
SET Announcements
15 August 2000
) CONSOLIDATED FINANCIAL STATEMENTS-QUARTER2-2000
- BC Post - Tensioning Company Limited 1,099 14,618 - 4,836 Close to market price
- Silasaicrete Limited Partnership 1,707 3,485 1,690 3,485 Close to market price
- Expert Transport Company Limited 3,989 11,412 - - Close to market price
- Other related parties 9,866 24,041 3,731 2,043 Close to market price
28,562 70,214 15,363 26,992
Joint ventures
- Joint Venture CH. Karnchang Public Company Limited,
Bilfinger + Berger Bauaktiengesellschaft,
Tokyu Construction Co., Ltd. and
CH. Karnchang - Tokyu Construction Co., Ltd. 54,504 3,510 131,569 8,498 Close to market price
- Joint Venture BBCD
(Bilfinger + Berger Bauaktiengesellschaft,
CH. Karnchang Public Company Limited and
Dyckerhoff & Widmann AG) 249,893 252,931 382,978 384,702 Close to market price
- Joint Venture BCKT
(Bilfinger + Berger Bauaktiengesellschaft,
CH. Karnchang Public Company Limited, Kumagai
Gumi Co., Ltd. and Tokyu Construction Co., Lt 36,700 30,856 45,692 33,314 Close to market price
- The TWCK
(Thames Water International (Thailand) Ltd.
and CH. Karnchang Public Company Limited)
Joint Venture - 13,952 - 27,904 Close to market price
- Joint Ventures CKSL (CH. Karnchang Public
Company Limited and SNC - Lavalin Inc.) - - 8,792 - Close to market price
- Other joint ventures 38 336 - 50 Close to market price
341,135 301,585 569,031 454,468
(UNAUDITED/BUT REVIEWED)
Consolidated The Company Only Pricing policy
30th June, 31st December, 30th June, 31st December,
2000 1999 2000 1999
Thousand Thousand Thousand Thousand
Baht Baht Baht Baht
Other participants in joint ventures
- Kumagai Gumi Co., Ltd. 25,244 20,068 - - Close to market price
- Other participants in other joint ventures 108 44 - - Close to market price
25,352 20,112 - -
Total receivables from sales of construction materials
and others 395,049 391,911 626,534 513,736
Less : Provision for doubtful debts (250,630) (250,919) (384,702) (384,701)
Net receivables from sales of construction
materials and others 144,419 140,992 241,832 129,035
Advance payments
Joint Ventures
- Joint Ventures CKSL (CH. Karnchang Public
Company Limited and SNC - Lavalin Inc.) 9 2,643 9,430 5,285 -
Total advance payments 9 2,643 9,430 5,285
Loans and interest receivables
Subsidiaries
- Bangkok Metro Company Limited - - 161,023 139,833 Market interest rate
- - 161,023 139,833
Related companies
- BC Post - Tensioning Company Limited - 10 - - Market interest rate
- Expert Transport Company Limited - 2,058 - - Market interest rate
- 2,068 - -
Joint Ventures
- Joint Venture Phuket Consortium consists of
CH. Karnchang Public Company Limited
Thames Water International (Thailand) Limited
Index International Group Co., Ltd.
and Trio Consultant Co., Ltd. 630 603 8,999 8,615 Market interest rate
- Joint Venture BCKT
(Bilfinger + Berger Bauaktiengesellschaft,
CH. Karnchang Public Company Limited,
Kumagai Gumi Co., Ltd. and
Tokyu Construction Co., Ltd.) 43,426 40,873 57,901 54,497 Market interest rate
- Joint Ventures CKSL (CH. Karnchang Public
Company Limited and SNC - Lavalin Inc.) 15 - 15,552 - Market interest rate
44,071 41,476 82,452 63,112
Associated company
- Pathum Thani Water Company Limited 426,826 412,119 422,826 407,655 Market interest rate
426,826 412,119 422,826 407,655
Total loans and interest receivables 470,897 455,663 666,301 610,600
615,325 599,298 917,563 744,920
(UNAUDITED/BUT REVIEWED)
As at 30th June, 2000, the Company had the interest receivable from loans to
subsidiary, associated and related companies and joint ventures totalling Baht 77.7 million
(31st December, 1999 : Baht 52.5 million).
