TE TO FINANCIAL STATEMENT Q2/1998 (1)
14 August 1998
Transactions other than those mentioned previously are as follows:
- The Company has issued a Letter of Comfort to a bank to support
credits obtained by a subsidiary in the amount of Baht 75 million.
- The Company has entered into agreements with other related companies
to hire them for the construction and installation of equipment
for the operations of mobile phone network and to receive satellite
transponder services. As at June 30, 1998, the Company was committed
to pay for the construction, installation and transponder services
in the total amount of Baht 247.87 million.
- The Company has entered into agreements with its parent company to
receive consulting and management services for periods ranging from
11 months to 12 months with options to renew. The Company is committed
to pay service fees in respect of the said agreements amounting to
approximately Baht 11.16 million per month.
- The Company and its subsidiary have entered into lease and related
service agreements with other related companies covering their
office spaces and cars for periods ranging from 7 months to 17
years with options to renew. The Company and its subsidiary
are committed to pay for rental and related services in respect
of the said agreements as follows:
Million Baht Per Month
Advanced Info Service Public Company Limited 17.49
Advanced Info Service Public Company Limited
and subsidiary 19.88
NOTE 4 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Method of Revenue and Cost of Revenue Recognition
- The Company and its subsidiary recognize income from mobile phone
and pager services when said services are rendered to customers.
All service costs incurred during the period are treated as period
cost.
- The subsidiary recognizes sale and cost of sale when merchandise is
delivered to customer.
- Revenue from equipment rental is recognized over the period of and
at the rate prescribed in each agreement.
Accounts and Notes Receivable
The Company and its subsidiary provide allowance for doubtful accounts
which is equivalent to the estimated collection losses. The estimated
losses are based on collection experience and the management estimates.
Inventories
Inventories are valued at the lower of cost or net realizable value.
Cost of inventories is determined on the moving average method. In
considering the realizable value, due allowance is made for all
obsolete and slow-moving items.
Investments
Method of recording of Investments in subsidiary in the Company's
separate financial statements:
Investments in the subsidiary company is recorded by using the
equity method of accounting.
The excess of the cost of investment in the subsidiary company over
its book value at the date near the acquisition is included in
investments, and is amortized by the straight-line method over a
period of 15 years.
The proportionate share in net income of the subsidiary company for
the three-month and six-month periods ended June 30, 1998 and 1997,
after eliminating all significant gains or losses deriving from
intercompany transactions incurred by the Company and its
subsidiary, and less amortization of the excess of the cost of
investment in the subsidiary company over its book value at the
date near the acquisition, are shown as net result of investment in
the subsidiary company in the statements of income.
The recording of investment in the subsidiary company by using the
equity method has been made for the purpose of reflecting the
status of and return on investment in the said company. The Company,
therefore, does not take into consideration the net result of
investment in the subsidiary company for the three-month and six-
month periods ended June 30, 1998 and 1997 in the income tax
computation for such periods.
Method of recording of investments in share capital of companies,
which are not subsidiaries, in the Company's separate financial
statements:
Investment in share capital of companies, which are not
subsidiaries and do not represent marketable securities, are
recorded by using the cost method and less adjustments relating to
the decline in values of investments, determined from their
financial status.
Property and Equipment
Property and equipment are stated at cost less accumulated
depreciation and amortization. Depreciation and amortization are
computed by the straight-line method based on the estimated useful
lives of assets of 1 - 20 years. In considering the recoverability of
equipment, due allowance is made to certain equipment items.
Depreciation and amortization for the three-month and six-month
periods ended June 30, are summarized as follows:
Million Baht
Three Months Six Months
Ended June 30 Ended June 30
1998 1997 1998 1997
Recorded in the consolidated
statements of income 120.22 61.37 229.06 108.85
Recorded in the Company's separate
statements of income 104.14 52.78 196.90 91.39
The Company has entered into a number of financial lease agreements to
obtain vehicles for its business operations. For the financial
reporting purpose, vehicle under each financial lease and its related
obligation are recorded at the discounted minimum lease amount, using
the discount rate as prescribed in each lease agreement, or the fair
market value at the date of each agreement, whichever is lower.
Depreciation of vehicles under financial leases is computed by the
straight-line method based on the estimated useful lives of vehicles
of 5 years. Depreciation of vehicles under financial leases for the
three-month and six-month periods ended June 30, are as follows:
Million Baht
Three Months Six Months
Ended June 30 Ended June 30
1998 1997 1998 1997
Recorded in the consolidated
statements of income 0.24 0.24 0.48 0.49
Recorded in the Company's separate
statements of income 0.24 0.24 0.48 0.49
The aforesaid depreciation are included in the total depreciation and
amortization for the three-month and six-month periods ended June 30,
1998 and 1997 as discussed previously.
