View Future GrowthBrooker Group 과거 순이익 실적과거 기준 점검 0/6Brooker Group 의 수입은 연평균 -34%의 비율로 감소해 온 반면, Professional Services 산업은 연평균 6.1%의 비율로 증가했습니다. 매출은 연평균 19%의 비율로 감소해 왔습니다.핵심 정보-34.00%순이익 성장률-33.68%주당순이익(EPS) 성장률Professional Services 산업 성장률12.46%매출 성장률-19.01%자기자본이익률-23.57%순이익률-255.98%최근 순이익 업데이트31 Mar 2026최근 과거 실적 업데이트Reported Earnings • Aug 16Second quarter 2025 earnings released: ฿0.012 loss per share (vs ฿0.043 loss in 2Q 2024)Second quarter 2025 results: ฿0.012 loss per share (improved from ฿0.043 loss in 2Q 2024). Net loss: ฿130.7m (loss narrowed 67% from 2Q 2024). Over the last 3 years on average, earnings per share has increased by 8% per year but the company’s share price has fallen by 13% per year, which means it is significantly lagging earnings.Reported Earnings • May 17First quarter 2025 earnings released: ฿0.031 loss per share (vs ฿0.073 profit in 1Q 2024)First quarter 2025 results: ฿0.031 loss per share (down from ฿0.073 profit in 1Q 2024). Net loss: ฿331.8m (down 149% from profit in 1Q 2024). Over the last 3 years on average, earnings per share has increased by 19% per year but the company’s share price has fallen by 22% per year, which means it is significantly lagging earnings.Reported Earnings • Nov 17Third quarter 2024 earnings released: ฿0.017 loss per share (vs ฿0.009 loss in 3Q 2023)Third quarter 2024 results: ฿0.017 loss per share (further deteriorated from ฿0.009 loss in 3Q 2023). Revenue: ฿65.4m (up 376% from 3Q 2023). Net loss: ฿181.8m (loss widened 116% from 3Q 2023). Over the last 3 years on average, earnings per share has increased by 30% per year but the company’s share price has fallen by 5% per year, which means it is significantly lagging earnings.Reported Earnings • Aug 19Second quarter 2024 earnings released: ฿0.043 loss per share (vs ฿0.002 loss in 2Q 2023)Second quarter 2024 results: ฿0.043 loss per share (further deteriorated from ฿0.002 loss in 2Q 2023). Revenue: ฿64.6m (up 80% from 2Q 2023). Net loss: ฿397.2m (loss widened ฿381.3m from 2Q 2023). Over the last 3 years on average, earnings per share has increased by 23% per year but the company’s share price has fallen by 13% per year, which means it is significantly lagging earnings.Reported Earnings • May 17First quarter 2024 earnings released: EPS: ฿0.073 (vs ฿0.009 in 1Q 2023)First quarter 2024 results: EPS: ฿0.073 (up from ฿0.009 in 1Q 2023). Revenue: ฿595.1m (up ฿565.5m from 1Q 2023). Net income: ฿683.9m (up ฿595.5m from 1Q 2023). Over the last 3 years on average, earnings per share has fallen by 19% per year but the company’s share price has only fallen by 8% per year, which means it has not declined as severely as earnings.Reported Earnings • Mar 02Full year 2023 earnings released: EPS: ฿0.042 (vs ฿0.058 loss in FY 2022)Full year 2023 results: EPS: ฿0.042 (up from ฿0.058 loss in FY 2022). Revenue: ฿371.1m (up 60% from FY 2022). Net income: ฿387.3m (up ฿908.6m from FY 2022). Over the last 3 years on average, the company's share price growth rate has exceeded its earnings growth rate by 74 percentage points per year, which is a significant difference in performance.모든 업데이트 보기Recent updatesNew Risk • Jun 17New major risk - Share price stabilityThe company's share price has been highly volatile over the past 3 months. It is more volatile than 90% of Thai stocks, typically moving 9.9% a week. This is considered a major risk. Share price volatility increases the risk of potential losses in the short-term as the stock tends to have larger drops in price more frequently than other stocks. It may also indicate the stock is highly sensitive to market conditions or economic conditions rather than being sensitive to its own business performance, which may also be inconsistent. Currently, the following risks have been identified for the company: Major Risks Share price has been highly volatile over the past 3 months (9.9% average weekly change). Dividend is not well covered by earnings and cash flows. Paying a dividend despite being loss-making. Dividend per share is over 12x cash flows per share. Earnings have declined by 34% per year over the past 5 years. Minor Risk Market cap is less than US$100m (฿1.62b market cap, or US$49.8m).New Risk • Nov 05New minor risk - Market cap sizeThe company's market capitalization is less than US$100m. Market cap: ฿3.24b (US$99.6m) This is considered a minor risk. Companies with a small market capitalization are most likely businesses that have not yet released a product to market or are simply a very small company without a wide reach. Either way, risk is elevated with these companies because there is a chance the product may not come to fruition or the company's addressable market or demand may not be as large as expected. In addition, if the company's size is the main factor, it is less likely to have many investors and analysts following it and scrutinizing its performance and outlook. Currently, the following risks have been identified for the company: Major Risks Dividend is not well covered by earnings and cash flows. Paying a dividend despite being loss-making. Cash payout ratio: 132% Earnings have declined by 26% per year over the past 5 years. Minor Risks Share price has been volatile over the past 3 months (6.6% average weekly change). Shareholders have been diluted in the past year (16% increase in shares outstanding). Market cap is less than US$100m (฿3.24b market cap, or US$99.6m).New Risk • Oct 07New minor risk - Share price stabilityThe company's share price has been volatile over the past 3 months. It is more volatile than 75% of Thai stocks, typically moving 6.5% a week. This is considered a minor risk. Share price volatility indicates the stock is highly sensitive to market conditions or economic conditions rather than being sensitive to its own business performance, which may also be inconsistent. It also increases the risk of potential losses in the short term as the stock tends to have larger drops in price more frequently than other stocks. Currently, the following risks have been identified for the company: Major Risks Dividend is not well covered by earnings and cash flows. Paying a dividend despite being loss-making. Cash payout ratio: 132% Earnings have declined by 26% per year over the past 5 years. Minor Risks Share price has been volatile over the past 3 months (6.5% average weekly change). Shareholders have been diluted in the past year (16% increase in shares outstanding).Buy Or Sell Opportunity • Oct 07Now 25% overvalued after recent price riseOver the last 90 days, the stock has risen 15% to ฿0.38. The fair value is estimated to be ฿0.30, however this is not to be taken as a sell recommendation but rather should be used as a guide only. Revenue has declined by 13% over the last 3 years. Meanwhile, the company became loss making.Declared Dividend • Aug 16First half dividend of ฿0.01 announcedShareholders will receive a dividend of ฿0.01. Ex-date: 27th August 2025 Payment date: 12th September 2025 Dividend yield will be 6.3%, which is higher than the industry average of 2.9%. Sustainability & Growth Dividend is being paid despite the company being loss-making over the last 12 months. The dividend is also not covered by cash flows (132% cash payout ratio). The dividend has increased over the past 10 years. However, payments have been volatile during that time.Reported Earnings • Aug 16Second quarter 2025 earnings released: ฿0.012 loss per share (vs ฿0.043 loss in 2Q 2024)Second quarter 2025 results: ฿0.012 loss per share (improved from ฿0.043 loss in 2Q 2024). Net loss: ฿130.7m (loss narrowed 67% from 2Q 2024). Over the last 3 years on average, earnings per share has increased by 8% per year but the company’s share price has fallen by 13% per year, which means it is significantly lagging earnings.New Risk • Jun 23New minor risk - Market cap sizeThe company's market capitalization is less than US$100m. Market cap: ฿3.24b (US$98.1m) This is considered a minor risk. Companies with a small market capitalization are most likely businesses that have not yet released a product to market or are simply a very small company without a wide reach. Either way, risk is elevated with these companies because there is a chance the product may not come to fruition or the company's addressable market or demand may not be as large as expected. In addition, if the company's size is the main factor, it is less likely to have many investors and analysts following it and scrutinizing its performance and outlook. Currently, the following risks have been identified for the company: Major Risks Dividend is not well covered by earnings and cash flows. Paying a dividend despite being loss-making. Cash payout ratio: 347% Earnings have declined by 21% per year over the past 5 years. Revenue is less than US$1m. Minor Risks Share price has been volatile over the past 3 months (9.5% average weekly change). Shareholders have been diluted in the past year (16% increase in shares outstanding). Market