Loans :
a) Bangkok Metro Company Limited
The Company had a loan to Bangkok Metro Company Limited resulting from the
Company's payment of a project advance made to the employer of that company's project.
The outstanding balance as at 30th June, 2000 totals Baht 144.6 million, with interest
receivable of Baht 16.4 million (31st December, 1999 : Baht 129.5 million, with interest
receivable of Baht 10.3 million), under a loan credit facility of not more than Baht 150
million, repayable within 5 years from 1st July, 1998, the date of the loan contract. The loan
was provided to pay for a project.
b) Joint Venture BCKT (Bilfinger and Berger Bauaktiengesellschaft, CH. Karnchang
Public Company Limited, Kumagai Gumi Co., Ltd. and Tokyu Construction Co., Ltd.)
The balance of the Company's loan to the joint venture was approximately Baht 45.5
million as at 30th June, 2000 and 31st December, 1999. In addition, the joint venture had
foreign currency loans from other participants of approximately Yen 1,319 million and
Deutschmark 8.88 million, on which interest is charged at 2 and 6 percent per annum,
respectively. All loans were scheduled for repayment in early 2000 but when repayment
came due, the joint venture rescheduled it to May 2001.
(UNAUDITED/BUT REVIEWED)
c) Pathum Thani Water Company Limited
The Company's loan to Pathum Thani Water Company Limited was provided under
the Sponsor Loan Agreement made with that company. The agreement does not stipulate a
definite repayment schedule and the loan is not collateralised. In addition the Company's
Board of Director's Meeting No. 11/1999, held on 7th December, 1999 unanimously resolved
to accept the transfer of loan and related accrued interest, totaling Baht 187.9 million, from a
related company - CH. Karnchang Holding Company Limited. The amount is in proportion to
the additional shareholding in Pathum Thani Water Company Limited which the Company
purchased from that related company in 1999.
d) Joint Venture BBCD (Bilfinger + Berger Bauaktiengesellschaft, CH. Karnchang
Public Company Limited and Dyckerhoff & Widmann AG)
As at 30th June, 2000 and 31st December, 1999, the joint venture had a foreign
currency loan from another participant of Deutschmark 23 million for which the loan
agreement scheduled full repayment in November 2000, and on which interest is charged at
the inter bank rate plus a certain percentage. In 1999, the joint venture paid interest at rate of
3.7 percent per annum.
NOTE 6 - INVESTMENTS IN SUBSIDIARIES AND JOINT VENTURES
As at 30th June, 2000
Percentage
Paid up owned by Provision for loss Dividend or
Company's name capital the Company Cost Equity on investments profit sharing
Thousand Percent Thousand Thousand Thousand Thousand
Baht Baht Baht Baht Baht
Subsidiaries
- Construction Material Supply
Company Limited 15,000 99.99 15,000 3,990 - -
- CH. Karnchang Realestate Company Limited
and Limited Partnership 160,000 99.00 158,400 252,677 - -
- Bangkok Metro Company Limited 1,000 79.94 799 - (34,672) -
- CH. Karnchang - Tokyu Construction
Company Limited and Joint Ventures 100,000 55.00 55,000 166,600 - -
- Bangkok Concrete Industries
Company Limited 170,000 49.99 74,732 59,585 - -
(UNAUDITED/BUT REVIEWED)
As at 30th June, 2000
Percentage
Paid up owned by Provision for loss Dividend or
Company's name capital the Company Cost Equity on investments profit sharing
Thousand Percent Thousand Thousand Thousand Thousand
Baht Baht Baht Baht Baht
Equity in Joint Ventures
- Joint Venture CH. Karnchang Public
Company Limited, Tokyu Construction
Co., Ltd., C.H. Karnchang - Tokyu
Construction Co., Ltd.
Highway Project - 60.00 - 815 - -
Expressway Project - 40.00 - 240 - -
- Joint Venture CH. Karnchang Public
Company Limited, Bilfinger + Berger
Bauaktiengesellschaft, Tokyu Construction
Co., Ltd., and CH. Karnchang - Tokyu
Construction Co., Ltd.
