24 เมษายน 2541
NANCIAL STATEMENT 1997
Allowance for Doubtful Accounts
The Company provides allowance for doubtful accounts on the basis of
those amounts which may prove to be uncollectiable.
Inventories
Inventories are stated at cost using first-in, first-out method, net of
provision for damaged goods.
Investments
Investments in listed securities are valued at the lower of aggregate
cost or aggregate market value. The declining in value of non-current
marketable securities is shown under shareholders equity.
Investments in subsidiary and associated companies are stated at the
equity method.
Investments in other securities which the Company holds less than 20 per
cent and joint venture are stated at cost net of allowance for decline
in value of investment.
Property, Plant and Equipment
Property, plant and equipment are stated at cost. Depreciation is
computed by the straight-line method, based on the estimated useful
lives of assets 5-20 years.
Deferred Charges
Deferred charges of parent company represent the underwriting fees and
the expenses related to the issue of convertible bonds which are
amortized over a period of 5 years and 10 years respectively.
Foreign Currency Accounts
Foreign currency transactions during the year are translated into Baht
at the rates prevailing at the dates of transactions. Liabilities in
foreign currencies outstanding at the balance sheet date are translated
into Baht at the rates prevailing at that date and at forward exchange
rates in case there are forward exchange contracts. Convertible bonds
are stated at the initial conversion price. Gain or loss on translation
is included in the statement of income.
The effects of the Change in Currency Exchange System to a Managed Float
System
The Company has recognized the entire gain or loss on the change in
currency exchange system under Managed Float System and shown as "Gain
(loss) on currency exchange under Managed Float System" in the statement
of income.
Earnings (loss) per Share
Earnings (loss) per share is computed by dividing net income (loss) by
the number of shares outstanding at the end of the year.
NOTE 5 - RELATED PARTIES TRANSACTIONS
The company has significant transactions with its related companies. The
financial statements reflect the effects of these transactions on the
normal business operations.
At December 31, the outstanding balances with its related companies are
as follow:
5.1 Investment as at December 31 are summarized as follows:
percentage of
share holding CONSOLIDATED THE COMPANY ONLY
1997 1996 1997 1996 1997 1996
Baht Baht Baht Baht
Subsidiaries (Equity method)
Sino-Thai Construction
Services Company Limited 99.99 99.99 - - - 146,712,277.97
Sino-Thai Resources Development
Public company Limited 51.16 51.00 - - 86,037,166.63 168,825,739.95
- - 86,037,166.63 315,538,017.92
percentage of
share holding CONSOLIDATED THE COMPANY ONLY
1997 1996 1997 1996 1997 1996
Baht Baht Baht Baht
Associated company (Equity method)
STP & I Public
Company Limited 24 24 155,473,300.83 211,311,247.65 155,473,300.83 211,311,247.65
HTR Corporation Limited 47.60 31.72 295,042,917.33 189,399,652.99 295,042,917.33 189,399,652.99
DKK Sino-Thai Engineering
Company Limited 35 35 26,294,822.96 21,167,004.56 26,294,822.96 21,167,004.56
CBI/ST Limited 35.02 35.02 - 48,219,187.06 - 48,219,187.06
ACS Asia Limited 50 50 8,097,655.58 4,649,943.01 8,097,655.58 4,649,943.01
ACS Asia (1996)
Company Limited 50 50 8,396,438.92 7,500,000.00 8,396,438.92 7,500,000.00
MMR Asia Company
Limited 45.12 30 3,000,000.00 11,998,950.00 - 8,998,950.00
Thai Maintenance Contracting
Company Limited 29.70 19 1,589,893.20 2,339,810.00 1,589,893.20 2,339,810.00
497,895,028.82 496,585,795.27 494,895,028.82 493,585,795.27
Other related companies (cost method)
Abico Land Co.,Ltd 15 15 30,000,000.00 30,000,000.00 30,000,000.00 30,000,000.00
Nithipat Leasing Co.,Ltd 15 15 129,567,600.00 129,567,600.00 97,167,600.00 97,167,600.00
National Insurance
Co.,Ltd 10 - 30,000,000.00 - 30,000,000.00 -
National Life
Issurance Co.,Ltd 10 - 50,000,000.00 - 50,000,000.00 -
Others 343,997,960.34 402,120,721.91 342,847,933.53 342,847,933.52
583,565,560.34 561,688,321.91 550,015,533.53 470,015,533.53