cap is less than US$100m (฿3.24b market cap, or US$98.1m).New Risk • May 19New major risk - Dividend sustainabilityThe dividend is not well covered by earnings and cash flows. The company is paying a dividend despite being loss-making. Cash payout ratio: 347% Dividend yield: 6.6% This is considered a major risk. Companies that pay out too much of their earnings and cash flows are at risk of having to reduce or cut their dividend in future. If earnings or cash flows stagnate or fall, then there may not be enough to maintain the same dividend. Or in extreme cases, companies may opt to dig into capital reserves or take on debt to maintain the dividend. For dividend paying companies, any reduction in the dividend can significantly impact the share price. Currently, the following risks have been identified for the company: Major Risks Dividend is not well covered by earnings and cash flows. Paying a dividend despite being loss-making. Cash payout ratio: 347% Earnings have declined by 21% per year over the past 5 years. Revenue is less than US$1m. Minor Risks Share price has been volatile over the past 3 months (9.2% average weekly change). Shareholders have been diluted in the past year (16% increase in shares outstanding).Reported Earnings • May 17First quarter 2025 earnings released: ฿0.031 loss per share (vs ฿0.073 profit in 1Q 2024)First quarter 2025 results: ฿0.031 loss per share (down from ฿0.073 profit in 1Q 2024). Net loss: ฿331.8m (down 149% from profit in 1Q 2024). Over the last 3 years on average, earnings per share has increased by 19% per year but the company’s share price has fallen by 22% per year, which means it is significantly lagging earnings.공고 • Apr 30The Brooker Group Public Company Limited Approves Cash Dividend for Later 6 Months of 2024The Brooker Group Public Company Limited at its AGM held on 29th April 2025 approved to pay dividends in the form of cash at THB 0.0125 per share, or approximately THB 135 million. The Shareholders should be informed of the interim dividend payment in the form of cash for the first 6 months of 2024 at the rate of THB 0.01 per share which was paid on 13 September 2024. The Company's Board of Directors (the "Board of Directors") has resolved to propose to the Shareholders for approval the final dividend payment as mentioned above at the rate of THB 0.0125 per share for the later 6 months of 2024 from the Company's retained earnings. Therefore, the total dividend for 2024 will equal to THB 0.0225 per share.Upcoming Dividend • Apr 30Upcoming dividend of ฿0.013 per shareEligible shareholders must have bought the stock before 07 May 2025. Payment date: 23 May 2025. Payout ratio is a comfortable 48% but the company is not cash flow positive. Trailing yield: 6.1%. Lower than top quartile of Thai dividend payers (7.9%). Higher than average of industry peers (5.0%).Buy Or Sell Opportunity • Apr 24Now 22% undervalued after recent price dropOver the last 90 days, the stock has fallen 40% to ฿0.35. The fair value is estimated to be ฿0.45, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has declined by 15% over the last 3 years. Earnings per share has grown by 41%.New Risk • Apr 04New minor risk - Market cap sizeThe company's market capitalization is less than US$100m. Market cap: ฿3.35b (US$97.9m) This is considered a minor risk. Companies with a small market capitalization are most likely businesses that have not yet released a product to market or are simply a very small company without a wide reach. Either way, risk is elevated with these companies because there is a chance the product may not come to fruition or the company's addressable market or demand may not be as large as expected. In addition, if the company's size is the main factor, it is less likely to have many investors and analysts following it and scrutinizing its performance and outlook. Currently, the following risks have been identified for the company: Major Risk Earnings have declined by 14% per year over the past 5 years. Minor Risks Paying a dividend despite having no free cash flows. Share price has been volatile over the past 3 months (7.6% average weekly change). Profit margins are more than 30% lower than last year (47% net profit margin). Shareholders have been diluted in the past year (16% increase in shares outstanding). Market cap is less than US$100m (฿3.35b market cap, or US$97.9m).Buy Or Sell Opportunity • Apr 03Now 22% undervalued after recent price dropOver the last 90 days, the stock has fallen 39% to ฿0.33. The fair value is estimated to be ฿0.42, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has declined by 15% over the last 3 years. Earnings per share has grown by 41%.New Risk • Mar 19New major risk - Revenue and earnings growthEarnings have declined by 14% per year over the past 5 years. This is considered a major risk. Ultimately, shareholders want to see a good return on their investment and that generally comes from sharing in the company's profits. If profits are declining over an extended period, then in most cases the share price will decline over time unless the company can turn around its fortunes. A trend of falling earnings can be very difficult to turn around. If the company is well already established it may also be a sign the company has matured and is in decline. In addition, if the company pays dividends it will also likely need to reduce or cut them, striking a dual blow to total shareholder returns. Currently, the following risks have been identified for the company: Major Risk Earnings have declined by 14% per year over the past 5 years. Minor Risks Paying a dividend despite having no free cash flows. Share price has been volatile over the past 3 months (7.8% average weekly change). Profit margins are more than 30% lower than last year (47% net profit margin). Shareholders have been diluted in the past year (16% increase in shares outstanding).공고 • Mar 08The Brooker Group Public Company Limited, Annual General Meeting, Apr 29, 2025The Brooker Group Public Company Limited, Annual General Meeting, Apr 29, 2025, at 10:00 SE Asia Standard Time.Buy Or Sell Opportunity • Jan 17Now 26% overvalued after recent price riseOver the last 90 days, the stock has risen 9.8% to ฿0.56. The fair value is estimated to be ฿0.44, however this is not to be taken as a sell recommendation but rather should be used as a guide only. Revenue has declined by 17% over the last 3 years. Meanwhile, the company has become profitable.New Risk • Dec 11New major risk - Share price stabilityThe company's share price has been highly volatile over the past 3 months. It is more volatile than 90% of Thai stocks, typically moving 9.6% a week. This is considered a major risk. Share price volatility increases the risk of potential losses in the short-term as the stock tends to have larger drops in price more frequently than other stocks. It may also indicate the stock is highly sensitive to market conditions or economic conditions rather than being sensitive to its own business performance, which may also be inconsistent. Currently, the following risks have been identified for the company: Major Risks Share price has been highly volatile over the past 3 months (9.6% average weekly change). High level of non-cash earnings (21% accrual ratio). Minor Risks Dividend is not well covered by cash flows (dividend per share is over 73x cash flows per share). Shareholders have been diluted in the past year (16% increase in shares outstanding).New Risk • Nov 21New major risk - Earnings qualityThe company has a high level of non-cash earnings. Accrual ratio: 21% This is considered a major risk. Non-cash earnings can arise from many different things. However, if a company consistently has a high level of non-cash earnings, it may be a sign that they are recognizing revenue from customers before the full value of the sales are received as cash or they are not depreciating the value of their assets appropriately. These are practices that inflate earnings, while not providing a similar increase to cash flows. Companies in some select industries naturally have a high level of non-cash earnings and it is not a major concern. However, in the worst case scenario it can be an early sign of performance manipulation by management. Currently, the following risks have been identified for the company: Major Risk High level of non-cash earnings (21% accrual ratio). Minor Risks Dividend is not well covered by cash flows (dividend per share is over 73x cash flows per share). Share price has been volatile over the past 3 months (9.3% average weekly change). Shareholders have been diluted in the past year (16% increase in shares outstanding).Reported Earnings • Nov 17Third quarter 2024 earnings released: ฿0.017 loss per share (vs ฿0.009 loss in 3Q 2023)Third quarter 2024 results: ฿0.017 loss per share (further deteriorated from ฿0.009 loss in 3Q 2023). Revenue: ฿65.4m (up 376% from 3Q 2023). Net loss: ฿181.8m (loss widened 116% from 3Q 2023). Over the last 3 years on average, earnings per share has increased by 30% per year but the company’s share price has fallen by 5% per year, which means it is significantly lagging earnings.