ข่าวแจ้งตลาดหลักทรัพย์
17 พฤศจิกายน 2541
CONSOLIDATED FINANCIAL STATEMENTS Q3/1998
NOTE 5 - TRANSACTIONS WITH RELATED PARTIES
The Company has significant transactions with related parties and dealt with ordinary course of business.
Significant transactions arising in the course of ordinary business between the Company and related parties during 1998
and 1997 were as follows:
(Amounts in Thousands of Baht) Consolidated Company
1998 1997 1998 1997
Sales of goods by the Company to related parties - - 6,388 -
Purchases of goods by the Company from related parties - - 1,739,910 2,077,809
Dividend income received from related parties 6,745 1,230 67,449 237,927
Interest income received from related parties 7,837 753 81,796 22,158
Other income received from related parties - - 32,965 -
Interest expense paid to related parties 609 60 1,026 1,471
At September 30, 1998 and 1997 the outstanding balances with related parties were as follows:
(Amounts in Thousands of Baht) Consolidated Company
1998 1997 1998 1997
Accounts receivable - related parties - - 3,875 -
Lease receivable from a related party
- current portion - - 36,000 36,000
- non-current portion - - 40,500 76,500
Accounts payable - related parties - - 323,663 349,748
(Amounts in Thousands of Baht) Consolidated Company
1998 1997 1998 1997
Short- term loans and advances to related parties are summarized as follows:
Subsidiaries Companies
Rubia Industries Ltd. - - 80,230 21,574
Thai Sancella Co., Ltd. - - 4,559 6,435
Thai-Scandic Steel Co., Ltd. - - 211,423 190,472
Siam Snack Co., Ltd. - - 73,107 5,318
Polipharm Co., Ltd. - - 31,937 43,672
Agri-Systems (Thailand) Co., Ltd. - - 21,504 26,739
Cosma Ltd. - - 349 230
Cellox Paper Co., Ltd. - - 4,367 43,262
Berli Prospack Co., Ltd. - - 58,318 20,094
Tropicwood Co., Ltd. - - 29,358 27,905
Thai Glass Industries PCL. - - 307,618 26,685
Vina Glass Industries Limited - 185,359 - -
Thai Klinipro Co., Ltd. - - 20,255 -
(Amounts in Thousands of Baht) Consolidated Company
1998 1997 1998 1997
Associated Companies
O-I Pacific (Machinery and Distribution) Ltd. 836 - - -
Bell International Surveyors & Adjusters Ltd. 1,618 - 1,618 -
Pacific Leisure (Thailand) Ltd. Group 258 400 258 400
Beston Food (Shanghai) Co., Ltd. 6,953 - 6,953 -
BJT Water Co., Ltd. 3,864 4,169 3,864 4,169
Other Companies
Prospack Co., Ltd. 134 - - -
Prathum Thani Water Co., Ltd. 105,485 - 105,485 -
Total 119,148 189,928 961,203 416,955
Short-term loans and advances from related parties are summarized as follows:
Subsidiaries Company
Montana Co., Ltd. - - 4,531 3,363
Associated Companies
Bell Internationa Surveyors & Adjusters Ltd - 8,515 - 8,515
Other Company
Reime Jarlso AS 11,763 2,021 - -
Total 11,763 10,536 4,531 11,878
Interest rates on loan and advance to (from) related parties carry at the ordinary business.
The lease receivables from a related party represent amounts outstanding under a five year finance lease for machinery
and equipment entered into with Cellox Paper Co., Ltd. in November 1995. The lease carries interest at 12% per annum.
NOTE 6 - ACCOUNTS RECEIVABLE
Accounts receivable as at September 30, 1998 classified by age can be summarized as follows:
(Amounts in Thousands of Baht)
Consolidated Company
Less than 6 months 2,697,169 1,536,322
Over 6 months to 12 months 85,486 74,343
Over 12 months 159,707 130,983
Total 2,942,362 1,741,648
At September 30, 1998 the Company provided an allowance for doubtful accounts in the amount of Baht 168.50 million
for the consolidated financial statements and Baht 144.59 million for the Company's financial statements.