- Second Stage Expressway Project
Sector B Route Phayathai - Bangkhlo - 53.20 - 57,085 - 15,300
- Second Stage Expressway Project
Sector C + Route Chaeng Wattana -
Bang Phun & Bang Sai - 59.99 - 201,361 - 134,955
- Second Stage Expressway Project
Sector D Route Asoke - Srinakarin - 59.99 - 107,724 - 41,986
- Second Stage Expressway Project
Sector C1A Route Ngam Wong Wan -
Chaeng Wattana - 59.99 - 6,528 - 115,042
- The TWCK (Thames Water International
(Thailand) Ltd. and CH. Karnchang
Public Company Limited) Joint Venture - 50.00 - 22,613 - -
- Joint Venture BCKT (Bilfinger + Berger
Bauaktiengesellschaft, CH. Karnchang
Public Company Limited, Kumagai Gumi
Co., Ltd. and Tokyu Construction Co., Ltd.) - 25.00 - 147,299 - -
- Joint Venture Phuket Consortium
consists of CH. Karnchang Public
Company Limited, Thames Water
International (Thailand) Limited, Index
International Group Co., Ltd. and Trio
Consultant Co., Ltd. - 93.00 - - (3,622) -
- Joint Venture BBCD (Bilfinger +
Berger Bauaktiengesellschaft,
CH. Karnchang Public Company Limited
and Dyckerhoff & Widmann AG) - 35.00 - - (3,179,692) -
- Joint Ventures CKSL (CH. Karnchang
Public Company Limited and SNC -
Lavalin Inc.) - 99.90 - - (27,384) -
303,931 1,026,517 (3,245,370) 307,283
(UNAUDITED/BUT REVIEWED)
As at 31st December, 1999
Percentage
Paid up owned by Provision for loss Dividend or
Company's name capital the Company Cost Equity on investments profit sharing
Thousand Percent Thousand Thousand Thousand Thousand
Baht Baht Baht Baht Baht
Subsidiaries
- Construction Material Supply
Company Limited 15,000 99.99 15,000 17,446 - -
- CH. Karnchang Realestate Company Limited
and Limited Partnership 160,000 99.00 158,400 262,142 - -
- Bangkok Metro Company Limited 1,000 79.94 799 - (25,678) -
- CH. Karnchang - Tokyu Construction
Company Limited and Joint Ventures 100,000 55.00 55,000 206,962 - 16,500
- Bangkok Concrete Industries
Company Limited 170,000 49.99 74,732 72,369 - -
Equity in Joint Ventures
- Joint Venture CH. Karnchang Public
Company Limited, Tokyu Construction
Co., Ltd., CH. Karnchang - Tokyu
Construction Co., Ltd.
Highway Project - 60.00 - 864 - -
Expressway Project - 40.00 - 240 - -
- Joint Venture CH. Karnchang Public
Company Limited, Bilfinger + Berger
Bauaktiengesellschaft, Tokyu Construction
Co., Ltd., and CH. Karnchang - Tokyu
Construction Co., Ltd.
- Second Stage Expressway Project
Sector B Route Phayathai - Bangkhlo - 53.20 - 71,496 - -
- Second Stage Expressway Project
Sector C + Route Chaeng Wattana -
Bang Phun & Bang Sai - 59.99 - 306,745 - 122,959
- Second Stage Expressway Project
Sector D Route Asoke - Srinakarin - 59.99 - 18,076 - -
- Second Stage Expressway Project
Sector C1A Route Ngam Wong Wan -
Chaeng Wattana - 59.99 - 110,064 - -
- The TWCK (Thames Water International
(Thailand) Ltd. and CH. Karnchang
Public Company Limited) Joint Venture - 50.00 - 21,964 - 94,000
(UNAUDITED/BUT REVIEWED)
As at 31st December, 1999
Percentage
Paid up owned by Provision for loss Dividend or
Company's name capital the Company Cost Equity on investments profit sharing
Thousand Percent Thousand Thousand Thousand Thousand
Baht Baht Baht Baht Baht
- Joint Venture BCKT (Bilfinger + Berger
Bauaktiengesellschaft, CH. Karnchang
Public Company Limited, Kumagai Gumi
Co., Ltd. and Tokyu Construction Co., Ltd.) - 25.00 - 57,864 - -
- Joint Venture Phuket Consortium
consists of CH. Karnchang Public
Company Limited, Thames Water
International (Thailand) Limited, Index
International Group Co., Ltd. and Trio
Consultant Co., Ltd. - 93.00 - - (3,346) -
- Joint Venture BBCD (Bilfinger +
Berger Bauaktiengesellschaft,
CH. Karnchang Public Company Limited
and Dyckerhoff & Widmann AG) - 35.00 - - (3,025,181) -
- Joint Ventures CKSL (CH. Karnchang
Public Company Limited and SNC -
Lavalin Inc.) - 50.00 - - (2,635) -
303,931 1,146,232 (3,056,840) 233,459
NOTE 7 - INVESTMENT IN ASSOCIATED COMPANY
Investment
Percentage Cost method Equity method
Type of Paid up owned by 30th June 31st December 30th June 31st December
Company's name relation capital the Company 2000 1999 2000 1999
Thousand Percent Thousand Thousand Thousand Thousand
Baht Baht Baht Baht Baht
Pathum Thani Water Company Investment 1,102,000 29.10 356,900 356,900 133,568 180,728
Limited 356,900 356,900 133,568 180,728
The Company has pledged share certificates for its holding in Pathum Thani Water
Company Limited with a bank to secure a part of the long-term loans obtained from that bank
by that company.