공고 • Oct 02The Brooker Group Public Company Limited (SET:BTC), Sct Rental Car Company Limited, Loxbit Public Company Limited, Meesiri Company Limited and Yip In Tsoi Company Limited agreed to acquire Purple Ventures Company Limited from SCB X Public Company Limited (SET:SCB) for THB 2.0 billion.The Brooker Group Public Company Limited (SET:BTC), Sct Rental Car Company Limited, Loxbit Public Company Limited, Meesiri Company Limited and Yip In Tsoi Company Limited agreed to acquire Purple Ventures Company Limited from SCB X Public Company Limited (SET:SCB) for THB 2.0 billion on September 30, 2024. The deal consists of an initial payment of THB 400 million and an additional performance-based payment of up to THB 1,600 million.Reported Earnings • Aug 19Second quarter 2024 earnings released: ฿0.043 loss per share (vs ฿0.002 loss in 2Q 2023)Second quarter 2024 results: ฿0.043 loss per share (further deteriorated from ฿0.002 loss in 2Q 2023). Revenue: ฿64.6m (up 80% from 2Q 2023). Net loss: ฿397.2m (loss widened ฿381.3m from 2Q 2023). Over the last 3 years on average, earnings per share has increased by 23% per year but the company’s share price has fallen by 13% per year, which means it is significantly lagging earnings.공고 • Aug 16The Brooker Group Public Company Limited Declares Cash Dividend Payment Operating Period from 1 January-2024 to 30 June-2024, Payable on 13 September 2024The Brooker Group Public Company Limited declared Cash dividend payment of (per share): THB 0.125, Operating period from 01-January-2024 to 30-June-2024. Record date for the right to receive: 28-August-2024; Ex-dividend date: 27-August-2024; Payment date: 13-September-2024.Declared Dividend • Aug 16Dividend increased to ฿0.01Dividend of ฿0.01 is 100% higher than last year. Ex-date: 27th August 2024 Payment date: 13th September 2024 Dividend yield will be 5.6%, which is higher than the industry average of 2.9%. Sustainability & Growth Dividend is well covered by both earnings (19% earnings payout ratio) and cash flows (44% cash payout ratio). The dividend has decreased over the past 10 years, indicating a lack of growth and stability in payments. The company's earnings per share (EPS) would need to decline by 79% to shift the payout ratio to a potentially unsustainable range, which is more than the 19% EPS decline seen over the last 5 years.New Risk • Jun 10New major risk - Earnings qualityThe company has a high level of non-cash earnings. Accrual ratio: 25% This is considered a major risk. Non-cash earnings can arise from many different things. However, if a company consistently has a high level of non-cash earnings, it may be a sign that they are recognizing revenue from customers before the full value of the sales are received as cash or they are not depreciating the value of their assets appropriately. These are practices that inflate earnings, while not providing a similar increase to cash flows. Companies in some select industries naturally have a high level of non-cash earnings and it is not a major concern. However, in the worst case scenario it can be an early sign of performance manipulation by management. Currently, the following risks have been identified for the company: Major Risk High level of non-cash earnings (25% accrual ratio). Minor Risks Unstable dividend paying track record with dividend experiencing an annual drop of over 20% in the past. Share price has been volatile over the past 3 months (7.3% average weekly change).Reported Earnings • May 17First quarter 2024 earnings released: EPS: ฿0.073 (vs ฿0.009 in 1Q 2023)First quarter 2024 results: EPS: ฿0.073 (up from ฿0.009 in 1Q 2023). Revenue: ฿595.1m (up ฿565.5m from 1Q 2023). Net income: ฿683.9m (up ฿595.5m from 1Q 2023). Over the last 3 years on average, earnings per share has fallen by 19% per year but the company’s share price has only fallen by 8% per year, which means it has not declined as severely as earnings.Upcoming Dividend • Mar 06Upcoming dividend of ฿0.015 per shareEligible shareholders must have bought the stock before 13 March 2024. Payment date: 28 May 2024. The company is not currently making a profit but it is cash flow positive. Trailing yield: 3.3%. Lower than top quartile of Thai dividend payers (6.3%). In line with average of industry peers (3.1%).Reported Earnings • Mar 02Full year 2023 earnings released: EPS: ฿0.042 (vs ฿0.058 loss in FY 2022)Full year 2023 results: EPS: ฿0.042 (up from ฿0.058 loss in FY 2022). Revenue: ฿371.1m (up 60% from FY 2022). Net income: ฿387.3m (up ฿908.6m from FY 2022). Over the last 3 years on average, the company's share price growth rate has exceeded its earnings growth rate by 74 percentage points per year, which is a significant difference in performance.공고 • Mar 02The Brooker Group Public Company Limited, Annual General Meeting, Apr 29, 2024The Brooker Group Public Company Limited, Annual General Meeting, Apr 29, 2024, at 10:00 SE Asia Standard Time. Agenda: To approve minutes of the 2023 Annual General Meeting of Shareholders held on April 27, 2023; to approve reporting of the operating results of the Company and approval of the audited Financial Statements for the Fiscal year 2023; to approve 1the allocation of gain (loss) for the year 2023 to retained (loss) earnings and the dividend for the year 2023; to approve the appointment of the auditors and the auditor's fee for fiscal year 2024; to approve the election of directors to replace the retiring directors by rotation; to approve the remuneration of the directors; to approve the amendment of Clause 4 of the Memorandum of Association of the Company; to approve the amendments of the Company's objectives; and to consider other business matters.공고 • Mar 01The Brooker Group Public Company Limited Proposes Dividend for Operating Period from July 1, 2023 to December 31, 2023, Payable on May 28, 2024The Brooker Group Public Company Limited announced at the AGM to be held on April 29, 2024, proposed payment of dividends for the operating performance of the year 2023 to the shareholders of the Company as follows: To pay dividends in the form of cash at THB 0.015 per share, or approximately THB 139.73 million in the event that the number of issued and offered shares is equal to 9,315,208,558 shares (the existing number of the Company's shares). The Shareholders should be informed of the interim dividend payment in the form of cash for the first 6 months of 2023 at the rate of THB 0.005 per share which was paid on 8 September 2023. The Company's Board of Directors (the "Board of Directors") hasresolved to propose to the Shareholders for approval the final cash dividend payment as mentioned above at the rate of THB 0.015 per share for the later 6 months of 2023 from the Company's net profit and retained earnings. Therefore, the total dividend for 2023 will equal to THB 0.02 per share. The record date for shareholders who are entitled to receive such dividends (Record Date) is scheduled to be March 14, 2024, and the dividend payment is set to be on May 28, 2024. However, the dividend payment is not certain as it is subject to the approval by the Shareholders. Ex-dividend date is March 13, 2024.New Risk • Dec 04New minor risk - Share price stabilityThe company's share price has been volatile over the past 3 months. It is more volatile than 75% of Thai stocks, typically moving 6.7% a week. This is considered a minor risk. Share price volatility indicates the stock is highly sensitive to market conditions or economic conditions rather than being sensitive to its own business performance, which may also be inconsistent. It also increases the risk of potential losses in the short term as the stock tends to have larger drops in price more frequently than other stocks. Currently, the following risks have been identified for the company: Major Risk Earnings have declined by 34% per year over the past 5 years. Minor Risks Paying a dividend despite being loss-making. Share price has been volatile over the past 3 months (6.7% average weekly change). Revenue is less than US$5m (฿107m revenue, or US$3.1m).New Risk • Oct 20New minor risk - Market cap sizeThe company's market capitalization is less than US$100m. Market cap: ฿3.54b (US$96.9m) This is considered a minor risk. Companies with a small market capitalization are most likely businesses that have not yet released a product to market or are simply a very small company without a wide reach. Either way, risk is elevated with these companies because there is a chance the product may not come to fruition or the company's addressable market or demand may not be as large as expected. In addition, if the company's size is the main factor, it is less likely to have many investors and analysts following it and scrutinizing its performance and outlook. Currently, the following risks have been identified for the company: Major Risk Earnings have declined by 28% per year over the past 5 years. Minor Risks Paying a dividend despite being loss-making. Revenue is less than US$5m (฿111m revenue, or US$3.0m). Market cap is less than US$100m (฿3.54b market cap, or US$96.9m).