Company Summary
YGG YGGDRAZIL GROUP PUBLIC COMPANY LIMITED
Services
mai
CG Report:   -
 
  Data as of 10 Aug 2020  
Price (B.) 52 Week High/Low P/E (X) P/BV (X) Paid-up (MB.) Market Cap (MB.) EV (MB.) EBITDA (MB.) EV/EBITDA
15.30 15.50 / 3.22 50.55 7.40 90.00 2,754.00 2,607.06 17.43 38.77
News
Date/Time Subject
03 Aug 2020 18:55   Report on the Utilization of Proceeds from the Initial Public Offering (Revised)
30 Jul 2020 21:56   Report on the Utilization of Proceeds from the Initial Public Offering
03 Jul 2020 17:38   List of securities which fulfilled the market surveillance criteria
15 May 2020 22:11   Appointment of Auditors for year 2020 (Edited)
14 May 2020 07:57   Appointment of Auditors for year 2020
more

Company Profile
Address 348 Soi Ladprao 94 (Punjamitr), Pubphla, Wangthonglang Bangkok 10310
Telephone 0-2934-4364
Fax 0-2934-4560
URL http://www.ygg-cg.com
Establish Date - Listed Date 07/01/2020
IPO Price (Baht) 5.00 @Par0.50 Baht
IPO Financial Advisory
  • Yuanta Securities (Thailand) Company Limited.
  • Par 0.50 Baht
    Last Par Change N/A

    Business
    Design and conduct computer graphic for commercials, films/movies and games

    Free Float 02 Jan 2020
    % /Shareholders
    25.00% 492
    Foreign Shareholders 0.00% (As of 10/08/2020) Foreign Limit 49.00%
    NVDR Shareholders  0.33% (As of 10/08/2020)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Industry (%) Compare to Market (%)
    5 Days 28.57 22.73 25.39
    20 Days 26.45 18.39 22.09
    60 Days 232.61 153.96 169.30
    120 Days 208.47 185.08 199.03
    YTD N/A N/A N/A
    P/E (X) 50.55 20.09 24.02
    P/BV (X) 7.40 2.11 1.55
    Turnover Ratio (%) 3.38 0.16 0.25

    Top 10 Major Shareholders(@16 Apr 2020) Share %
    1. MR. Tanat Juwiwat 102,212,500 56.78
    2. นาย ศรุต ทับลอย 24,570,000 13.65
    3. กองทรัสต์ เอสเอ็มอี ไพรเวท อิควิตี้ ทรัสต์ฟันด์ โดยธนาคารออมสิน กองที่ 1 12,150,100 6.75
    4. MISS THIPCHUTAR PAPARWEKORN 2,846,400 1.58
    5. MRS. WORAKARN CHIARAKIAT 2,562,300 1.42
    6. MRS. WANMUANG SEE 2,448,600 1.36
    7. MR. SOMNUK POJKASEMSIN 2,069,200 1.15
    8. MR. THEERAWAT THONGROMPO 1,810,000 1.01
    9. MR. THITI CHARUVATANA 1,330,000 0.74
    10. MR. PANUWAT THONGROMPO 1,200,000 0.67

    Management Position
    1. Miss VILAILAK AUNYAMANEERAT CHAIRMAN OF THE BOARD / INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    2. Mr. TANAT JUWIWAT CHIEF EXECUTIVE OFFICER / DIRECTOR
    3. Mr. SAROOT TUBLOY DIRECTOR
    4. Mr. SARUN SUTUNTIVORAKOON DIRECTOR
    5. Mr. SUVINAI TOSIRISUK INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE
    6. Miss CHAYANANT TIYATRAKARNCHAI INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    10 Aug 2020
    Listed share (M.) 180.00 
    Market Cap (MB.) 2,754.00 
    Price (B./share) 15.30 
    BVPS (B./Share) 2.07 
    P/BV (X) 7.40 
    P/E (X) 50.55 
    Turnover Ratio (%) 347.93 
    Value Trade/Day (MB.) 32.67 
    Beta 1.54 
     
