TERIM FINANCIAL STATEMENTS ENDED JUNE 30,1999 AND 1998 (2)
17 August 1999
Fully Paid up Of Holding
Nature of Business Relationship Share Capital 1999 1998
Associated Companies
- At Equity
Loxley CSR Insulation Company Produce and distribute
Limited glasswool material Shareholders Baht 275,000,000 - 50
Saxon (Thailand) Company Limited Blending castrol lubricants Shareholders Baht 10,000,000 50 50
Castrol (Thailand) Company Limited Distribute lubricants Shareholders Baht 40,000,000 49 49
Thai Fiber Optic Company Limited Optic Cable Shareholders Baht 100,000,000 40 40
Ericsson Thai Network
Company Limited Outside plant services Shareholders Baht 15,000,000 33 33
Lao soft Drink Company Limited Produce and sale soft drink in Lao Shareholders Kip 1,383,452,576 30 30
Loxley Aluminium and Engineering Design and installation glass
Company Limited and aluminium Shareholders Baht 54,000,000 30 30
Newspager Corporation Limited Sale and service of pager in USA Shareholders USD 4,896,895 27 27
Thai Cellulose Products Company Manufacturing of sodium carboxy
Limited metholy cellulose Shareholders Baht 180,000,000 26 26
Lao Brewery Company Limited Produce and sale beer in Lao Shareholders Kip 13,640,021,581 26 26
BHP Steel Building Product Produce and distribute lysaght
(Thailand) Company Limited metal sheet Shareholders Baht 83,500,000 25 25
Houay Ho Power Company Limited Hydropower Shareholders USD 50,000,000 20 20
Thai Flying Service Company Limited Aviation business Shareholders Baht 50,000,000 - 25
Related and Other Companies
Available - for - sale securities - at
fair value in 1999 and at the lower
of the aggregate cost or the
aggregate market value in 1998
Thai Telephone and
Telecommunication Public Telephone service
Company Limited concession Shareholders Baht 11,250,000,000 13 13
Phatra Insurance Public
Company Limited Insurance business Shareholders Baht 200,000,000 8 8
General Investments - at cost
BHP Steel (Thailand) Company Produce and distribute
Limited lysaght metal sheet Shareholders Baht 2,500,000,000 18 18
The Preferred Shares
- Subordinated Debentures
of Thai Farmers Bank Plc. Fund Fund manager Shareholders Baht 40,000,000,000 0.25 -
Space Imaging, Inc. Satellite photography Shareholders USD 252,000,000 0.8 0.8
- 13 -
In Thousand Baht
Investment - At Cost Investment - At Equity Dividend
1999 1998 1999 1998 1999 1998
Associated Companies
- At Equity
Loxley CSR Insulation Company
Limited - 137,500 - - - -
Saxon (Thailand) Company Limited 5,000 5,000 77,185 133,333 39,976 24,985
Castrol (Thailand) Company Limited 19,600 19,600 356,544 312,678 58,794 9,799
Thai Fiber Optic Company Limited 40,000 40,000 - 4,404 - -
Ericsson Thai Network
Company Limited 5,000 5,000 6,553 10,710 3,998 5,922
Lao soft Drink Company Limited 25,715 25,715 32,071 44,656 5,340 9,702
Loxley Aluminium and Engineering
Company Limited 16,135 16,135 - - - -
Newspager Corporation Limited 98,746 98,746 29,365 38,667 - -
Thai Cellulose Products Company
Limited 46,800 46,800 - - - -
Lao Brewery Company Limited 129,480 129,480 150,161 159,754 26,670 63,146
BHP Steel Building Product
(Thailand) Company Limited 20,875 20,875 95,584 91,452 - -
Houay Ho Power Company Limited 254,234 254,234 368,842 423,888 - -
Thai Flying Service Company Limited - 16,875 - 12,440 - -
Others 92,807 92,807 25,545 18,574 780 -
Total 754,392 908,767 1,141,850 1,250,556 135,558 113,554
Grand Total 1,902,836 1,926,011 2,298,219 2,251,724 135,558 113,554
Related and Other Companies
Available - for - sale securities - at
fair value in 1999 and at the lower
of the aggregate cost or the
aggregate market value in 1998
Thai Telephone and
Telecommunication Public
Company Limited 2,011,435 1,753,873 - -
Phatra Insurance Public
Company Limited 194,279 35,621 13,061 14,530
Others 6,055 13,788 210 -
Total 2,211,769 1,803,282 13,271 14,530
Less allowance for impairment
in value of available - for
- sale securities ( - ) ( 934,244)
Net 2,211,769 869,038
General Investments - at cost
BHP Steel (Thailand) Company
Limited 450,000 450,000 - -
The Preferred Shares
- Subordinated Debentures
of Thai Farmers Bank Plc. Fund 100,000 - 5,153 -
Space Imaging, Inc. - 51,133 - -
Others 110,132 87,340 150 150
Total 660,132 588,473 5,303 150
Less allowance for impairment
in value of general
investments ( 20,000) ( - )
Net 640,132 588,473
- 14 -
The Company accounted for the investments in Loxley Hitachi Cable Engineering
Company Limited and investments in Thai Telephone and Telecommunication Public
Company Limited by the equity method. Subsequently in 1997 and 1996, the Company sold
a portion of investments which effected the percentage of shareholding in the said
companies reduced to be less than 20%. As a result, the Company changed the accounting
method for these investments to the cost method by using the outstanding balance of
investments under the equity method as cost of the investments.