공고 • Aug 11The Brooker Group Public Company Limited Declares Cash Dividend Payment Operating period from 01-January-2023 to 30-June-2023, Payable on 08-September-2023The Brooker Group Public Company Limited declared Cash dividend payment of (per share): THB 0.005, Operating period from 01-January-2023 to 30-June-2023. Record date for the right to receive: 24-August-2023, Payment date: 08-September-2023.Reported Earnings • Aug 11Second quarter 2023 earnings released: ฿0.002 loss per share (vs ฿0.04 loss in 2Q 2022)Second quarter 2023 results: ฿0.002 loss per share (improved from ฿0.04 loss in 2Q 2022). Net loss: ฿15.9m (loss narrowed 96% from 2Q 2022). Over the last 3 years on average, the company's share price growth rate has exceeded its earnings growth rate by 107 percentage points per year, which is a significant difference in performance.Board Change • Nov 16Less than half of directors are independentFollowing the recent departure of a director, there are only 4 independent directors on the board. The company's board is composed of: 4 independent directors. 6 non-independent directors. Independent Director Surong Bulakul was the last independent director to join the board, commencing their role in 2022. The company's minority of independent directors is a risk according to the Simply Wall St Risk Model.Reported Earnings • Aug 17Second quarter 2022 earnings released: ฿0.04 loss per share (vs ฿0.036 loss in 2Q 2021)Second quarter 2022 results: ฿0.04 loss per share (down from ฿0.036 loss in 2Q 2021). Revenue: ฿52.1m (down 54% from 2Q 2021). Net loss: ฿352.9m (loss widened 32% from 2Q 2021). Over the last 3 years on average, earnings per share has fallen by 17% per year but the company’s share price has increased by 7% per year, which means it is well ahead of earnings.Reported Earnings • May 14First quarter 2022 earnings released: EPS: ฿0.005 (vs ฿0.025 in 1Q 2021)First quarter 2022 results: EPS: ฿0.005 (down from ฿0.025 in 1Q 2021). Revenue: ฿150.9m (down 35% from 1Q 2021). Net income: ฿41.1m (down 77% from 1Q 2021). Profit margin: 27% (down from 78% in 1Q 2021). The decrease in margin was primarily driven by higher expenses. Over the last 3 years on average, earnings per share has increased by 7% per year but the company’s share price has increased by 24% per year, which means it is tracking significantly ahead of earnings growth.Board Change • Apr 27Less than half of directors are independentThere is 1 new director who has joined the board in the last 3 years. The new board member was not an independent director. The company's board is composed of: 1 new director. 1 experienced director. 8 highly experienced directors. 4 independent directors (6 non-independent directors). Independent Chairman Narongchai Akrasanee was the last independent director to join the board, commencing their role in 2015. The following issues are considered to be risks according to the Simply Wall St Risk Model: Minority of independent directors. Insufficient board refreshment.Reported Earnings • Mar 02Full year 2021 earnings: Revenues and EPS in line with analyst expectationsFull year 2021 results: EPS: ฿0.05 (up from ฿0.01 in FY 2020). Revenue: ฿924.2m (up 418% from FY 2020). Net income: ฿346.8m (up 449% from FY 2020). Profit margin: 38% (up from 36% in FY 2020). The increase in margin was driven by higher revenue. Revenue was in line with analyst estimates. Over the last 3 years on average, earnings per share has increased by 27% per year whereas the company’s share price has increased by 25% per year.Valuation Update With 7 Day Price Move • Dec 24Investor sentiment improved over the past weekAfter last week's 19% share price gain to ฿1.25, the stock trades at a trailing P/E ratio of 30.8x. Average trailing P/E is 25x in the Professional Services industry in Asia. Total returns to shareholders of 334% over the past three years.Valuation Update With 7 Day Price Move • Dec 02Investor sentiment improved over the past weekAfter last week's 17% share price gain to ฿1.08, the stock trades at a trailing P/E ratio of 26.6x. Average trailing P/E is 26x in the Professional Services industry in Asia. Total returns to shareholders of 236% over the past three years.Reported Earnings • Nov 10Third quarter 2021 earnings released: EPS ฿0.03 (vs ฿0.001 in 3Q 2020)The company reported a strong third quarter result with improved earnings, revenues and profit margins. Third quarter 2021 results: Revenue: ฿329.6m (up ฿293.5m from 3Q 2020). Net income: ฿328.0m (up ฿318.7m from 3Q 2020). Profit margin: 100% (up from 26% in 3Q 2020). Over the last 3 years on average, earnings per share has increased by 32% per year but the company’s share price has only increased by 20% per year, which means it is significantly lagging earnings growth.Upcoming Dividend • Aug 20Upcoming dividend of ฿0.015 per shareEligible shareholders must have bought the stock before 27 August 2021. Payment date: 15 September 2021. Trailing yield: 7.0%. Within top quartile of Thai dividend payers (5.0%). Higher than average of industry peers (0.8%).Reported Earnings • Aug 18Second quarter 2021 earnings released: ฿0.039 loss per share (vs ฿0.045 profit in 2Q 2020)The company reported a poor second quarter result with weaker earnings, revenues and control over costs. Second quarter 2021 results: Revenue: ฿113.6m (down 70% from 2Q 2020). Net loss: ฿267.6m (down 199% from profit in 2Q 2020). Over the last 3 years on average, earnings per share has increased by 32% per year but the company’s share price has only increased by 7% per year, which means it is significantly lagging earnings growth.Reported Earnings • May 13First quarter 2021 earnings released: EPS ฿0.027 (vs ฿0.055 loss in 1Q 2020)The company reported a soft first quarter result with weaker revenues and profit margins, although earnings were improved. First quarter 2021 results: Revenue: ฿238.0m (down 174% from 1Q 2020). Net income: ฿182.1m (up ฿491.1m from 1Q 2020). Profit margin: 77% (down from 96% in 1Q 2020). Over the last 3 years on average, earnings per share has increased by 40% per year but the company’s share price has only increased by 11% per year, which means it is significantly lagging earnings growth.Reported Earnings • Feb 27Full year 2020 earnings released: EPS ฿0.01 (vs ฿0.13 in FY 2019)The company reported a poor full year result with weaker earnings, revenues and profit margins. Full year 2020 results: Revenue: ฿201.7m (down 89% from FY 2019). Net income: ฿63.2m (down 91% from FY 2019). Profit margin: 31% (down from 41% in FY 2019). The decrease in margin was driven by lower revenue. Over the last 3 years on average, earnings per share has increased by 27% per year but the company’s share price has fallen by 8% per year, which means it is significantly lagging earnings.Executive Departure • Feb 22Director has left the companyOn the 18th of February, Robert McMillen's tenure as Director ended after 16.4 years in the role. We don't have any record of a personal shareholding under Robert's name. Robert is the only executive to leave the company over the last 12 months.Is New 90 Day High Low • Feb 08New 90-day high: ฿0.51The company is up 28% from its price of ฿0.40 on 10 November 2020. The Thai market is up 17% over the last 90 days, indicating the company outperformed over that time. It also outperformed the Professional Services industry, which is up 5.0% over the same period.Is New 90 Day High Low • Jan 12New 90-day high: ฿0.43The company is up 10.0% from its price of ฿0.39 on 14 October 2020. The Thai market is up 21% over the last 90 days, indicating the company underperformed over that time. However, it outperformed the Professional Services industry, which is up 2.0% over the same period.Is New 90 Day High Low • Dec 17New 90-day high: ฿0.42The company is up 5.0% from its price of ฿0.40 on 18 September 2020. The Thai market is up 16% over the last 90 days, indicating the company underperformed over that time. However, it outperformed the Professional Services industry, which is up 2.0% over the same period.Upcoming Dividend • Nov 18Upcoming Dividend of ฿0.015 Per ShareWill be paid on the 9th of December to those who are registered shareholders by the 25th of November. The trailing yield of 8.8% is in the top quartile of Thai dividend payers (6.7%), and it is higher than industry peers (1.0%).Is New 90 Day High Low • Oct 23New 90-day low: ฿0.38The company is down 5.0% from its price of ฿0.40 on 24 July 2020. The Thai market is down 9.0% over the last 90 days, indicating the company outperformed over that time. However, it underperformed the Professional Services industry, which is up 18% over the same period.