ข่าวแจ้งตลาดหลักทรัพย์
19 มีนาคม 2552
Loan Repayment(Additional RY's Progress of Project)
= Translation =
Ref: CK-09-000-AFD-L-0043
18 March 2009
Subject: Declaration of Progress of Loans and Interest Repayment
Attention: President
The Stock Exchange of Thailand
Ref: 1) The Company's Letter No.CK-07-0000-AFD-L-0226 dated 25 April 2007
2) The Company's Letter No.CK-07-0000-AFD-L-0164 dated 29 May 2007
3) The Company's Letter No.CK-07-0000-AFD-L-0297 dated 27 December
2007
4) The Company's Letter No.CK-07-0000-AFD-L-0584 dated 28 December
2007
5) The Company's Letter No.CK-08-0000-AFD-L-0083 dated 25 December
2008
Dear Sir,
Reference is made to the fact that CH. Karnchang Public
Company Limited"Company" has issued a declaration letter of the additional
information of the consolidated financial statements ended 31 December 2006 on
loans in item 11(in proportion to the company's interest in the joint-venture)
of the Notes to Consolidated Financial Statements of the Company as follows:
1) Joint Venture CKAE Consortium as formerly planned to receive a
totaled loans repayment within no later than 31 December 2008. The Board of
Directors of CH. Karnchang Public Company Limited had approved on 24 December
2008 for the Company on behalf of CKAE Consortium to extend on the schedule of
period for loan receivable repayment to the borrower's company in accordance
with repayment plan as proposed by the borrower's company namely Modern
Construction Material Company Limited hereby extend on the schedule of period
for a whole of loan receivable repayment from former schedule as planned
within 31 December 2008 as to pay all of loan by 30 June 2009. However, the
Best Plan Technology Company Limited has requested to extend its loan
repayment from former schedule which had to pay a whole of loan within 31
December 2008 as changed to gradually repay of the principal and its accrued
interest in each quarter totaled 8 installments from 31 March 2009 until 31
December 2010.
Unit : Million
Baht
Best Plan Modern Construction
Technology Co., Ltd. Material Co., Ltd.
Principal Interest Principal Interest
First loan 24.5 - 24.5 -
Loans during first loan-end
of 2006 239.7 84.7 423.1 148.1
Receivable repayment during
first loan-end of 2006 (54.5) (19.8) (55.6) (90.9)
Balance as of 31 December
2006 209.7 64.9 392.0 57.2
Interest during the period
of January to December 2007 - 45.6 - 70.3
Repayment during the period
of January to December 2007 - 65.3 (379.9) (127.5)
Balance as of 31 December2007 209.7 45.2 12.1 -
Interest during the period of
January to March 2008 - 4.9 - 0.3
Repayment during the period of
January to March 2008 - (3.9) (.76) (0.2)
Balance as of 31 March 2008 209.7 46.2 11.3 0.1
Interest during the period of
April to June 2008 - 5.0 - 0.3
Repayment during the period
of April to June 2008 - (1.1) - -
Balance as of 30 June 2008 209.7 50.1 11.3 0.4
Interest during the period
of July to September 2008 - 5.0 - 0.3
Repayment during the period
of July to September 2008 - (1.1) - -
Balance as of 30 September
2008 209.7 54.0 11.3 0.7
Interest during the period
of October to December - 5.0 - 0.3
2008
Repayment during the period
of October to Decenber 2008 - (7.0) (5.0) (0.92)
Balance as of 31 December
2008 209.7 52.0 6.3 0.08
2) Joint Venture CKET Consortium as formerly planned will receive
at least a half of loans repayment within no later than 31 December 2008 and
the rest will be paid totally within 30 June 2009. The Board of Directors of
CH. Karnchang Public Company Limited had approved on 24 December 2008 for the
Company on behalf of CKET Consortium to extend on the schedule of period for
loan receivable repayment to the borrower's company in accordance with
repayment plan as proposed by the borrower's company namely Rayong Real Estate
Company Limited "RY" and Private Inter Construction Company Limited "PIC" had
requested for extension of its loan repayment from former schedule which had
to pay a half of remaining loan within 31 December 2008 and would pay a whole
of loan within 30 June 2009 as changed to gradually repay of the principal in
each quarter totaled 23 installments whereby will repay for the obligation of
principle beginning from March 2009 until September 2014 and will repay for
accrued interest in September 2014, December 2014 and March 2015. Therefore,
as the economic situation of the
2
country has been effected from the political situation inside country
including the very low economic impact that enable the business operation of
Private Inter Construction Company Limited to get not enough income that can
make a repayment for debt as scheduled. In addition, Rayong Real Estate
Company Limited should delay its development on the project of real estate and
golf course, resort, accommodation so that "RY" therefore is unable to operate
its service as planned, however, "RY" has already made of business operation
plan and repayment of debt proposed to the joint venture to express its
ability as to gradually repay for loan and the Joint Venture CKET Consortium
thus has carefully ceased recognition on interest from the aforesaid
borrower's company since 1 July 2008 and will recognize upon only having paid
of interest according to cash basis. In the meantime value of security for
such debt has been a number of lands and buildings whereby have been appraised
by the independent appraiser totaling 1,588.9 million baht (in proportion to
the Company's interest in the joint venture) that have been valued closely to
the debt. Moreover, Rayong Real Estate Company Limited "RY" had already
informed of its progress of the operation for RY's immovable property
development project named Wangjuntr Golf Park project which located at 129 Moo
6 Tambol Pa Yoob Nai, Amphur Wang Chan, Ra-Yong Province. This project had
planned to develop to be a golf course with 54 holes divided into 3 phases
including club house as well as lodging and resort of which to be sold for
members and also sell some parts of land in the future. However, as the public
utility development plan approaching to the government sector has not yet
reached its target, such development had been therefore delayed and enabled
the project to be not completed entirely. At present, this project had been in
the process for the specialist to have a course test for some parts especially
Phase I and Phase II zones of golf course as to prepare for its readiness and
must take some time for an official opening for the whole project
Consequently, the land development procedure in construction of Golf Course,
Resort, Golf Club and immovable property development of the premium grade had
been sold out of those buildings which had been already completed
approximately 53 %. However, there have not yet had any income from the golf
course development at present and there also have not had any further progress
until now.