The Company accounted for the investment in Thai Flying Service Company Limited
by the equity method. Subsequently in 1998, the Company had not excercised the right to
acquire the increasing in the company's authorized share capital which effected the
percentage of shareholding in the said company reduced to be less than 20%. As a result,
the Company changed the accounting method for this investment to the cost method by
using the outstanding balance of investment under the equity method as the cost of
investment.
As at June 30, 1999, investments in marketable securities held as available-for-sale
securities which are classified as long-term investments are valued at fair value, based on
the latest bid price from the Stock Exchange of Thailand. The difference between the book
value and fair value of the available-for-sale securities is recorded as a separate component
of shareholders' equity in the balance sheet. As at June 30, 1998, such investments were
valued at the lower of the aggregate cost or aggregate market value which the aggregate
market value of the available-for-sale securities was lower than the aggregate cost by
approximately Baht 934.2 million. The value adjustment was recorded as "Allowance for
impairment in value of available-for-sale securities" as part of "Shareholders' Equity" in the
Balance sheets.
8.LOANS TO RELATED COMPANIES
Consolidated
These consists of:
In Thousand Baht
Interest Rate Amount
Objective 1999 1998 1999 1998
Short - Term Loans
L.B.L. Algamate Partnership Ltd. For operations MOR MOR 238,850 184,850
Multimedia Telephony, Inc. (Philippines) For operations PHIBOR+2.5% PHIBOR+2.5% 96,014 104,713
Others 41,358 91,230
Total Short-Term Loans 376,222 380,793
Less Allowance for
Doubtful Accounts ( 10,400) ( - )
Short-Term Loans - Net 365,822 380,793
- 15 -
In Thousand Baht
Interest Rate Amount
Objective 1999 1998 1999 1998
Long-Term Loans
Thai Telephone and Telecommunication
Public Company Limited For operations MLR+0.5% MLR+0.5% 375,000 375,000
LoxComm B.V. Co., Ltd. For operations 15.00% - 35,670 -
Thai Cellulose Products Company
Limited For operations - MOR+1% - 10,400
Total Long-Term Loans 410,670 385,400
Less Allowance for
Doubtful Accounts ( - ) ( 10,400)
Long-Term Loans - Net 410,670 375,000
The Company
These consists of:
In Thousand Baht
Interest Rate Amount
Objective 1999 1998 1999 1998
Short-Term Loans
L.B.L Algamate Partnership Ltd. For operations MOR MOR 238,850 184,850
Multimedia Telephony, Inc.
(Philippines) For operations PHIBOR+2.5% PHIBOR+2.5% 96,014 104,713
Others 67,429 118,398
Total Short-Term Loans 402,293 407,961
Less Allowance for
Doubtful Accounts ( 10,400) ( - )
Short-Term Loans - Net 391,893 407,961
Long-Term Loans
Thai Telephone and Telecommunication
Public Company Limited For operations MLR+0.5% MLR+0.5% 375,000 375,000
Loxley Broadcast and Media
Company Limited For operations - 15.75% - 18,469
Thai Cellulose Products
Company Limited For operations - MOR+ 1% - 10,400
Total Long-Term Loans 375,000 403,869
Less Allowance for
Doubtful Accounts ( - ) ( 28,869)
Long-Term Loans - Net 375,000 375,000
- 16 -
9.SHORT - TERM LOANS AND ADVANCE FROM RELATED COMPANIES
Consolidated
These consist of:
In Thousand Baht
Interest Rate Amount
Objective 1999 1998 1999 1998
Short-Term Loans
Asia Pacific Post Co., Ltd. For operations - 15.75% - 19,425
C.T.W. Bata Company Limited For operations MOR+1% - 9,000 -
Advance
Loxley Utilities Services Co., Ltd. and
Siripong Construction Partnership
Ltd. Joint Venture For operations - - 7,270 5,670
Other 2,981 -
Total Short-Term Loans
and Advance 19,251 25,095
10.EURO CONVERTIBLE BONDS
During the second quarter of 1995, the Company offered the Euro Convertible
Bonds in the foreign countries with a total face value of U.S. Dollars 100 million (divided
into 100,000 bonds at U.S. Dollars 1,000 principal amount) (ECD 1), or equivalent to Baht
2,455 million contingent on the exchange rate fixed at the time of conversion or
redemption. The bonds bear interest at the rate of 3.5% p.a. after withholding tax and
will be due for redemption on April 20, 2005. However, the bondholders, pursuant to the
stipulated conditions in the prospectus, may exercise their conversion rights at any time
from July 20, 1995 up to March 20, 2005 at the conversion price of Baht 500 per share, or
put redemption option at prior maturity on April 20, 2000 at the price with premium
totalling U.S.Dollars 1,310 per share. In addition, the Company, pursuant to the
stipulated conditions in the prospectus, may mandatorily redeem all or some of the
bonds at any time from May, 1998 to April 20, 2000 at the price with premium totalling
U.S. Dollars 1,237 per share or U.S. Dollars 1,310 per share, depend upon the period of
redemption.
(More)