매출 및 비용 세부 내역Brooker Group가 돈을 벌고 사용하는 방법. 최근 발표된 LTM 실적 기준.순이익 및 매출 추이SET:BTC 매출, 비용 및 순이익 (THB Millions)날짜매출순이익일반관리비연구개발비31 Mar 26230-588583031 Dec 25258-853579030 Sep 25239-361134030 Jun 25199-580315031 Mar 25222-847171031 Dec 24361169171030 Sep 24640504214030 Jun 2460260132031 Mar 24587983115031 Dec 23419387137030 Sep 23121-31693030 Jun 23122-13787031 Mar 23128-474114031 Dec 22232-52182030 Sep 22479-11282030 Jun 2263412088031 Mar 2270020680031 Dec 2179734797030 Sep 2160833599030 Jun 214671664031 Mar 2173155485031 Dec 201736355030 Sep 201,61968286030 Jun 201,637602113031 Mar 201,418426107031 Dec 191,788736106030 Sep 19308-10471030 Jun 194398365031 Mar 19363-4453031 Dec 18448558030 Sep 1846414557030 Jun 1865726265031 Mar 1861730156031 Dec 1761234056030 Sep 171,06172668030 Jun 171,08277473031 Mar 171,20788574031 Dec 161,09880647030 Sep 1662236225030 Jun 1630210019031 Mar 162616426031 Dec 151,18180756030 Sep 151,072781590양질의 수익: BTC 은(는) 현재 수익성이 없습니다.이익 마진 증가: BTC는 현재 수익성이 없습니다.잉여현금흐름 대비 순이익 분석과거 순이익 성장 분석수익추이: BTC은 수익성이 없으며 지난 5년 동안 손실이 연평균 34% 증가했습니다.성장 가속화: 현재 수익성이 없어 지난 1년간 BTC의 수익 성장률을 5년 평균과 비교할 수 없습니다.수익 대 산업: BTC은 수익성이 없어 지난 해 수익 성장률을 Professional Services 업계(6.2%)와 비교하기 어렵습니다.자기자본이익률높은 ROE: BTC는 현재 수익성이 없으므로 자본 수익률이 음수(-23.57%)입니다.총자산이익률투하자본수익률우수한 과거 실적 기업을 찾아보세요7D1Y7D1Y7D1YCommercial-services 산업에서 과거 실적이 우수한 기업.View Financial Health기업 분석 및 재무 데이터 상태데이터최종 업데이트 (UTC 시간)기업 분석2026/07/16 13:05종가2026/07/16 00:00수익2026/03/31연간 수익2025/12/31데이터 소스당사의 기업 분석에 사용되는 데이터는 S&P Global Market Intelligence LLC에서 제공됩니다. 아래 데이터는 이 보고서를 생성하기 위해 분석 모델에서 사용됩니다. 데이터는 정규화되므로 소스가 제공된 후 지연이 발생할 수 있습니다.패키지데이터기간미국 소스 예시 *기업 재무제표10년손익계산서현금흐름표대차대조표SEC 양식 10-KSEC 양식 10-Q분석가 컨센서스 추정치+3년재무 예측분석가 목표주가분석가 리서치 보고서Blue Matrix시장 가격30년주가배당, 분할 및 기타 조치ICE 시장 데이터SEC 양식 S-1지분 구조10년주요 주주내부자 거래SEC 양식 4SEC 양식 13D경영진10년리더십 팀이사회SEC 양식 10-KSEC 양식 DEF 14A주요 개발10년회사 공시SEC 양식 8-K* 미국 증권에 대한 예시이며, 비(非)미국 증권에는 해당 국가의 규제 서식 및 자료원을 사용합니다.별도로 명시되지 않는 한 모든 재무 데이터는 연간 기간을 기준으로 하지만 분기별로 업데이트됩니다. 이를 TTM(최근 12개월) 또는 LTM(지난 12개월) 데이터라고 합니다. 자세히 알아보기.분석 모델 및 스노우플레이크이 보고서를 생성하는 데 사용된 분석 모델의 세부 정보는 당사의 GitHub 페이지에서 확인하실 수 있습니다. 또한 보고서 사용 방법에 대한 가이드와 YouTube 튜토리얼도 제공하고 있습니다.Simply Wall St 분석 모델을 설계하고 구축한 세계적 수준의 팀에 대해 알아보세요.산업 및 섹터 지표산업 및 섹터 지표는 Simply Wall St가 6시간마다 계산하며, 프로세스에 대한 자세한 내용은 Github에서 확인할 수 있습니다.분석가 소스The Brooker Group Public Company Limited는 0명의 분석가가 다루고 있습니다. 이 중 0명의 분석가가 우리 보고서에 입력 데이터로 사용되는 매출 또는 수익 추정치를 제출했습니다. 분석가의 제출 자료는 하루 종일 업데이트됩니다.
Reported Earnings • Aug 16Second quarter 2025 earnings released: ฿0.012 loss per share (vs ฿0.043 loss in 2Q 2024)Second quarter 2025 results: ฿0.012 loss per share (improved from ฿0.043 loss in 2Q 2024). Net loss: ฿130.7m (loss narrowed 67% from 2Q 2024). Over the last 3 years on average, earnings per share has increased by 8% per year but the company’s share price has fallen by 13% per year, which means it is significantly lagging earnings.
Reported Earnings • May 17First quarter 2025 earnings released: ฿0.031 loss per share (vs ฿0.073 profit in 1Q 2024)First quarter 2025 results: ฿0.031 loss per share (down from ฿0.073 profit in 1Q 2024). Net loss: ฿331.8m (down 149% from profit in 1Q 2024). Over the last 3 years on average, earnings per share has increased by 19% per year but the company’s share price has fallen by 22% per year, which means it is significantly lagging earnings.
Reported Earnings • Nov 17Third quarter 2024 earnings released: ฿0.017 loss per share (vs ฿0.009 loss in 3Q 2023)Third quarter 2024 results: ฿0.017 loss per share (further deteriorated from ฿0.009 loss in 3Q 2023). Revenue: ฿65.4m (up 376% from 3Q 2023). Net loss: ฿181.8m (loss widened 116% from 3Q 2023). Over the last 3 years on average, earnings per share has increased by 30% per year but the company’s share price has fallen by 5% per year, which means it is significantly lagging earnings.
Reported Earnings • Aug 19Second quarter 2024 earnings released: ฿0.043 loss per share (vs ฿0.002 loss in 2Q 2023)Second quarter 2024 results: ฿0.043 loss per share (further deteriorated from ฿0.002 loss in 2Q 2023). Revenue: ฿64.6m (up 80% from 2Q 2023). Net loss: ฿397.2m (loss widened ฿381.3m from 2Q 2023). Over the last 3 years on average, earnings per share has increased by 23% per year but the company’s share price has fallen by 13% per year, which means it is significantly lagging earnings.
Reported Earnings • May 17First quarter 2024 earnings released: EPS: ฿0.073 (vs ฿0.009 in 1Q 2023)First quarter 2024 results: EPS: ฿0.073 (up from ฿0.009 in 1Q 2023). Revenue: ฿595.1m (up ฿565.5m from 1Q 2023). Net income: ฿683.9m (up ฿595.5m from 1Q 2023). Over the last 3 years on average, earnings per share has fallen by 19% per year but the company’s share price has only fallen by 8% per year, which means it has not declined as severely as earnings.
Reported Earnings • Mar 02Full year 2023 earnings released: EPS: ฿0.042 (vs ฿0.058 loss in FY 2022)Full year 2023 results: EPS: ฿0.042 (up from ฿0.058 loss in FY 2022). Revenue: ฿371.1m (up 60% from FY 2022). Net income: ฿387.3m (up ฿908.6m from FY 2022). Over the last 3 years on average, the company's share price growth rate has exceeded its earnings growth rate by 74 percentage points per year, which is a significant difference in performance.
New Risk • Jun 17New major risk - Share price stabilityThe company's share price has been highly volatile over the past 3 months. It is more volatile than 90% of Thai stocks, typically moving 9.9% a week. This is considered a major risk. Share price volatility increases the risk of potential losses in the short-term as the stock tends to have larger drops in price more frequently than other stocks. It may also indicate the stock is highly sensitive to market conditions or economic conditions rather than being sensitive to its own business performance, which may also be inconsistent. Currently, the following risks have been identified for the company: Major Risks Share price has been highly volatile over the past 3 months (9.9% average weekly change). Dividend is not well covered by earnings and cash flows. Paying a dividend despite being loss-making. Dividend per share is over 12x cash flows per share. Earnings have declined by 34% per year over the past 5 years. Minor Risk Market cap is less than US$100m (฿1.62b market cap, or US$49.8m).
New Risk • Nov 05New minor risk - Market cap sizeThe company's market capitalization is less than US$100m. Market cap: ฿3.24b (US$99.6m) This is considered a minor risk. Companies with a small market capitalization are most likely businesses that have not yet released a product to market or are simply a very small company without a wide reach. Either way, risk is elevated with these companies because there is a chance the product may not come to fruition or the company's addressable market or demand may not be as large as expected. In addition, if the company's size is the main factor, it is less likely to have many investors and analysts following it and scrutinizing its performance and outlook. Currently, the following risks have been identified for the company: Major Risks Dividend is not well covered by earnings and cash flows. Paying a dividend despite being loss-making. Cash payout ratio: 132% Earnings have declined by 26% per year over the past 5 years. Minor Risks Share price has been volatile over the past 3 months (6.6% average weekly change). Shareholders have been diluted in the past year (16% increase in shares outstanding). Market cap is less than US$100m (฿3.24b market cap, or US$99.6m).
New Risk • Oct 07New minor risk - Share price stabilityThe company's share price has been volatile over the past 3 months. It is more volatile than 75% of Thai stocks, typically moving 6.5% a week. This is considered a minor risk. Share price volatility indicates the stock is highly sensitive to market conditions or economic conditions rather than being sensitive to its own business performance, which may also be inconsistent. It also increases the risk of potential losses in the short term as the stock tends to have larger drops in price more frequently than other stocks. Currently, the following risks have been identified for the company: Major Risks Dividend is not well covered by earnings and cash flows. Paying a dividend despite being loss-making. Cash payout ratio: 132% Earnings have declined by 26% per year over the past 5 years. Minor Risks Share price has been volatile over the past 3 months (6.5% average weekly change). Shareholders have been diluted in the past year (16% increase in shares outstanding).
Buy Or Sell Opportunity • Oct 07Now 25% overvalued after recent price riseOver the last 90 days, the stock has risen 15% to ฿0.38. The fair value is estimated to be ฿0.30, however this is not to be taken as a sell recommendation but rather should be used as a guide only. Revenue has declined by 13% over the last 3 years. Meanwhile, the company became loss making.