Unit : Million Baht
Rayong Real Private Inter
Estate Co., Ltd Construction Co., Ltd.
Principal Interest Principal Interest
First loan 152.0 - 160.0 -
Loans during first
loan-end of 2006 1,048.0 231.9 44.0 29.9
Receivable repayment
during first loan-end
of 2006 (79.1) (25.6) (60.6) (12.1)
Balance as of 31 December
2006 1,120.9 206.3 143.4 17.8
Interest during the period
of January to December 2007 - 143.5 - 18.3
Repayment during the period
of January to December 2007 - (185.0) (0.7) (34.0)
Balance as of 31 December
2007 1,120.9 164.8 142.7 2.1
Interest during the period
of January to March 2008 - 24.1 - 3.0
Repayment during the period
of January to March 2008 - - - -
Balance as of 31 March
2008 1,120.9 188.9 142.7 5.1
3
Unit : Million Baht
Rayong Real Private Inter
Estate Co., Ltd Construction Co., Ltd.
Principal Interest Principal Interest
Interest during the period
of April to June 2008 - 24.3 - 3.1
Repayment during the
period of April to June 2008 - - - -
Balance as of 30 June 2008 1,120.9 213.2 142.7 8.2
Interest during the period
of July to September 2008 - - - -
Repayment during the period
of July to September 2008 - - - -
Balance as of 30 September
2008 1,120.9 213.2 142.7 8.2
Interest during the period
of October to December 2008 - - - -
Repayment during the period
of October to December 2008 - (25.6) - (2.4)
Balance as of 31 December
2008 1,120.9 187.6 412.7 5.8
3) As the Company has already informed to sell the ordinary shares
of Bangkok Concrete Industry Company Limited (Subsidiary) "BCI" to Widen
Holding Company Limited as referred to 3), However, the Company expects to
receive a repayment completed within June 2009 and such loan also has got
Widen Holding Company Limited as a whole guarantor with the Company. The
Company hereby informs further concerning the loans burden of BCI with the
Company as at 31 March 2008 as detailed below.
Unit : Million Baht
Loans - Bangkok Concrete Industries Co., Ltd.
Principal Interest
Balance as of 31 December 2007 111.4 10.9
Interest during the period of
January to March 2008 - 2.0
Repayment during the period of
January to March 2008 - -
Balance as of 31 March 2008 111.4 12.9
Interest during the period of
April to June 2008 - 2.0
Repayment during the period of
April to June 2008 - -
Balance as of 30 June 2008 111.4 14.9
Interest during the period of
July to September 2008 - 2.1
Repayment during the period of
July to September 2008 - -
Balance as of 30 September 2008 111.4 17.0
Interest during the period of
October to December 2008 - 2.1
Repayment during the period of
October to December 2008 - -
Balance as of 31 December 2008 111.4 19.1
4
Unit : Million Baht
Account receivable - Bangkok Concrete Industries Co., Ltd.
Balance as of 31 December 2007 66.3
Repayment during the period of January to March 2008 -
Balance as of 31 March 2008 66.3
Repayment during the period of April to June 2008 -
Balance as of 30 June 2008 66.3
Adjustment VAT (0.6)
Repayment during the period of July to September 2008 -
Balance as of 30 September 2008 65.7
Repayment during the period of October to December 2008 -
Balance as of 31 December 2008 65.7
Hence, kindly please be informed accordingly.
Yours faithfully,
= Signature =
(Mr.Vorapote Uchupaiboonvong)
Executive Vice President : Accounting and Finance
5