09 June 2000
NSOLIDATED FINANCIAL STATEMENTS QUATER 1/2000
the month of contract signed as follows:
For the Period Interest rate Or equivalent monthly interest
% per annum Thousand Baht
January 1, 1999 to December 31, 2000 0.5420 84
January 1, 2001 to December 31, 2001 1.3550 210
January 1, 2002 to December 31, 2002 2.7099 420
January 1, 2003 to 2008 MLR
The difference between the interest expense which are calculated based on the interest rate of MLR per
annum and debt restructuring contract, the subsidiary has agreed to repay which depend on the subsidiary's
performances and the bank's approval. The subsidiary has to repay to bank when cash in available after the
repayment of the normally debt repayment.
As an uncertainty regarding to ability on payment of the subsidiary depends on its performance, the
subsidiary has not recorded accrued interest expense of differences between interest expense based on bank's
right and debt restructuring contract from the fourth quarter of the year 1999 to December 31, 2003. If the
subsidiary would record accrued interest expense at March 31, 2000 and December 31, 1999 based on bank's
right, the additional amount are Baht 6.04 million and Baht 2.47 million respectively.
The subsidiary company has agreed to repay accrued interest expense within 2003 for Baht 11.16 million and
the remaining within December 31, 2013, respectively.
2.5 Revaluation surplus
In 1996, the Company revalued its land resulting in revaluation surplus of Baht 834.57 million was approved
by the Executive Board of Directors' meeting No.12/2539 held on March 28, 1996. The Company recorded
the revaluation of land as revaluation surplus shown under shareholders' equity. On March, 1999, the
Company revalued the majority of land of Baht 509 million based on market value on the basis of valuation
of the appraisal company dated March 4, 1999 that resulted to decrease carrying amount of land by
approximately amount of Baht 390.85 million. The above land revaluation was approved by the Excutive
Board of Directors' meeting No.8/2542 held on February 22,1999, and No. 31/2542 hold on September 27,
1999 and the Company recognized the valuation as shown under shareholders' equity.
In 1996, a subsidiary revalued its land resulting in revaluation surplus of Baht 185 million which was
approved by the Executive Board of Directors No. 4/2539 held on June 28, 1996, and recognized the
revaluation under the heading of revaluation surplus in shareholders' equity in the amount of Baht 94.61
million on proportion of holding by the Company. On June, 1999, this subsidiary revalued the land in the
amount of Baht 148.72 million as based on market value on the basis of valuation of the appraisal company
dated September 14, 18 and 21, 1999 that resulted to decrease carrying amount of land by approximately
amount of Baht 36.79 million. The above land revaluation was approved by the Meeting of the Executive
Board of Directors No. 6/2542 held on July 12, 1999. The subsidiary recognized the valuation as shown
under shareholders' equity.
As at December 31, 1999, the subsidiary has revalued its two dredges resulting in revaluation surplus of
approximately Baht 96.06 million as approved by the Executive Board of Directors No. 11/2542 held on
December 30, 1999 and appraised by an independent appraiser on December 30, 1999, based on comparison
with the useful value of the dredges. The subsidiary recognized the revaluation on land as revaluation surplus
shown under shareholders' equity.
2.6 Contigencies and commitments
The Company and subsidiaries have contingent liabilities and commitments as at March 31, 2000 are as
follows :
Million Baht
Guarantor of credit facilities of affiliated companies 52.57
Letter of guarantee issued by bank 1,463.85
Guarantor of credit facilities of related parties 256.75
Guarantor of credit facilities of other company 56.56
Letter of credit 0.58
Claims under litigation 22.10
As at March 31, 2000, deposit for bid security in the amount of Baht 30.68 million is pledged for compliance
with a contract.
As at March 31, 2000, the subsidiary was sued for compension in disputed in mining development contract
and quarry for mill in the approximately amount of Baht 174.07 million and the subsidiary has
counterclaimed in the same case in the amount of Baht 142.89 million. This case is still in the process on
consideration of the arbitrator of judge and is not decided.
2.7 Segment information
The Company and subsidiaries operate in business of construction, sale of goods and services and one
geographical area, Thailand.
Information by operation segments of the Company and subsidiaries for the three months ended March 31,
2000 is summarized as follows:
Construction Sale Service Total
Million Baht Million Baht Million Baht Million Baht
Revenues 661.27 11.64 22.11 695.02
Cost of construction and sale (652.68) (56.11) (3.39) (712.18)
Gross profit (loss) 8.59 (44.47) 18.72 (17.16)
Information by operation segments of the Company and subsidiaries for the three months ended March 31,
1999 is summarized as follows:
Construction Sale Service Total
Million Baht Million Baht Million Baht Million Baht
Revenues 872.96 76.12 3.29 952.37
Cost of construction and sale (806.51) (66.27) (4.15) (876.93)
Gross profit (loss) 66.45 9.85 (0.86) 75.44
2.8 Reclassification
Certain items in the financial statements for the three months ended March 31, 1999 and December 31, 1999
have been reclassified to conform with the presentation in the financial statements for the three months ended
March 31, 2000.