Declared Dividend • Aug 16First half dividend of ฿0.01 announcedShareholders will receive a dividend of ฿0.01. Ex-date: 27th August 2025 Payment date: 12th September 2025 Dividend yield will be 6.3%, which is higher than the industry average of 2.9%. Sustainability & Growth Dividend is being paid despite the company being loss-making over the last 12 months. The dividend is also not covered by cash flows (132% cash payout ratio). The dividend has increased over the past 10 years. However, payments have been volatile during that time.
Reported Earnings • Aug 16Second quarter 2025 earnings released: ฿0.012 loss per share (vs ฿0.043 loss in 2Q 2024)Second quarter 2025 results: ฿0.012 loss per share (improved from ฿0.043 loss in 2Q 2024). Net loss: ฿130.7m (loss narrowed 67% from 2Q 2024). Over the last 3 years on average, earnings per share has increased by 8% per year but the company’s share price has fallen by 13% per year, which means it is significantly lagging earnings.
New Risk • Jun 23New minor risk - Market cap sizeThe company's market capitalization is less than US$100m. Market cap: ฿3.24b (US$98.1m) This is considered a minor risk. Companies with a small market capitalization are most likely businesses that have not yet released a product to market or are simply a very small company without a wide reach. Either way, risk is elevated with these companies because there is a chance the product may not come to fruition or the company's addressable market or demand may not be as large as expected. In addition, if the company's size is the main factor, it is less likely to have many investors and analysts following it and scrutinizing its performance and outlook. Currently, the following risks have been identified for the company: Major Risks Dividend is not well covered by earnings and cash flows. Paying a dividend despite being loss-making. Cash payout ratio: 347% Earnings have declined by 21% per year over the past 5 years. Revenue is less than US$1m. Minor Risks Share price has been volatile over the past 3 months (9.5% average weekly change). Shareholders have been diluted in the past year (16% increase in shares outstanding). Market cap is less than US$100m (฿3.24b market cap, or US$98.1m).
New Risk • May 19New major risk - Dividend sustainabilityThe dividend is not well covered by earnings and cash flows. The company is paying a dividend despite being loss-making. Cash payout ratio: 347% Dividend yield: 6.6% This is considered a major risk. Companies that pay out too much of their earnings and cash flows are at risk of having to reduce or cut their dividend in future. If earnings or cash flows stagnate or fall, then there may not be enough to maintain the same dividend. Or in extreme cases, companies may opt to dig into capital reserves or take on debt to maintain the dividend. For dividend paying companies, any reduction in the dividend can significantly impact the share price. Currently, the following risks have been identified for the company: Major Risks Dividend is not well covered by earnings and cash flows. Paying a dividend despite being loss-making. Cash payout ratio: 347% Earnings have declined by 21% per year over the past 5 years. Revenue is less than US$1m. Minor Risks Share price has been volatile over the past 3 months (9.2% average weekly change). Shareholders have been diluted in the past year (16% increase in shares outstanding).
Reported Earnings • May 17First quarter 2025 earnings released: ฿0.031 loss per share (vs ฿0.073 profit in 1Q 2024)First quarter 2025 results: ฿0.031 loss per share (down from ฿0.073 profit in 1Q 2024). Net loss: ฿331.8m (down 149% from profit in 1Q 2024). Over the last 3 years on average, earnings per share has increased by 19% per year but the company’s share price has fallen by 22% per year, which means it is significantly lagging earnings.
공고 • Apr 30The Brooker Group Public Company Limited Approves Cash Dividend for Later 6 Months of 2024The Brooker Group Public Company Limited at its AGM held on 29th April 2025 approved to pay dividends in the form of cash at THB 0.0125 per share, or approximately THB 135 million. The Shareholders should be informed of the interim dividend payment in the form of cash for the first 6 months of 2024 at the rate of THB 0.01 per share which was paid on 13 September 2024. The Company's Board of Directors (the "Board of Directors") has resolved to propose to the Shareholders for approval the final dividend payment as mentioned above at the rate of THB 0.0125 per share for the later 6 months of 2024 from the Company's retained earnings. Therefore, the total dividend for 2024 will equal to THB 0.0225 per share.
Upcoming Dividend • Apr 30Upcoming dividend of ฿0.013 per shareEligible shareholders must have bought the stock before 07 May 2025. Payment date: 23 May 2025. Payout ratio is a comfortable 48% but the company is not cash flow positive. Trailing yield: 6.1%. Lower than top quartile of Thai dividend payers (7.9%). Higher than average of industry peers (5.0%).
Buy Or Sell Opportunity • Apr 24Now 22% undervalued after recent price dropOver the last 90 days, the stock has fallen 40% to ฿0.35. The fair value is estimated to be ฿0.45, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has declined by 15% over the last 3 years. Earnings per share has grown by 41%.
New Risk • Apr 04New minor risk - Market cap sizeThe company's market capitalization is less than US$100m. Market cap: ฿3.35b (US$97.9m) This is considered a minor risk. Companies with a small market capitalization are most likely businesses that have not yet released a product to market or are simply a very small company without a wide reach. Either way, risk is elevated with these companies because there is a chance the product may not come to fruition or the company's addressable market or demand may not be as large as expected. In addition, if the company's size is the main factor, it is less likely to have many investors and analysts following it and scrutinizing its performance and outlook. Currently, the following risks have been identified for the company: Major Risk Earnings have declined by 14% per year over the past 5 years. Minor Risks Paying a dividend despite having no free cash flows. Share price has been volatile over the past 3 months (7.6% average weekly change). Profit margins are more than 30% lower than last year (47% net profit margin). Shareholders have been diluted in the past year (16% increase in shares outstanding). Market cap is less than US$100m (฿3.35b market cap, or US$97.9m).
Buy Or Sell Opportunity • Apr 03Now 22% undervalued after recent price dropOver the last 90 days, the stock has fallen 39% to ฿0.33. The fair value is estimated to be ฿0.42, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has declined by 15% over the last 3 years. Earnings per share has grown by 41%.
New Risk • Mar 19New major risk - Revenue and earnings growthEarnings have declined by 14% per year over the past 5 years. This is considered a major risk. Ultimately, shareholders want to see a good return on their investment and that generally comes from sharing in the company's profits. If profits are declining over an extended period, then in most cases the share price will decline over time unless the company can turn around its fortunes. A trend of falling earnings can be very difficult to turn around. If the company is well already established it may also be a sign the company has matured and is in decline. In addition, if the company pays dividends it will also likely need to reduce or cut them, striking a dual blow to total shareholder returns. Currently, the following risks have been identified for the company: Major Risk Earnings have declined by 14% per year over the past 5 years. Minor Risks Paying a dividend despite having no free cash flows. Share price has been volatile over the past 3 months (7.8% average weekly change). Profit margins are more than 30% lower than last year (47% net profit margin). Shareholders have been diluted in the past year (16% increase in shares outstanding).
공고 • Mar 08The Brooker Group Public Company Limited, Annual General Meeting, Apr 29, 2025The Brooker Group Public Company Limited, Annual General Meeting, Apr 29, 2025, at 10:00 SE Asia Standard Time.
Buy Or Sell Opportunity • Jan 17Now 26% overvalued after recent price riseOver the last 90 days, the stock has risen 9.8% to ฿0.56. The fair value is estimated to be ฿0.44, however this is not to be taken as a sell recommendation but rather should be used as a guide only. Revenue has declined by 17% over the last 3 years. Meanwhile, the company has become profitable.
New Risk • Dec 11New major risk - Share price stabilityThe company's share price has been highly volatile over the past 3 months. It is more volatile than 90% of Thai stocks, typically moving 9.6% a week. This is considered a major risk. Share price volatility increases the risk of potential losses in the short-term as the stock tends to have larger drops in price more frequently than other stocks. It may also indicate the stock is highly sensitive to market conditions or economic conditions rather than being sensitive to its own business performance, which may also be inconsistent. Currently, the following risks have been identified for the company: Major Risks Share price has been highly volatile over the past 3 months (9.6% average weekly change). High level of non-cash earnings (21% accrual ratio). Minor Risks Dividend is not well covered by cash flows (dividend per share is over 73x cash flows per share). Shareholders have been diluted in the past year (16% increase in shares outstanding).
New Risk • Nov 21New major risk - Earnings qualityThe company has a high level of non-cash earnings. Accrual ratio: 21% This is considered a major risk. Non-cash earnings can arise from many different things. However, if a company consistently has a high level of non-cash earnings, it may be a sign that they are recognizing revenue from customers before the full value of the sales are received as cash or they are not depreciating the value of their assets appropriately. These are practices that inflate earnings, while not providing a similar increase to cash flows. Companies in some select industries naturally have a high level of non-cash earnings and it is not a major concern. However, in the worst case scenario it can be an early sign of performance manipulation by management. Currently, the following risks have been identified for the company: Major Risk High level of non-cash earnings (21% accrual ratio). Minor Risks Dividend is not well covered by cash flows (dividend per share is over 73x cash flows per share). Share price has been volatile over the past 3 months (9.3% average weekly change). Shareholders have been diluted in the past year (16% increase in shares outstanding).