    Rate of Return YTD 
    Price Change (%) 206.00 
    Dividend Yield (%) 0.80 
    Payout Ratio 0.60 
    Dividend Policy Not less than 40% of the net profit under the separate financial statements, after deduction of corporate income tax, and deduction of all specified reserves under the law (if any) (with additional conditions)

    Dividend
    Operation Period Dividend/Share Unit Payment Date Type
    01 Jan 2020 - 31 Mar 2020 0.06 Baht 12 Jun 2020 Cash
    - 0.122 Baht 30 Apr 2020 Cash
     
    Auditor
    (Effective Until 31/12/2020)
    MR. PAIBOON TUNKOON/PRICEWATERHOUSE COOPERS ABAS LIMITED
    MISS SAKUNA YAMSAKUL/PRICEWATERHOUSE COOPERS ABAS LIMITED
    MISS SINSIRI THANGSOMBAT/PRICEWATERHOUSE COOPERS ABAS LIMITED
    F/S Year ended 31/12
    Latest Type of Report Unqualified opinion with an emphasis of matters
    Financial Data
    Statement of Financial Position (MB.) 3M/2020 
    (01/01/20 
    -31/03/20) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    Cash 202.79 231.07 6.94
    A/R Net 37.43 43.02 56.14
    Inventories 0.22 0.22 -
    Current Assets 328.27 335.42 69.25
    PP&E Net 50.52 50.79 59.08
    Total Assets 427.82 423.15 164.97
    OD - 7.20 -
    A/P Net 6.27 17.74 6.75
    Current portion of LT 7.27 5.77 5.44
    Current Liabilities 23.18 37.86 15.74
    Non-Current Liabilities 32.67 24.62 28.97
    Total Liabilities 55.85 62.49 44.71
    Authorized Capital 90.00 90.00 54.95
    Paid-Up Capital 90.00 90.00 54.95
    Premium (Discount) on Share Capital 239.26 239.33 45.05
    Other Surplus (Deficit) - - -
    Retained Earnings (Deficit) 42.67 31.28 20.20
    Treasury Stock - - -
    Shareholders' Equity 371.96 360.66 120.25
    Minority Interest - - -
    more
    Statement of Comprehensive Income (MB.) 3M/2020 
    (01/01/20 
    -31/03/20) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    Sales 53.15 195.68 170.74
    Other Income 4.08 0.92 2.80
    Total Revenues 57.23 196.60 173.54
    COGs 26.89 114.22 105.58
    SG&A 17.46 29.42 49.21
    Total Expenses 44.35 146.27 154.88
    EBITDA 17.43 66.12 32.84
    Depre. & Amor. 4.55 15.78 14.18
    EBIT 12.88 50.33 18.66
    Net Profit 13.17 48.63 21.09
    EPS (B.) 0.07 0.38 38.39
    more
    Statement of Cash Flow (MB.) 3M/2020 
    (01/01/20 
    -31/03/20) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    Operating Cash Flow -8.99 27.12 33.51
    Investing Cash Flow -1.39 -3.29 -24.54
    Financing Cash Flow -17.90 200.30 -8.79
    Net Cash Flow -28.28 224.13 0.18
    more
    Annualized: ROE, ROA
    Ratios 3M/2020 
    Current Ratio (X) 14.16
    ROE (%) 13.39
    ROA (%) 11.87
    D/E (X) 0.15
    Total Asset Turnover (X) 0.48
    Gross Profit Margin (%) 49.40
    EBIT Margin (%) 22.50
    Net Profit Margin (%) 23.01

    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 (%) 3M/2020 
    Sales Growth N/A
    COGs Growth N/A
    Total Revenue Growth N/A
    Total Expense Growth N/A
    Net Profit Growth N/A

    Annualized
    Cash Cycle 3M/2020 
    A/R Turnover (Times) 5.36
    Avg. Collection Period (Days) 68.12
    Inventory Turnover (Times) 521.02
    Avg. Inventory Period (Days) 0.70
    A/P Turnover (Times) 18.02
    Avg. Payment Period (Days) 20.26
    Cash Cycle (Days) 48.56


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

    Market Alert (Latest)
    Cash Balance 07 Jul 2020 - 14 Aug 2020
    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.