Less Allowance for decline
in investment (256,635,693.00) (5,000,000.00) (256,635,693.00) -
326,929,867.34 556,688,321.91 293,379,840.53 470,015,533.53
Investments - net 824,824,896.16 1,053,274,117.18 874,312,035.98 1,279,139,346.72
5.2 Account receivable-trade from related companies consisted of:
CONSOLIDATED THE COMPANY ONLY
1997 1996 1997 1996
Baht Baht Baht Baht
Subsidiaries - - 2,940,373.94 1,337,548.03
Associated companies 41,324,085.94 44,644,349.35 41,324,085.94 44,644,349.35
Other related companies 18,637,300.25 15,249,141.97 6,625,406.09 10,293,926.04
Total 59,961,386.19 59,893,491.32 50,889,865.97 56,275,823.42
5.3 Account payable - trade from related companies consisted of:
CONSOLIDATED THE COMPANY ONLY
1997 1996 1997 1996
Baht Baht Baht Baht
Subsidiaries - - 16,917,872.28 7,558,082.19
Associated companies 1,533,844.61 23,828,014.19 1,533,844.61 23,828,014.19
Other related companies 23,885,980.07 24,058,007.45 20,549,504.07 14,962,160.28
Total 25,419,824.68 47,886,021.64 39,001,220.96 46,348,256.66
5.4 The company significant transactions with its related companies for
the years ended December 31 are as follows:
CONSOLIDATED THE COMPANY ONLY
1997 1996 1997 1996
Baht Baht Baht Baht
Revenues from construction 139,483,439.94 5,553,560.00 139,483,439.94 5,533,560.00
Revenues from services,
rent and others 47,701.20 2,285,363.20 2,109,176.22 4,290,081.01
Interest income - - 6,221,301.37 3,058,630.14
Equipment purchase - - 17,607,550.00 9,156,794.53
Concrete service and others - - 826,890.01 6,423,901.74
NOTE 6 - CHANGE IN ACCOUNTING METHOD
In 1994, the Company changed its accounting method for recording
investments in associated companies from the cost method to the equity
method.
The Company recorded investments in associated companies by using the
equity method in the financial statements for the years ended December
31, 1997 and 1996 on the basis of the financial information obtained
from the management which had not been audited or reviewed by the
auditors in accordance with standards established by the Thai Institute
of Certified Accountants and Auditors for the recording of investments
in associated companies.
The retroactive adjustments made to the retained earnings at the
beginning of years ended December 31, 1997 and 1996 are separately
shown in the financial statements.
The change of accounting method has been adopted to comply with the
regulations of the Stock Exchange of Thailand in its letter date
December 30, 1993.
In 1996 and 1995, an associated company increased its registered share
capital of which the whole amounts were issued to the new shareholders,
resulting in the increase of the Company's equity in that company in the
amount of Baht 43.12 million and Baht 25.71 million respectively.
These excess of book value over cost of investment are shown as non
-current liabilities in the financial statements and are amortized by
the straight-line method over a period of 10 years.
NOTE 7 - CASH AND CASH EQUIVALENTS
Cash and cash equivalents as at December 31 are summarized as follows:
CONSOLIDATED THE COMPANY ONLY
1997 1996 1997 1996
Baht Baht Baht Baht
Cash in hand and at banks 43,409,119.04 56,341,419.21 42,400,691.97 51,863,453.05
Bank overdrafts (205,229,352.05) (211,497,171.16) (161,673,340.08) (141,332,422.70)
(161,820,233.01) (155,155,751.95) (119,272,648.11) (89,468,969.65)
NOTE 8 - ACCOUNTS RECEIVABLE
Accounts receivable at December 31 are summarized as follows:
CONSOLIDATED THE COMPANY ONLY
1997 1996 1997 1996
Baht Baht Baht Baht
Accounts receivable 1,673,023,257.56 1,091,037,977.59 1,555,895,619.77 982,734,305.29
Unbilled works on
construction contracts 612,069,767.00 836,655,499.00 612,069,767.00 836,655,499.00
Total 2,285,093,024.56 1,927,693,476.59 2,167,965,386.77 1,819,389,804.29
Less Allowance for doubtful
accounts (47,746,078.11) (37,514,145.45) (44,017,690.98) (35,385,340.92)
Accounts receivable
- net 2,237,346,946.45 1,890,179,331.14 2,123,947,695.79 1,784,004,463.37
As at December 31, 1997, the Company has accounts receivable amounting
to approximately Baht 513.27 million for which the debtors are
undertaking loan negotiations with foreign financial institutions.
