ND SUBSIDIARIES CONSOLIDATED FINANCIAL STATEMENTS1.2
03 March 1999
- 10 -
4.5INVESTMENTS IN SUBSIDIARIES, ASSOCIATED AND RELATED COMPANIES
These consisted of:
Consolidated Financial Percentage In Thousand Baht
Statements of Holding Investment - At Cost Investment - At Equity Dividend
Fully Paid up
Nature of Business Relationship Share Capital 1998 1997 1998 1997 1998 1997 1998 1997
Associated Companies
- At Equity
Loxley CSR Insulation Company Limited Produce and distribute
glasswool material Shareholders Baht 275,000,000 - 50 - 137,500 - - - -
Saxon (Thailand) Company Limited Blending castrol lubricants Shareholders Baht 10,000,000 50 50 5,000 5,000 90,788 145,205 89,946 39,976
Castrol (Thailand) Company Limited Distribute lubricants branded castrol Shareholders Baht 40,000,000 49 49 19,600 19,600 332,469 290,414 58,794 29,397
Ericsson Thai Network Company Limited Outside plant services Shareholders Baht 15,000,000 33 33 5,000 5,000 10,635 17,392 5,922 -
Guardfire Company Limited Import and sale of fire
fighting equipment Shareholders Baht 20,000,000 30 30 6,000 6,000 10,832 6,665 - -
Lao Soft Drink Company Limited Produce and sale soft drink in Lao Shareholders Kip 1,383,452,576 30 30 25,715 25,715 28,774 90,687 9,702 2,833
Newspager Corporation Limited Sale and service of pager in USA Shareholders USD 4,896,895 27 27 98,746 98,746 35,613 38,163 - -
Lao Brewery Company Limited Produce and sale beer
in Lao Shareholders Kip 13,640,021,581 26 26 129,480 129,480 124,220 363,420 63,146 27,807
BHP Steel Building Product (Thailand) Produce and distribute lysaght
Company Limited metal sheet Shareholders Baht 83,500,000 25 25 20,875 20,875 96,370 99,414 - -
Thai Flying Service Company Limited Aviation business Shareholders Baht 30,000,000 25 25 16,875 16,875 13,760 16,001 - -
Houay Ho Power Company Limited Hydropower Shareholders USD 50,000,000 20 20 254,234 254,234 367,424 472,528 - -
Others 189,742 192,192 11,807 30,257 - -
Total 771,267 911,217 1,122,692 1,570,146 227,510 100,013
Related Companies - At Cost
BHP Steel (Thailand) Co., Ltd. Produce and distribute
lysaght metal sheet Shareholders Baht 2,500,000,000 18 18 450,000 450,000 - -
Thai Telephone and
Telecommunication Public Telephone service
Company Limited concession Shareholders Baht 11,250,000,000 13 13 1,753,873 1,753,873 - -
Phatra Insurance Public
Company Limited Insurance business Shareholders Baht 200,000,000 8 8 35,621 35,621 - 18,367
Others 174,312 158,682 - 22,412
Total 2,413,806 2,398,176 - 40,779
Less Provision for declining in value
of long - term investments (935,294)(1,067,985)
Net 1,478,512 1,330,191
- 11 -
The Company Financial Percentage In Thousand Baht
Statements of Holding Investment - At Cost Investment - At Equity Dividend
Fully Paid up
Nature of Business Relationship Share Capital 1998 1997 1998 1997 1998 1997 1998 1997
Subsidiary Companies
-At Equity
Loxley Business Information Trading computer and
Company Limited banking information system Shareholders Baht 295,000,000 99 99 294,200 164,200 297,332 143,517 - -
Loxley Myanmar Company
Limited (not yet started principal
commercial operations) International trading Shareholders Jad 1,000,000 99 99 4,197 4,197 1,948 2,279 - -
Loxley Wireless Company Limited Sale and service of mobile phone Shareholders Baht 30,000,000 99 99 30,000 30,000 27,765 25,600 - -
Jago Company Limited (not yet started
principal commercial operations) Lottery on-line Shareholders Baht 330,000,000 99 99 330,000 330,000 330,000 330,000 - -
Loxley Energy Company Limited
(not yet started principal
commercial operations) Electric power business Shareholders Baht 2,500,000 99 45 2,499 1,125 1,658 1,131 - -
Loxley Utilities Services Company Limited Sale and service waste
water treatment Shareholders Baht 15,000,000 90 90 2,000 2,000 - 16,764 - -
Loxley Broadcast and Media
Company Limited Broadcast and media/TV cable Shareholders Baht 79,000,000 74 60 58,600 30,600 - - - -
Loxley Comware Company Limited Sale and service of network Shareholders Baht 7,000,000 70 70 4,900 4,900 - - - -
