45
    Total Assets 4,100.76 2,678.00 3,117.27 2,669.93 2,765.55
    OD 5.56 5.58 5.56 5.61 5.72
    A/P Net 96.79 105.04 108.50 107.86 83.70
    Current portion of LT 42.10 - - - 5.35
    Current Liabilities 385.08 124.22 128.40 121.47 160.75
    Non-Current Liabilities 693.29 36.25 29.16 24.08 19.89
    Total Liabilities 1,078.38 160.47 157.56 145.55 180.64
    Authorized Capital 5,335.00 3,335.00 5,335.00 3,335.00 3,335.00
    Paid-Up Capital 5,065.17 3,335.00 5,065.17 3,335.00 3,335.00
    Premium (Discount) on Share Capital -874.90 336.22 -874.90 336.22 336.22
    Retained Earnings (Deficit) -1,207.57 -1,147.43 -1,212.78 -1,148.80 -1,087.72
    Treasury Stock - - - - -
    Shares Of The Company Held By Subsidiaries - - - - -
    Other Components Of Equity -13.72 -6.42 -17.74 1.75 1.06
     - Surplus (Deficits) - - - - -
    Shareholders' Equity 2,968.98 2,517.36 2,959.75 2,524.17 2,584.55
    Minority Interest 53.40 0.17 -0.03 0.21 0.35
    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 50.13 14.87 48.89 48.25 0.47
    Other Income 0.18 0.34 4.17 28.61 43.09
    Total Revenues 50.31 15.21 53.05 76.87 43.56
    Costs 16.93 6.59 23.83 24.49 2.68
    Selling And Administrative Expenses 22.90 19.97 116.58 102.48 103.08
    Total Cost And Expenses 39.83 26.56 140.41 126.98 105.75
    EBITDA 33.11 9.44 -61.02 -37.43 -44.94
    Depre. & Amor. 15.35 6.73 26.24 21.94 17.51
    EBIT 17.76 2.71 -87.26 -59.37 -62.45
    Net Profit : Owners Of The Parent 5.21 1.37 -84.76 -63.69 -173.55
    EPS (B.) 0.00 0.00 -0.01 -0.01 -0.03
    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 4.32 -3.86 303.20 -436.97 -540.84
    Investing Cash Flow 290.64 -22.59 -1,108.65 362.30 903.17
    Financing Cash Flow -2.75 -1.33 513.04 -5.35 12.88
    Net Cash Flow 292.21 -27.79 -292.41 -80.03 375.21
    more
    Annualized: ROE, ROA
    Ratios 3M/2021  3M/2020  2020  2019 
    Current Ratio (X) 3.75 16.16 9.33 16.73
    ROE (%) -2.95 -1.61 -3.09 -2.49
    ROA (%) -2.13 -1.34 -3.02 -2.18
    D/E (X) 0.36 0.06 0.05 0.06
    Total Asset Turnover (X) 0.03 0.03 0.02 0.03
    Gross Profit Margin (%) 66.23 55.67 51.25 49.24
    EBIT Margin (%) 35.30 17.82 -164.48 -77.23
    Net Profit Margin (%) 15.86 8.70 -160.22 -83.04

    Information only PP, PO, XR and XD
    Capital Movement (Last 3 Year)
    Date CA Type Changed paid up share Paid up share Par
    15 Oct 2020 XR 3,460,342,750 10,130,342,925 0.50

    Growth Rate (%) 3M/2021  3M/2020  2020  2019 
    Sales Growth 237.11 44.39 1.31 10,228.54
    COGs Growth 156.83 13.66 -2.70 815.20
    Total Revenue Growth 230.77 47.69 -30.98 76.47
    Total Expense Growth 49.97 -6.17 10.58 20.07
    Net Profit Growth 280.28 N/A N/A N/A

    Annualized
    Cash Cycle 3M/2021  3M/2020  2020  2019 
    A/R Turnover (Times) 0.21 0.09 0.07 0.08
    Avg. Collection Period (Days) 1,701.15 3,990.94 4,890.75 4,325.23
    Inventory Turnover (Times) 0.07 0.05 0.05 0.05
    Avg. Inventory Period (Days) 5,583.70 7,587.15 8,005.83 7,832.48
    A/P Turnover (Times) 0.34 0.22 0.22 0.19
    Avg. Payment Period (Days) 1,077.98 1,662.88 1,656.79 1,874.68
    Cash Cycle (Days) 6,206.87 9,915.21 11,239.79 10,283.02


    Trading Sign (Latest)
    Trading Alert Posted Date Lifted Date
    No Information Found

    Market Alert (Latest)
    Cash Balance 05 May 2021 - 11 Jun 2021
    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.