Management believes that the debt will be settled up.
NOTE 9 - RETENTIONS RECEIVABLE
Retentions receivable at December 31 are summarized as follows:
CONSOLIDATED THE COMPANY ONLY
1997 1996 1997 1996
Baht Baht Baht Baht
Retentions receivable 196,795,490.89 368,058,704.40 193,004,295.56 364,867,592.84
Less Allowance for
doubtful accounts (950,000.00) (950,000.00) (950,000.00) (950,000.00)
Retentions receivable
- net 195,845,490.89 367,108,704.40 192,054,295.56 363,917,592.84
NOTE 10 - INVENTORIES
Inventories at December 31 are summarized as follows:
CONSOLIDATED THE COMPANY ONLY
1997 1996 1997 1996
Baht Baht Baht Baht
Raw materials 8,675,609.87 8,675,609.87 - -
Finished goods 17,715,151.98 14,515,151.98 - -
Consumable materials 715,633.25 715,633.25 - -
Tool and equipment
for sales 225,047,415.87 195,807,293.89 - -
Spare part and supplies 67,298,608.06 87,175,085.96 - -
Work in process 10,450,857.12 5,949,082.94 - -
Total 329,903,276.15 312,837,857.89 - -
Less Provision for
damaged goods (19,704,137.96) (1,455,318.85) - -
Inventories - net 310,199,138.19 311,382,539.04 - -
NOTE 11 - OTHER CURRENT ASSETS
Other current assets at December 31 are summarized as follows:
CONSOLIDATED THE COMPANY ONLY
1997 1996 1997 1996
Baht Baht Baht Baht
Withholding corporate tax 140,733,095.52 - 140,733,095.52 -
Others 116,337,503.83 115,575,748.52 81,169,096.92 94,333,022.31
Total 257,070,599.35 115,575,748.52 221,902,192.44 94,333,022.31
Less Allowance for
doubtful accounts (19,331,552.36) (19,331,552.36) (19,331,552.36) (19,331,552.36)
Other current
assets - net 237,739,046.99 96,244,196.16 202,570,640.08 75,001,469.95
NOTE 12 - PROPERTY, PLANT AND EQUIPMENT
Property, plant and equipment at December 31 are summarized as follows:
CONSOLIDATED THE COMPANY ONLY
1997 1996 1997 1996
Baht Baht Baht Baht
Land 1,248,268,668.52 1,230,788,957.02 1,015,136,089.98 997,656,378.48
Land improvements 11,030,519.90 11,030,519.90 11,030,519.90 11,030,519.90
Buildings 100,023,562.94 100,057,435.83 57,680,793.36 57,680,793.36
Leasehold improvements 20,874,255.26 20,874,255.26 20,874,255.26 20,874,255.26
Dredges 282,379,837.93 282,379,837.93 - -
Machinery and construction
equipment 542,832,129.70 498,984,075.37 384,453,416.65 350,636,983.08
Furniture and office
equipment 107,042,665.16 97,286,126.79 91,119,585.04 88,015,620.83
Vehicles 106,379,818.78 74,583,238.01 79,073,605.26 51,164,499.83
Construction in
progress 255,688,308.67 106,777,014.32 182,902,505.49 106,528,787.32
Total 2,674,519,766.86 2,422,761,460.43 1,842,270,770.94 1,683,587,838.06
Less Accumulated depreciation
and amortization (756,635,206.00) (638,548,477.74) (329,464,277.60) (267,862,158.69)
Property, Plant and
Equipment-net 1,917,884,560.86 1,784,212,982.69 1,512,806,493.34 1,415,725,679.37
In 1996 the parent company revalued its land resulting in surplus on
revaluation of Bath 834.57 million as approved by the Executive Board of
Directors No. 12/2539 held on March 28, 1996. The Company recorded the
increase in value of land as surplus on revaluation shown under
shareholder's equity. A subsidiary revalued its land resulting in
surplus on revaluation of Baht 185 million as approved by the Executive
Board of Directors No. 4/2539 held on June 28, 1996, which is shown as
surplus on revaluation under shareholders equity in the amount of Baht
94.61 million.