NOTE 7 - INVESTMENTS IN RELATED PARTIES AND OTHER COMPANIES
Investments in related parties and other companies as at September 30, consisted of the following:
(Amounts in Thousands of Baht) Group- Consolidated Company
Type of Business Shareholding 1998 1997 1998 1997
Subsidiary Companies
Berli Jucker (Myanmar) Ltd. Import & export 100.00% - - - -
Montana Co., Ltd. Sales of cosmetics 100.00% - - 3,959 3,049
and machinery
Polipharm Co., Ltd. Manufacture of 100.00% - - 69,332 67,640
pharmaceuticals
Siam Snack Co., Ltd Manufacture of 100.00% - - 202,938 199,511
snack foods
Cosma Ltd. Sales of cosmetics 100.00% - - 198 195
(a subsidiary
holds 98.00%)
Thai-Scandic Steel Co., Ltd. Manufacture of 100.00% of - - 130,000 130,000
galvanized steel preference shares
structures
Rubia Industries Ltd. Manufacture of 99.70% - - 110,797 165,910
soap, cosmetics
& confectionery
Tropicwood Co., Ltd. Dormant 98.30% - - 3,492 9,583
Thai Glass Industries PCL. Manufacture of 97.74% in 1998 - - 2,931,642 1,919,719
(Market value Baht 3,716.49 glass containers and 65.28% in
million at September 30, 1998 1997
and Baht 2,673.06 million
at September 30, 1997)
Thai Flourspar & Minerals Co., Manufacture of 95.00% - - 20,375 22,179
Ltd. calcium carbonate
Cellox Paper Co., Ltd. Manufacture of 75.08% in 1998 - - 640,832 511,589
paper products And 66.16%
in 1997
Thai Klinipro Co., Ltd. Manufacture of 51.00% - - 43,149 45,449
surgical gowns
Berli Prospack Co., Ltd. Manufacture of 50.00% - - 85,144 66,367
plastic containers
(Amounts in Thousands of Baht) Group- Consolidated Company
Type of Business Shareholding 1998 1997 1998 1997
Associated Companies
BJC Marine Resources Dormant 50.00% 16,130 16,991 16,130 16,991
Development Co., Ltd.
Thai-Swiss Metal Works Co., Ltd. Dormant 50.00% - - - -
ADAT Sales (Thailand) Ltd. Travel 48.32%(a 2,499 5,547 - -
subsidiary
holds 49.00%)
Thai-Pacific Foods Ltd. Dormant 47.33% - - - -
Bell International Surveyors Surveying 41.00% in 1997 - 7,703 - 7,703
& Adjusters Ltd.
BJT Water Co., Ltd. Consultancy and 35.00% 17,436 20,910 17,436 20,910
management service
for water and waste
water systems
Beston Food (Shanghai) Co., Ltd. Manufacture of 34.00% 36,535 37,336 36,535 37,336
snack foods
Siemens Limited Electrical 25.50% 80,000 26,967 80,000 26,967
engineering,
telecommunications
and mass
transportation
Pacific Leisure (Thailand) Ltd. Travel 23.67%(a 2,325 2,617 - -
subsidiary
holds 24.00%)
O-I Pacific (Machinery and Sale of machinery 29.32% in 1998 2,484 546 - -
Distribution) Ltd. for glass container and 19.58% in 1997
factories (a subsidiary
holds
30.00%)
Total Investments in Related Parties 157,409 118,617 4,391,959 3,251,098
Other Companies
Siam Industrial Products Ltd. Import 20.00%(a subsidiary 50 50 - -
(25.00% paid up) holds 20.00%)
J.N.P.A. Co., Ltd. Property holding 17.24% 53,779 53,779 53,779 53,779
Pathum Thani Water Co., Ltd. Clean water supply 15.00% 145,500 108,000 145,500 108,000
Siam Cement Myanmar Trading Ltd Cement distributor 15.00% 837 837 837 837
Ethoxylates Manufacturing Pte. Ltd. Manufacture of 5.00% - 1,896 - 1,896
chemical products
Thaiviet Invexim Co., Ltd. Import & export 1.00% 100 100 100 100
Total Investments in Other Companies 200,266 164,662 200,216 164,612
At September 30, 1998 and 1997 the Company had an excess loss over book value of investments in Agri-Systems
(Thailand) Co., Ltd. and Berli Jucker (Myanmar) Ltd. totalling Baht 33.29 million and Baht 26.50 million, respectively,
which is presented as other liabilities in the Company's financial statements.
The recording of investments in subsidiary and associated companies by using the equity basis in the financial statements
for the nine-month periods ended September 30, 1998 and 1997 is based on financial information obtained from reviewed
financial statements and from management, which had not been audited or reviewed by the auditors in accordance with
standards established by The Institute of Certified Accountants and Auditors of Thailand.