(UNAUDITED/BUT REVIEWED)
NOTE 8 - INVESTMENTS IN RELATED AND OTHER COMPANIES
Consolidated The Company Only
Percentage of Investment Percentage of Investment
investment 30th June 31st December investment 30th June 31st December
Percent 2000 1999 Percent 2000 1999
Thousand Thousand Thousand Thousand
Baht Baht Baht Baht
Related company
Bangkok Expressway Public Company
Limited 14.25 2,196,132 1,966,738 13.00 2,055,693 1,790,042
Other companies
Nava Finance and Securities Public
Company Limited - 27,291 27,291 - 27,291 27,291
Bangkok Tokyu Department
Store Co., Ltd. 19.00 2,280 2,280 - - -
Kruasakul Co., Ltd. 10.14 43,750 43,750 10.14 43,750 43,750
The Bangkok Club Co., Ltd. 0.57 3,000 3,000 0.57 3,000 3,000
Chanthaburi Country Club Co., Ltd. 0.25 2,000 2,000 0.25 2,000 2,000
Other related joint ventures - 10,501 10,501 - 8,845 8,845
Total investments 2,284,954 2,055,560 2,140,579 1,874,928
Less : Provision for loss on diminution
in value of investments (1,171,699) (72,757) (1,125,056) (71,041)
Investments - net 1,113,255 1,982,803 1,015,523 1,803,887
The Company and its subsidiaries have pledged their investment in Bangkok
Expressway Public Company Limited with banks as performance guarantees for Joint
Venture CH. Karnchang Public Company Limited, Bilfinger + Berger Bauaktiengesellschaft,
Tokyu Construction Co., Ltd. and CH. Karnchang - Tokyu Construction Co., Ltd., and to
secure long - term loans from banks and the issuance of secured debentures.
(UNAUDITED/BUT REVIEWED)
NOTE 9 - ACCOUNTS PAYABLE AND LOANS FROM SUBSIDIARY AND RELATED
COMPANIES AND JOINT VENTURES
Consolidated The Company Only Pricing policy
30th June, 31st December, 30th June, 31st December,
2000 1999 2000 1999
Thousand Thousand Thousand Thousand
Baht Baht Baht Baht
Accounts payable-trade
Subsidiaries
- Construction Material Supply Company L - - 16,610 21,833 Close to market price
- Bangkok Concrete Industries Company Li mited - - 7,143 7,065 Close to market price
- Other subsidiaries - - 1,098 128 Close to market price
- - 24,851 29,026
Related Companies
- Mahasiri Company Limited 15,332 3,378 14,839 3,378 Close to market price
- CK. Office Tower Company Limited 22,061 - 19,143 - Close to market price
- Hicrete Products and Technology Company
Limited 24,749 29,507 518 653 Close to market price
- Hitech Equipment and Transport Company Limit 9,969 6,409 9,969 6,059 Close to market price
- Siam Wire Industry Company Limited 4,140 6,430 - - Close to market price
- Silasaicrete Limited Partnership 15,668 1,503 201 3 Close to market price
- CH. Karnchang Holding Company Limited 8,580 13,495 - - Close to market price
(more)