KOOL : MASTERKOOL INTERNATIONAL PUBLIC COMPANY LIMITED
3M/2022 (Jan - Mar 2022)
Business Overview

KOOL is operate on distributing & renting of products, evaporative air cooler, misting fan & industrial fan under the brand of “MASTERKOOL” includes design and installation of cooling system and ozone system, it also operates asset management business, real estate development and financial advisor.

Business Highlight

The company acquired the Capital Link Holding Company Limited in the amount of 61.28 million baht and purchased the shares of Capital Link Udonthani Company Limited in amount 102.21 million baht, paid by the Company's newly issued ordinary shares.

Revenue Structure
Product and Service Sales 95.18% Interest Income 3.8% Others 1.02%
Stock Information
mai / SERVICE
Closing price KOOL mai index 1.00 0.50 0.00 708.00 597.33 486.67 376.00 1-4-21 7-7-21 5-10-21 5-1-22 31-3-22
as of 31/03/22 KOOL SERVICE mai
P/E (X) - 35.62 59.24
P/BV (X) 2.69 4.29 3.67
Dividend yield (%) - 1.37 1.18
31/03/22 31/12/21 31/12/20
Market Cap (MB) 1,080.00 857.00 408.00
Price (B/Share) 0.90 1.00 0.85
P/E (X) - - 73.89
P/BV (X) 2.69 2.48 1.97
CG Report:
Company Rating:
Performance and Analysis 3M/2022
3M22 3M21 2021 2020
Income Statement (MB)
Revenues 247.20 219.20 545.63 733.46
Expenses 230.03 223.95 558.28 725.95
Net Profit (Loss) 15.73 -9.26 -21.37 -3.52
Balance Sheet (MB)
Assets 1,052.62 580.09 630.26 523.22
Liabilities 327.71 398.88 228.13 332.75
Shareholders' Equity 724.91 181.21 402.13 190.47
Cash Flow (MB)
Operating -158.76 -37.81 -10.33 1.16
Investing 3.77 -0.01 -119.46 -13.89
Financing 190.52 56.46 167.18 7.21
Financial Ratio
EPS (Baht) 0.01 -0.02 -0.03 -0.01
GP Margin (%) 17.74 14.81 21.50 21.96
NP Margin (%) 6.36 -4.22 -3.92 -0.48
D/E Ratio (x) 0.45 2.20 0.57 1.75
ROE (%) 0.80 -0.76 -7.21 -1.81
ROA (%) 1.54 1.60 -2.19 1.57
Business Performance Summary

Overview of operations, the company has a comprehensive profit for the period for the three-month period as Ended of March 31, 2022 equal to 15.73 million baht.

Key Milestones

2002-2010  on 3 Jun 2002 was established the company with an initial registered capital of 2 MB.

2011 was established Innov-Green Solutions Co., Ltd. a capital of 1 MB. The Company holds 49.99% in the ozone product.

2013 purchased additional shares of Ingreen from the existing shareholders, holds 99.98% and makes Ingreen as subsidiary.

2014 transformed into a public company limited changed the par value to 0.25 baht/share, increase the capital to 120 MB.

2015   On 23 Sep. 2015, the listed on the mai, offered initial public offering shares in the service industry with stock code KOOL

2021  registered the change of paid-up capital to 180 MB. from offering of newly-issued shares to the existing shareholders, registered the change of paid-up capital to 214.25 MB. from the offering of capital increase shares by private placement

2022 registered the change of paid-up capital to 300 MB. from the offering of capital increase shares by private placement

Business Plan

The company has transformed itself to the epidemic situation of COVID-19 for quite some time before and manage according to changing situations including export negotiations to countries less affected, emphasis on online sales to create opportunities in new markets to replace revenue from sales through retail stores that fell sharply, as well as to continuously increase the customer base of the organization to opportunities in energy-saving business & cooling solutions, business operation through Innov Green. Moreover, mergers and acquisitions of Capital Link Group in the past period is an important part of reducing the risk from business operations

Sustainable Development Plan

The objectives & goals are set in line with the vision & mission in which is stated “MasterKool Family” is kept according to the meaning communicated in the organization includes all stakeholders,shareholders, business partners, employees, etc. Reflecting on the results of operations whether it meets the objectives & goals or not, the Company operates in the big picture which is the introduction of information technology systems to be used in the operation from the beginning to the accounting system which is now Microsoft Dynamic AX, has established communication between departments & group of companies which are in different areas both the head office ,service center, sales office, rental business office, warehouse and factory with E-meeting system mainly through the company's network system.

Risk Management Policy

Risk from fluctuations in income during the year

Because the main products of the company are products to reduce heat and cool the air. Sales revenues therefore fluctuate seasonally. Therefore, the company has measures to support the risks. There is an energy-saving system for industrial use to replace the air conditioner, more sales of large-scale projects

The company will also have more income from service which is not seasonally dependent. There are also products air purifier disinfectant including the merger of Capital Link Group in the past, it is an important part in reducing the risk of business operations.

Recent Awards and Recognitions
  • BEST PRODUCT 2002
  • BEST THAILAND OWNED BRAND 2008       
  • BAI PO BUSINESS AWARD 2009 SCB and SASIN Graduate Institute
  • Good Logistics Practice Development Award 2013 Ministry of Industry
  • Thailand Trusted Quality 2014 Department of International Trade Promotion
  • Innovation Awards 2015 Innovation and Technology Assistance Program: ITAP
  • Total Innovation Management Award 2016 National Innovation Agency
Major Shareholders
as of 25/03/2022
MR. KRIANGKRAI SIRAVANICHKAN (13.25%)
นาย นพชัย วีระมาน (10.46%)
MR. FUNG MENG HOI (6.42%)
นาย สุนทร ศรีปรัชญาอนันต์ (2.84%)
MR. NITI THAVORN (1.32%)
Others (65.71%)
Company Information and Contact
http://www.masterkool.com
comsec@masterkool.com
0-2953-8800
12/16-17 Thetsaban Songkhro, Latyao, Chatuchak Bangkok 10900
Remarks: This document is prepared by the listed company and aimed to disseminate the listed company’s information to investors for only investment decision support. The listed company does not give investment advice or recommendation regarding the listed company’s securities. Before making investment decisions, investors should study additional information and seek advice from relevant professionals. In no event shall the listed company be responsible for any loss or damage arising from the use of the information contained herein. The listed company reserves the right to amend the content specified in this document without prior notice. Unless otherwise permitted by the listed company, copy, modification, or dissemination of this document or the content contained herein is prohibited. In case there is any questions regarding the listed company’s information, the investors may seek for additional information from the report or information which the listed company has disclosed through the Office of the Securities and Exchange Commission’s and/or the Stock Exchange of Thailand’s channel.