NOTE 13 - PROVISION FOR VALUATION OF INVESTMENT
As at December 31, 1997, the subsidiary has set up provision for decline
in value of investment in its subsidiary of Baht 31.93 million in the
consolidated financial statements.
NOTE 14 - LONG-TERM LOANS
In 1996 the parent company obtained the US$ 80,000,000 syndicate loan
from 19 banks and financial institutions and the US$ 5,000,000 loan from
a foreign bank which bear interest at the rate subject to the SIBOR
rate. The principals are repayable at the end of 3 years from the
drawdown date and interest payable semi-annually. The lenders may
request the Company to repay the loans at the end of 2 years from the
drawdown date. Loan covenants include maintenance of important financial
ratios to the level as set out in the agreement. In 1997 the Company
cannot maintain the above mentioned financial ratios which may result in
the lender calling the loan.
NOTE 15 - GAIN OF DEBTS RESTRUCTURING
In 1997 the subsidiary is under the process of debts restructuring with
a bank as per the subsidiary's letter No. SDS 26/2540 date April 30,
1997 and the bank's letters No. Tor. 4-400232 dated May 7, 1997 and No.
Tor. 4-400300 date May 13, 1997. The subsidiary reduced the book value
amount of loan, bank overdrafts and accrued interests from Baht 99
million to Baht 43 million and recorded the reduced debts amounting
approximately Baht 56 million as gain on debts restructuring in the
statement of income. The Company has already paid and redeem a
mortgage for such debt since August 4, 1997.
NOTE 16 - CONVERTIBLE BONDS EXPENSES
Convertible bonds expenses for the year ended December 31, 1996 consist
of bonds redemption under put option expenses amounting to approximately
Baht 262.31 million and other expenses amounting to approximately Baht
49.35 million.
NOTE 17 - LOSS ON CHANGE IN CURRENCY EXCHANGE SYSTEM TO A MANAGED
FLOAT SYSTEM
On July 2, 1997 the Ministry of Finance announced a change in the
currency exchange system to the managed float system. Accordingly, the
value of liabilities in foreign currencies were effected.
As at December 31, 1997 the Company showed the effects of the change in
the currency exchange system amounting to Baht 1,917.35 million in the
statement of income of the Company.
NOTE 18 - CONTINGENCIES AND COMMITMENTS
The company has contingent liabilities and commitments resulting from
the following:
1997 1996
Million Baht Million Baht
Guarantor of credit facilities of affiliated companies 800.00 1,660.78
Letter of guarantee issued by bank 3,886.18 1,876.28
As at December 31, 1997 the parent company was contingently liable as
guarantor of credit facilities of affiliated companies in the
approximate amount of Baht 800 million. The actual credit amount of
such affiliated companies was Baht 303.84 million. Management believes
that such companies would not have any debt repayment difficulties.
NOTE 19 - SEGMENT INFORMATION
Information by operation segments of the Company and subsidiaries for
years end December 31, are summarized as follows:
Construction Sale Service Total
(Amount in Million Baht)
1997 1996 1997 1996 1997 1996 1997 1996
Income 5,472.91 5,736.42 569.29 579.84 51.72 62.02 6,093.92 6,378.28
Cost 4,942.97 5,269.15 494.02 481.03 41.11 57.20 5,478.10 5,807.38
Gross profit 529.94 467.27 75.27 98.81 10.61 4.82 615.82 570.90
NOTE 20 - RECLASSIFICATION OF ACCOUNTS
Certain accounts in the financial statements for the year December 31,
1996 have been reclassified to conform with the presentation in the
financial statements for the year ended December 31, 1997.