NOTE 8 - SHARE CAPITAL
A special resolution was passed by the extraordinary general meeting of shareholders held on June 5, 1998 authorizing an
increase in the authorized share capital of the Company by Baht 1,010,625,000 by issuing 101,062,500 new ordinary
shares with a par value of Baht 10 each, thus increasing the authorized share capital from Baht 577,500,000 to Baht
1,588,125,000. The new ordinary shares were offered on a rights basis to all existing shareholders at a price per share of
Baht 40 in the proportion of 7 new ordinary shares for every 4 existing shares held.
On June 26, 1998, all rights had been fully subscribed and the Company received Baht 4,028.4 million in subscription
monies (net of expenses). The Company registered the increase in share capital on July 7, 1998.
NOTE 9 - SHARE OF PROFITS LESS LOSSES OF SUBSIDIARY AND ASSOCIATED COMPANIES
Share of profits less losses of subsidiary and associated companies included provision loss on suspense of subsidiary
business segment in the amount of Baht 92.58 million in 1998. This has been classified as an extraordinary items in the
consolidated accounts in conformity with the generally accepted accounting principles on which these accounts are
prepared.
NOTE 10 - OTHER FINANCING INCOME
In the normal course of business the Company undertakes financial transactions to minimise the cost of its foreign
exchange hedging activities. For the nine-month period ended September 30, 1998 these activities produced a net receipt
which, under generally accepted accounting standards, has been accounted for as "other financing income". The receipts
were, in substance, a reduction in the cost of hedging US dollar denominated indebtedness.
NOTE 11 - EXTRAORDINARY ITEMS
Thai Glass Industries Public Company Limited has suspended its Vietnam Glass Project as demand for new glass bottles
is substantially below original projection due to a combination of lower than forecast beverage consumption and a higher
than anticipated re-usage rate of second hand bottles. The Company decided to make provision for loss, amount to Baht
200 million, in connection with the project, as approved by the Board of Directors Meeting held on August 13, 1998.
NOTE 12 - CONTINGENCIES
The Company was contingently liable as guarantor of credit facilities for subsidiary and associated companies at
September 30, 1998 to the extent of Baht 429.06 million and Baht 33.88 million, respectively.
At September 30, 1998, a subsidiary company was contingently liable as guarantor of credit facilities provided to Vina
Glass Industries Limited amounting to Baht 449.65 million (DEM 19 million).
NOTE 13 - COMMITMENTS
At September 30, 1998 subsidiary companies had commitments for capital expenditures in the approximate amount of
Baht 202 million.
NOTE 14 - SEGMENT INFORMATION
For financial accounting purposes the Group divides its core business into two areas: Packaging & Consumer products and
Technical products & Engineering, non-core operations are classified as Others. The results of operations for the nine-
month period ended September 30, 1998 are summarized below:
Baht (Million)
Packaging Technical
& Consumer products
products & Engineering Others Total
Sales 5,037.6 2,837.8 27.9 7,903.3
Operating profit before interest excluding
proportion attributable to minority interests 517.9 172.0 7.8 697.7
Minority interests proportion in
operating profit before tax 141.0
Operating profit before interest 838.7
General corporate expenses (158.6)
Other financing income 158.8
Net interest(expense)income (165.1)
Loss on foreign exchange (155.7)
Provision against diminution in value of assets (17.0)
Net income before tax 501.1
Income tax (106.8)
Net income before minority interests and extraordinary items 394.3
Minority interests (83.6)
Net income after minority interests 310.7
Extraordinary items (92.6)
Net income 218.1
As at September 30, 1998 property, plant and equipment, net of accumulated depreciation and amortization, were
allocated as follows:
Baht (Million)
Packaging Technical
& Consumer products
products & Engineering Others Total
Property plant and equipment: 5,878.5 513.7 60.8 6,453.0
General assets used 810.8
Total Property Plant and Equipment - Net 7,263.8
NOTE 15 - YEAR 2000 COMPUTER COMPLIANCE (UNREVIEWED)
The Company commenced its plan to improve the computerized system in respect of resolving the Year 2000
compliance problem. The plan is expected to be completed within December 1998. The expected costs of remedying the
problem is approximately Baht 13.5 million and these costs will be recognized in the period in which they occur.
Although the Company expected to have remedied the time year 2000 occurs, the operations of the Company would
still remain at risk from other entities with which the Company undertakes business if they are unable to remedy their own
problems in time. It may impact on the Company's operations and the management cannot expect that the exposure on its
operations.
NOTE 16 - RECLASSIFICATION OF ACCOUNTS
Certain accounts in the financial statements for the period ended September 30, 1997 are reclassified to conform with
the presentation of the accounts in the financial statements for the period ended September 30, 1998.