Reported Earnings • Nov 17Third quarter 2024 earnings released: ฿0.017 loss per share (vs ฿0.009 loss in 3Q 2023)Third quarter 2024 results: ฿0.017 loss per share (further deteriorated from ฿0.009 loss in 3Q 2023). Revenue: ฿65.4m (up 376% from 3Q 2023). Net loss: ฿181.8m (loss widened 116% from 3Q 2023). Over the last 3 years on average, earnings per share has increased by 30% per year but the company’s share price has fallen by 5% per year, which means it is significantly lagging earnings.
공고 • Oct 02The Brooker Group Public Company Limited (SET:BTC), Sct Rental Car Company Limited, Loxbit Public Company Limited, Meesiri Company Limited and Yip In Tsoi Company Limited agreed to acquire Purple Ventures Company Limited from SCB X Public Company Limited (SET:SCB) for THB 2.0 billion.The Brooker Group Public Company Limited (SET:BTC), Sct Rental Car Company Limited, Loxbit Public Company Limited, Meesiri Company Limited and Yip In Tsoi Company Limited agreed to acquire Purple Ventures Company Limited from SCB X Public Company Limited (SET:SCB) for THB 2.0 billion on September 30, 2024. The deal consists of an initial payment of THB 400 million and an additional performance-based payment of up to THB 1,600 million.
Reported Earnings • Aug 19Second quarter 2024 earnings released: ฿0.043 loss per share (vs ฿0.002 loss in 2Q 2023)Second quarter 2024 results: ฿0.043 loss per share (further deteriorated from ฿0.002 loss in 2Q 2023). Revenue: ฿64.6m (up 80% from 2Q 2023). Net loss: ฿397.2m (loss widened ฿381.3m from 2Q 2023). Over the last 3 years on average, earnings per share has increased by 23% per year but the company’s share price has fallen by 13% per year, which means it is significantly lagging earnings.
공고 • Aug 16The Brooker Group Public Company Limited Declares Cash Dividend Payment Operating Period from 1 January-2024 to 30 June-2024, Payable on 13 September 2024The Brooker Group Public Company Limited declared Cash dividend payment of (per share): THB 0.125, Operating period from 01-January-2024 to 30-June-2024. Record date for the right to receive: 28-August-2024; Ex-dividend date: 27-August-2024; Payment date: 13-September-2024.
Declared Dividend • Aug 16Dividend increased to ฿0.01Dividend of ฿0.01 is 100% higher than last year. Ex-date: 27th August 2024 Payment date: 13th September 2024 Dividend yield will be 5.6%, which is higher than the industry average of 2.9%. Sustainability & Growth Dividend is well covered by both earnings (19% earnings payout ratio) and cash flows (44% cash payout ratio). The dividend has decreased over the past 10 years, indicating a lack of growth and stability in payments. The company's earnings per share (EPS) would need to decline by 79% to shift the payout ratio to a potentially unsustainable range, which is more than the 19% EPS decline seen over the last 5 years.
New Risk • Jun 10New major risk - Earnings qualityThe company has a high level of non-cash earnings. Accrual ratio: 25% This is considered a major risk. Non-cash earnings can arise from many different things. However, if a company consistently has a high level of non-cash earnings, it may be a sign that they are recognizing revenue from customers before the full value of the sales are received as cash or they are not depreciating the value of their assets appropriately. These are practices that inflate earnings, while not providing a similar increase to cash flows. Companies in some select industries naturally have a high level of non-cash earnings and it is not a major concern. However, in the worst case scenario it can be an early sign of performance manipulation by management. Currently, the following risks have been identified for the company: Major Risk High level of non-cash earnings (25% accrual ratio). Minor Risks Unstable dividend paying track record with dividend experiencing an annual drop of over 20% in the past. Share price has been volatile over the past 3 months (7.3% average weekly change).
Reported Earnings • May 17First quarter 2024 earnings released: EPS: ฿0.073 (vs ฿0.009 in 1Q 2023)First quarter 2024 results: EPS: ฿0.073 (up from ฿0.009 in 1Q 2023). Revenue: ฿595.1m (up ฿565.5m from 1Q 2023). Net income: ฿683.9m (up ฿595.5m from 1Q 2023). Over the last 3 years on average, earnings per share has fallen by 19% per year but the company’s share price has only fallen by 8% per year, which means it has not declined as severely as earnings.
Upcoming Dividend • Mar 06Upcoming dividend of ฿0.015 per shareEligible shareholders must have bought the stock before 13 March 2024. Payment date: 28 May 2024. The company is not currently making a profit but it is cash flow positive. Trailing yield: 3.3%. Lower than top quartile of Thai dividend payers (6.3%). In line with average of industry peers (3.1%).
Reported Earnings • Mar 02Full year 2023 earnings released: EPS: ฿0.042 (vs ฿0.058 loss in FY 2022)Full year 2023 results: EPS: ฿0.042 (up from ฿0.058 loss in FY 2022). Revenue: ฿371.1m (up 60% from FY 2022). Net income: ฿387.3m (up ฿908.6m from FY 2022). Over the last 3 years on average, the company's share price growth rate has exceeded its earnings growth rate by 74 percentage points per year, which is a significant difference in performance.
공고 • Mar 02The Brooker Group Public Company Limited, Annual General Meeting, Apr 29, 2024The Brooker Group Public Company Limited, Annual General Meeting, Apr 29, 2024, at 10:00 SE Asia Standard Time. Agenda: To approve minutes of the 2023 Annual General Meeting of Shareholders held on April 27, 2023; to approve reporting of the operating results of the Company and approval of the audited Financial Statements for the Fiscal year 2023; to approve 1the allocation of gain (loss) for the year 2023 to retained (loss) earnings and the dividend for the year 2023; to approve the appointment of the auditors and the auditor's fee for fiscal year 2024; to approve the election of directors to replace the retiring directors by rotation; to approve the remuneration of the directors; to approve the amendment of Clause 4 of the Memorandum of Association of the Company; to approve the amendments of the Company's objectives; and to consider other business matters.
공고 • Mar 01The Brooker Group Public Company Limited Proposes Dividend for Operating Period from July 1, 2023 to December 31, 2023, Payable on May 28, 2024The Brooker Group Public Company Limited announced at the AGM to be held on April 29, 2024, proposed payment of dividends for the operating performance of the year 2023 to the shareholders of the Company as follows: To pay dividends in the form of cash at THB 0.015 per share, or approximately THB 139.73 million in the event that the number of issued and offered shares is equal to 9,315,208,558 shares (the existing number of the Company's shares). The Shareholders should be informed of the interim dividend payment in the form of cash for the first 6 months of 2023 at the rate of THB 0.005 per share which was paid on 8 September 2023. The Company's Board of Directors (the "Board of Directors") hasresolved to propose to the Shareholders for approval the final cash dividend payment as mentioned above at the rate of THB 0.015 per share for the later 6 months of 2023 from the Company's net profit and retained earnings. Therefore, the total dividend for 2023 will equal to THB 0.02 per share. The record date for shareholders who are entitled to receive such dividends (Record Date) is scheduled to be March 14, 2024, and the dividend payment is set to be on May 28, 2024. However, the dividend payment is not certain as it is subject to the approval by the Shareholders. Ex-dividend date is March 13, 2024.
New Risk • Dec 04New minor risk - Share price stabilityThe company's share price has been volatile over the past 3 months. It is more volatile than 75% of Thai stocks, typically moving 6.7% a week. This is considered a minor risk. Share price volatility indicates the stock is highly sensitive to market conditions or economic conditions rather than being sensitive to its own business performance, which may also be inconsistent. It also increases the risk of potential losses in the short term as the stock tends to have larger drops in price more frequently than other stocks. Currently, the following risks have been identified for the company: Major Risk Earnings have declined by 34% per year over the past 5 years. Minor Risks Paying a dividend despite being loss-making. Share price has been volatile over the past 3 months (6.7% average weekly change). Revenue is less than US$5m (฿107m revenue, or US$3.1m).
New Risk • Oct 20New minor risk - Market cap sizeThe company's market capitalization is less than US$100m. Market cap: ฿3.54b (US$96.9m) This is considered a minor risk. Companies with a small market capitalization are most likely businesses that have not yet released a product to market or are simply a very small company without a wide reach. Either way, risk is elevated with these companies because there is a chance the product may not come to fruition or the company's addressable market or demand may not be as large as expected. In addition, if the company's size is the main factor, it is less likely to have many investors and analysts following it and scrutinizing its performance and outlook. Currently, the following risks have been identified for the company: Major Risk Earnings have declined by 28% per year over the past 5 years. Minor Risks Paying a dividend despite being loss-making. Revenue is less than US$5m (฿111m revenue, or US$3.0m). Market cap is less than US$100m (฿3.54b market cap, or US$96.9m).
