TERIM FINANCIAL STATEMENTS FOR THE THREE-MONTH PERIODS 2
17 พฤษภาคม 2542
- 8 -
The Company
Percentage
Fully Paid up Of Holding
Nature of Business Relationship Share Capital 1999 1998
Subsidiary Companies
-At Equity
Loxley Business
Information
Company Limited Trading computer and
and subsidiaries banking information
system Shareholders Baht 295,000,000 99 99
Loxley Myanmar Company
Limited (not yet
started principal
commercial
operations) International
trading Shareholders Jad 1,000,000 99 99
Loxley Wireless
Company Limited Sale and service
of mobile phone Shareholders Baht 30,000,000 99 99
Jago Company Limited
(not yet started
principal commercial
operations) Lottery on-line Shareholders Baht 330,000,000 99 99
Loxley Energy
Company Limited
(not yet started principal
commercial
operations) Electric power business Shareholders Baht 2,500,000 99 99
Loxley Utilities
Services Sale and service waste
Company Limited water treatment Shareholders Baht 15,000,000 90 90
Loxley Broadcast
and Media
Company Limited
and subsidiary Broadcast and
media/TV cable Shareholders Baht 79,000,000 74 60
Loxley Comware
Company Limited Sale and
service of network Shareholders Baht 7,000,000 70 70
Societed
Commercial Lao
Company
Limited Commercial trading in Lao. Shareholders Kip 162,750,000 67 67
Loxley Newteck
Company Limited Construction
with polyurethane Shareholders Baht 20,000,000 67 67
Loxley Pacific
Company Limited Telecommunication
service Shareholders Baht 300,000,000 63 70
Loxley Infra
Company Limited Projects consultant and
construction utility Shareholders Baht 20,000,000 60 60
Loxley Pagephone
Company Limited
and subsidiary Sale of pager Shareholders Baht 230,000,000 55 55
Loxley Satellite
Communications
Company Limited
(not yet started
principal
commercial
operations) Satellite transmission
services Shareholders Baht 10,000,000 51 51
Loxley Trading
Company Limited Sale consumer product Shareholders Baht 50,000,000 50 50
Loxley Property
Development Construction business and
Company Limited building for rent Shareholders Baht 107,500,000 40 40
LoxData Company
Limited Call center service Shareholders Baht 10,000,000 - 52
- 9 -
In Thousand Baht
Investment - At Cost Investment - At Equity Dividend
1999 1998 1999 1998 1999 1998
Subsidiary Companies
-At Equity
Loxley Business Information
Company Limited
and subsidiaries 294,200 164,200 304,015 51,353 - -
Loxley Myanmar Company
Limited (not yet
started principal
commercial operations) 4,197 4,197 1,902 2,136 - -
Loxley Wireless
Company Limited 30,000 30,000 29,360 24,524 - -
Jago Company Limited
(not yet started
principal commercial
operations) 330,000 330,000 330,000 330,000 - -
Loxley Energy
Company Limited
(not yet started principal
commercial operations) 2,499 2,499 1,234 2,529 - -
Loxley Utilities Services
Company Limited 2,000 2,000 - 6,362 - -
Loxley Broadcast and Media
Company Limited
and subsidiary 58,600 30,600 - - - -
Loxley Comware
Company Limited 4,900 4,900 - - - -
Societed Commercial Lao
Company Limited 8,714 8,714 955 6,852 - -
Loxley Newteck
Company Limited 13,334 13,334 10 998 - -
Loxley Pacific
Company Limited 188,400 210,000 89,079 120,302 - -
Loxley Infra
Company Limited 12,000 12,000 10,074 7,875 - -
Loxley Pagephone
Company Limited
and subsidiary 126,500 126,500 196,554 209,520 - -
Loxley Satellite
Communications
Company Limited
(not yet started
principal commercial
operations) 5,100 1,275 3,283 - - -
Loxley Trading
Company Limited 25,000 25,000 130,405 98,007 - -
Loxley Property Development
Company Limited 43,000 43,000 31,008 34,560 - -
LoxData Company Limited - 5,200 - 4,037 - -
Total 1,148,444 1,013,419 1,127,879 899,055 - -
- 10 -
Percentage
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
branded castrol 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
Company Limited glass 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
CompanyLimited Manufacturing of
sodium carboxy
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
(Thailand) Company
Limited distribute lysaght
metal sheet Shareholders Baht 83,500,000 25 25