Societed Commercial Lao
Company Limited Comercial trading in Lao. Shareholders Kip 162,750,000 67 67 8,714 8,714 1,283 7,007 - -
Loxley Newteck Company Limited Construction with polyurethane Shareholders Baht 20,000,000 67 67 13,334 10,000 -
Loxley Pacific Company Limited Telecommunication service Shareholders Baht 300,000,000 63 70 188,400 210,000 90,471 119,487
Loxley Infra Company Limited Projects consultant and
construction utility Shareholders Baht 20,000,000 60 60 12,000 12,000 10,670 7,633
Loxley Pagephone Company Limited Sale of pager Shareholders Baht 230,000,000 55 55 126,500 126,500 203,460 200,323
Loxley Satellite Communications
Company Limited (not yet started
principal commercial operations)Satellite transmission serviees Shareholders Baht 10,000,000 51 51 5,100 1,275 3,435
Loxley Trading Company Limited Sale consumer product Shareholders Baht 50,000,000 50 50 25,000 25,000 122,457 94,587
Loxley Property Development Construction business and
Company Limited building for rent Shareholders Baht 107,500,000 40 40 43,000 43,000 30,382 36,847
Open Systems Integrator Provide and gather
Company Limited information system Shareholders Baht 4,500,000 - 83 - 3,750
Loxley Information Services
Company Limited Internet service provider Shareholders Baht 15,000,000 - 65 - 9,750
Loxley Information Company Limited Sale information and program
computer Shareholders Baht 14,000,000 - 65 - 9,100 - 1,335
LoxData Company Limited Call center service Shareholders Baht 10,000,000 - 52 - 5,200 - 3,736
Total 1,148,444 1,031,311 1,120,861 990,246
- 12 -
Percentage In Thousand Baht
of Holding Investment - At Cost Investment - At Equity Dividend
Fully Paid up
Nature of Business Relationship Share Capital 1998 1997 1998 1997 1998 1997 1998 1997
Associated Companies
- At Equity
Loxley CSR Insulation Company Limited Produce and distribute glasswool
material Shareholders Baht 275,000,000 - 50 - 137,500 - - - -
Saxon (Thailand) Company Limited Blending castrol lubricants Shareholders Baht 10,000,000 50 50 5,000 5,000 90,788 145,205 89,946 39,976
Castrol (Thailand) Company Limited Distribute lubricants branded castrol Shareholders Baht 40,000,000 49 49 19,600 19,6003 32,469 290,414 58,794 29,397
Ericsson Thai Network
Company Limited Outside plant services Shareholders Baht 15,000,000 33 33 5,000 5,000 10,635 17,392 5,922 -
Guardfire Company Limited Import and sale of fire fighting
equipment Shareholders Baht 20,000,000 30 30 6,000 6,000 10,832 6,665 - -
Lao soft Drink Company Limited Produce and sale soft drimk in Lao Shareholders Kip 1,383,452,576 30 30 25,715 25,715 28,774 90,687 9,702 2,833
Newspager Corporation Limited Sale and service of pager in USA Shareholders USD 4,896,895 27 27 98,746 98,746 35,613 38,163 - -
Lao Brewery Company Limited Produce and sale beer in Lao Shareholders Kip 13,640,021,581 26 26 129,480 129,480 124,220 363,420 63,146 27,807
BHP Steel Building Product Produce and distribute lysaght
(Thailand) Company Limited metal sheet Shareholders Baht 83,500,000 25 25 20,875 20,875 96,370 99,414 - -
Thai Flying Service Company Limited Aviation business Shareholders Baht 30,000,000 25 25 16,875 16,875 13,760 16,001 - -
Houay Ho Power Company Limited Hydropower Shareholders USD 50,000,000 20 20 254,234 254,234 367,424 472,528 - -
Others 189,742 192,192 11,807 30,257 - -
Total 771,267 911,217 1,122,692 1,570,146 227,510 100,013
Grand Total 1,919,711 1,942,528 2,243,553 2,560,392 227,510 100,013
Related Companies - At Cost
BHP Steel (Thailand) Co., Ltd. Produce and distribute lysaght
metal sheet Shareholders Baht 2,500,000,000 18 18 450,000 450,000
Thai Telephone and Telcommunication
Public Company Limited Telephone service concession Shareholders Baht 11,250,000,000 13 13 1,753,873 1,753,873
Phatra Insurance Public Company Limited Insurance business Shareholdersa Baht 200,000,000 8 8 35,621 35,621 - 18,367
Others 80,159 152,261 - 22,412
Total 2,319,653 2,391,755 - 40,779
Less Provision for declining in value
of long-term investments (935,294) (1,067,985)
Net 1,384,359 1,323,770