28 February 1997

Summary of Operating Results of BJC

BERLI JUCKER PUBLIC CO. LTD. SUMMARY OF FINANCIAL POSITION AND RESULTS OF OPERATIONS (AUDITED) (AMOUNTS IN THOUSANDS OF BAHT) BALANCE SHEETS AS AT DECEMBER 31 1996 1995 Current Assets 3,678,530 2,932,163 Total Assets 7,818,214 7,122,435 Current Liabilities 1,869,012 1,351,223 Shareholder's Equity 3,626,219 3,231,113 STATEMENTS OF INCOME For The Year Ended 31-Dec 1996 1995 Revenue on Sales 6,497,702 5,853,683 Gain on sale of investments - 68,634 Share of profits less losses of Subsidiary 381,527 312,061 and associated companies Total Revenues 7,080,924 6,379,072 Cost of Sales 5,046,639 4,563,056 Other Expenses 1,364,416 1,221,731 Net income 610,415 541,329 Earnings per Share (Baht) 10.57 9.37 Number of equity shares (Share 000) 57,750 57,750