Thai Flying Service
Company Limited Aviation business Shareholders Baht 30,000,000 25 25
Houay Ho Power
Company Limited Hydropower Shareholders USD 50,000,000 20 20
Related and Other
Companies
-At Cost
BHP Steel (Thailand)
Co., Ltd. Produce and
distribute lysaght
metal sheet Shareholders Baht 2,500,000,000 18 18
Thai Telephone and
Telecommunication Public
Company Limited Telephone service
concession Shareholders Baht 11,250,000,000 13 13
Phatra Insurance
Public Company
Limited Insurance business Shareholders Baht 200,000,000 8 8
The Preferred Shared
- Subordinated
Debentures of
Thai Farmers
Bank Plc. Fund Fund Manager Shareholders Baht 40,000,000,000 0.25 -
- 11 -
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 - 8,434 - -
Saxon (Thailand)
Company Limited 5,000 5,000 103,470 160,722 -
Castrol (Thailand)
Company Limited 19,600 19,600 372,903 307,808 - -
Thai Fiber Optic
Company Limited 40,000 40,000 - 15,022 - -
Ericsson Thai Network
Company Limited 5,000 5,000 10,58 17,537 - -
Lao soft Drink
Company Limited 25,715 25,715 26,834 44,468 5,340 9,702
Loxley Aluminium
and Engineering
Company Limited 16,135 16,135 - - - -
Newspager Corporation
Limited 98,746 98,746 34,454 32,057 - -
Thai Cellulose
Products Company
Limited 46,800 46,800 - - - -
Lao Brewery Company
Limited 129,480 129,480 120,172 175,595 26,670 47,752
BHP Steel Building
Product(Thailand)
Company Limited 20,875 20,875 96,927 95,085 - -
Thai Flying Service
Company Limited 16,875 16,875 13,651 15,892 - -
Houay Ho Power
Company Limited 254,234 254,234 376,728 387,462 - -
Others 92,807 92,807 23,549 16,455 - -
Total 771,267 908,767 1,179,273 1,276,537 32,010 57,454
Grand Total 1,919,711 1,922,186 2,307,152 2,175,592 32,010 57,454
Related and Other Companies
- At Cost
BHP Steel (Thailand)
Company Limited 450,000 450,000 - -
Thai Telephone and
Telecommunication
Public Company Limited 1,753,873 1,753,873 - -
Phatra Insurance Public
Company Limited 35,621 35,621 - -
The Preferred Shared
- Subordinated
Bebentures of Thai Farmers
Bank Plc. Fund 100,000 - 2,411 -
Others 80,159 152,261 150 150
Total 2,419,653 2,391,755 2,561 150
Less Provision for
declining in value
of long-term investments
- Listed securities (1,037,793)( 124,570)
- Other securities ( 20,000) -
Net 1,361,860 2,267,185
- 12 -
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 the cost of the investments.
As at March 31, 1999 and 1998, the aggregate market value of investments in listed
securities was lower than the aggregate cost by approximately Baht 1,037.8 million and Baht
124.6 million respectively. The valuation adjustment was recorded as "Provision for
unrealized loss on decline in value of long-term investments in listed securities" as part of
"Capital Deficiency" in the Balance Sheets.
7. LOANS TO RELATED COMPANIES
Consolidated
These consist 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 + PHIBOR +
2.5% 2.5% 94,118 104,131
Others 37,019 116,730
Total Short-Term Loans 369,987 405,711
Less Allowance for
Doubtful Accounts ( 10,400) -
Short-Term Loans - Net 359,587 405,711
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% 15.00% 35,069 39,055
Total Long-Term Loans 410,069 414,055
- 13 -
The Company
These consist 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 + PHIBOR +
2.5% 2.5% 94,118 104,131
Others 63,554 49,882
Total Short-Term Loans 396,522 338,863
Less Allowance for
Doubtful Accounts ( 10,400) ( 15,969)
Short-Term Loans - Net 386,122 322,894
Long-Term Loans
Thai Telephone
and Telecommunication
Public Company Limited For operations MLR+0.5% MLR+0.5% 375,000 375,000
Others - 10,400
Total Long-Term Loans 375,000 385,400
8.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 Company Limited For operations - 15.75% - 17,352
C.T.W. Bata Company Limited For operations MOR+1% MOR+1% 9,000 -
Others - 1,487
Advance
Loxley Utilities Services Company
Limited and Siripong Construction
Partnership Ltd. Joint Venture For operations - - 8,133 -
Other 3,931 -
Total Short-Term Loans
and Advance 21,064 18,839
(more)