공고 • Aug 11The Brooker Group Public Company Limited Declares Cash Dividend Payment Operating period from 01-January-2023 to 30-June-2023, Payable on 08-September-2023The Brooker Group Public Company Limited declared Cash dividend payment of (per share): THB 0.005, Operating period from 01-January-2023 to 30-June-2023. Record date for the right to receive: 24-August-2023, Payment date: 08-September-2023.
Reported Earnings • Aug 11Second quarter 2023 earnings released: ฿0.002 loss per share (vs ฿0.04 loss in 2Q 2022)Second quarter 2023 results: ฿0.002 loss per share (improved from ฿0.04 loss in 2Q 2022). Net loss: ฿15.9m (loss narrowed 96% from 2Q 2022). Over the last 3 years on average, the company's share price growth rate has exceeded its earnings growth rate by 107 percentage points per year, which is a significant difference in performance.
Board Change • Nov 16Less than half of directors are independentFollowing the recent departure of a director, there are only 4 independent directors on the board. The company's board is composed of: 4 independent directors. 6 non-independent directors. Independent Director Surong Bulakul was the last independent director to join the board, commencing their role in 2022. The company's minority of independent directors is a risk according to the Simply Wall St Risk Model.
Reported Earnings • Aug 17Second quarter 2022 earnings released: ฿0.04 loss per share (vs ฿0.036 loss in 2Q 2021)Second quarter 2022 results: ฿0.04 loss per share (down from ฿0.036 loss in 2Q 2021). Revenue: ฿52.1m (down 54% from 2Q 2021). Net loss: ฿352.9m (loss widened 32% from 2Q 2021). Over the last 3 years on average, earnings per share has fallen by 17% per year but the company’s share price has increased by 7% per year, which means it is well ahead of earnings.
Reported Earnings • May 14First quarter 2022 earnings released: EPS: ฿0.005 (vs ฿0.025 in 1Q 2021)First quarter 2022 results: EPS: ฿0.005 (down from ฿0.025 in 1Q 2021). Revenue: ฿150.9m (down 35% from 1Q 2021). Net income: ฿41.1m (down 77% from 1Q 2021). Profit margin: 27% (down from 78% in 1Q 2021). The decrease in margin was primarily driven by higher expenses. Over the last 3 years on average, earnings per share has increased by 7% per year but the company’s share price has increased by 24% per year, which means it is tracking significantly ahead of earnings growth.
Board Change • Apr 27Less than half of directors are independentThere is 1 new director who has joined the board in the last 3 years. The new board member was not an independent director. The company's board is composed of: 1 new director. 1 experienced director. 8 highly experienced directors. 4 independent directors (6 non-independent directors). Independent Chairman Narongchai Akrasanee was the last independent director to join the board, commencing their role in 2015. The following issues are considered to be risks according to the Simply Wall St Risk Model: Minority of independent directors. Insufficient board refreshment.
Reported Earnings • Mar 02Full year 2021 earnings: Revenues and EPS in line with analyst expectationsFull year 2021 results: EPS: ฿0.05 (up from ฿0.01 in FY 2020). Revenue: ฿924.2m (up 418% from FY 2020). Net income: ฿346.8m (up 449% from FY 2020). Profit margin: 38% (up from 36% in FY 2020). The increase in margin was driven by higher revenue. Revenue was in line with analyst estimates. Over the last 3 years on average, earnings per share has increased by 27% per year whereas the company’s share price has increased by 25% per year.
Valuation Update With 7 Day Price Move • Dec 24Investor sentiment improved over the past weekAfter last week's 19% share price gain to ฿1.25, the stock trades at a trailing P/E ratio of 30.8x. Average trailing P/E is 25x in the Professional Services industry in Asia. Total returns to shareholders of 334% over the past three years.
Valuation Update With 7 Day Price Move • Dec 02Investor sentiment improved over the past weekAfter last week's 17% share price gain to ฿1.08, the stock trades at a trailing P/E ratio of 26.6x. Average trailing P/E is 26x in the Professional Services industry in Asia. Total returns to shareholders of 236% over the past three years.
Reported Earnings • Nov 10Third quarter 2021 earnings released: EPS ฿0.03 (vs ฿0.001 in 3Q 2020)The company reported a strong third quarter result with improved earnings, revenues and profit margins. Third quarter 2021 results: Revenue: ฿329.6m (up ฿293.5m from 3Q 2020). Net income: ฿328.0m (up ฿318.7m from 3Q 2020). Profit margin: 100% (up from 26% in 3Q 2020). Over the last 3 years on average, earnings per share has increased by 32% per year but the company’s share price has only increased by 20% per year, which means it is significantly lagging earnings growth.
Upcoming Dividend • Aug 20Upcoming dividend of ฿0.015 per shareEligible shareholders must have bought the stock before 27 August 2021. Payment date: 15 September 2021. Trailing yield: 7.0%. Within top quartile of Thai dividend payers (5.0%). Higher than average of industry peers (0.8%).
Reported Earnings • Aug 18Second quarter 2021 earnings released: ฿0.039 loss per share (vs ฿0.045 profit in 2Q 2020)The company reported a poor second quarter result with weaker earnings, revenues and control over costs. Second quarter 2021 results: Revenue: ฿113.6m (down 70% from 2Q 2020). Net loss: ฿267.6m (down 199% from profit in 2Q 2020). Over the last 3 years on average, earnings per share has increased by 32% per year but the company’s share price has only increased by 7% per year, which means it is significantly lagging earnings growth.
Reported Earnings • May 13First quarter 2021 earnings released: EPS ฿0.027 (vs ฿0.055 loss in 1Q 2020)The company reported a soft first quarter result with weaker revenues and profit margins, although earnings were improved. First quarter 2021 results: Revenue: ฿238.0m (down 174% from 1Q 2020). Net income: ฿182.1m (up ฿491.1m from 1Q 2020). Profit margin: 77% (down from 96% in 1Q 2020). Over the last 3 years on average, earnings per share has increased by 40% per year but the company’s share price has only increased by 11% per year, which means it is significantly lagging earnings growth.
Reported Earnings • Feb 27Full year 2020 earnings released: EPS ฿0.01 (vs ฿0.13 in FY 2019)The company reported a poor full year result with weaker earnings, revenues and profit margins. Full year 2020 results: Revenue: ฿201.7m (down 89% from FY 2019). Net income: ฿63.2m (down 91% from FY 2019). Profit margin: 31% (down from 41% in FY 2019). The decrease in margin was driven by lower revenue. Over the last 3 years on average, earnings per share has increased by 27% per year but the company’s share price has fallen by 8% per year, which means it is significantly lagging earnings.
Executive Departure • Feb 22Director has left the companyOn the 18th of February, Robert McMillen's tenure as Director ended after 16.4 years in the role. We don't have any record of a personal shareholding under Robert's name. Robert is the only executive to leave the company over the last 12 months.
Is New 90 Day High Low • Feb 08New 90-day high: ฿0.51The company is up 28% from its price of ฿0.40 on 10 November 2020. The Thai market is up 17% over the last 90 days, indicating the company outperformed over that time. It also outperformed the Professional Services industry, which is up 5.0% over the same period.
Is New 90 Day High Low • Jan 12New 90-day high: ฿0.43The company is up 10.0% from its price of ฿0.39 on 14 October 2020. The Thai market is up 21% over the last 90 days, indicating the company underperformed over that time. However, it outperformed the Professional Services industry, which is up 2.0% over the same period.
Is New 90 Day High Low • Dec 17New 90-day high: ฿0.42The company is up 5.0% from its price of ฿0.40 on 18 September 2020. The Thai market is up 16% over the last 90 days, indicating the company underperformed over that time. However, it outperformed the Professional Services industry, which is up 2.0% over the same period.
Upcoming Dividend • Nov 18Upcoming Dividend of ฿0.015 Per ShareWill be paid on the 9th of December to those who are registered shareholders by the 25th of November. The trailing yield of 8.8% is in the top quartile of Thai dividend payers (6.7%), and it is higher than industry peers (1.0%).
Is New 90 Day High Low • Oct 23New 90-day low: ฿0.38The company is down 5.0% from its price of ฿0.40 on 24 July 2020. The Thai market is down 9.0% over the last 90 days, indicating the company outperformed over that time. However, it underperformed the Professional Services industry, which is up 18% over the same period.