Goodwill
Goodwill in the consolidated financial statements represents the
excess of the cost of investment in shares of a subsidiary company
over its book value at the date near the acquisition. Goodwill is
amortized by the straight-line method over a period of 15 years.
Amortization of goodwill for the three-month periods ended June 30,
1998 and 1997 are equally recorded at Baht 9.15 million while
amortization of goodwill for the six-month periods ended June 30, 1998
and 1997 are equally recorded at Baht 18.30 million.
Costs of Mobile Phone and Pager Networks Under Concession Agreements
Costs of mobile phone and pager networks under concession agreements
represent costs of certain equipment and other assets which have been
transferred and/or have to be transferred to the Telephone
Organization of Thailand. Costs of certain equipment and other assets
which have been transferred and/or ready to be transferred to the
Telephone Organization of Thailand are amortized over the remaining
period of each concession agreement until September 30, 2015 for
Advanced Info Service Public Company Limited, and until June 11, 2005
for Shinawatra Paging Company Limited.
Amortization of costs of mobile phone and pager networks under
concession agreements for the three-month and six-month periods ended
June 30, are summarized as follows:
Million Baht
Three Months Six Months
Ended June 30 Ended June 30
1998 1997 1998 1997
Recorded in the consolidated statements
of income 387.96 243.93 737.31 467.74
Recorded in the Company's separate
statements of income 358.59 217.83 679.00 416.95
Deferred Charges
Deferred charges represent expenditure relating to the increase of
share capital, commitment fees of long-term loans, costs of long-term
leases for spaces for base stations, expenditure relating to the
increase of power of electricity at base station, cost of additional
supplementary equipment for the operation of pager network other than
those specified in the concession agreement, and have been transferred
to the Telephone Organization of Thailand, and cost of computer
software. The following amortization methods are used:
- Expenditure relating to the increase of share capital is amortized
over a period of five years.
- Commitment fees of long-term loans are amortized over the period of
each loan agreement.
- Costs of long-term leases for spaces for base stations are amortized
over the period of each lease agreement.
- Expenditure relating to the increase of power of electricity at base
stations are amortized over the remaining period of concession
agreement.
- Costs of additional supplementary equipment for the pager network
other than those specified in the concession agreement and have
been transferred to the Telephone Organization of Thailand are
amortized over periods of five years.
- Cost of computer software are amortized over a period of ten years.
Amortization of deferred charges for the three-month and six-month
periods ended June 30, are summarized as follows:
Million Baht
Three Months Six Months
Ended June 30 Ended June 30
1998 1997 1998 1997
Recorded in the consolidated statements
of income 23.77 7.66 44.15 15.13
Recorded in the Company's separate
statements of income 23.76 7.66 44.13 15.13
Foreign Currency Transactions
Foreign currency transactions are recorded in Baht at the rates of
exchange ruling on the transaction dates. Outstanding assets and
liabilities in foreign currencies at the balance sheet date are
translated into Baht at the exchange rates ruling on that date.
Translation gain or loss is included as revenue or expense in the
statements of income. The Company's forward exchange contracts are
intended to hedge the risks of changes in foreign currency exchange
rates. Forward exchange contract receivables and payables are recorded
in Baht at the spot rate on the date of contract inception, and the
balances on the balance sheet date are translated into Baht at the
prevailing spot rate. Premiums or discounts under forward exchange
contracts for hedging losses on assets and liabilities in foreign
currencies are amortized to the profit and loss accounts over the
period of the forward exchange contract.
Earnings (Loss) Per Share
Earnings (loss) per share is computed by using the following methods:
- Earnings (loss) per share in the consolidated financial statements
for the three-month and six-month periods ended June 30, 1998 and
1997 are computed by dividing consolidated net income (loss) for
each period, after considering minority interests in subsidiary, by
the number of common shares outstanding at the end of each period.
- Earnings (loss) per share in the Company's separate financial
statements for the three-month and six-month periods ended June 30,
1998 and 1997 are computed by dividing net income (loss) for each
period by the number of common shares outstanding at the end of
each period.
NOTE 5 - SEGMENT INFORMATION
The business operations of the Company and its subsidiary, as
reflected in the consolidated financial statements, are classified
into four major segments; the operations of a 900-MHz CELLULAR
TELEPHONE SYSTEM network; the operations of a DIGITAL DISPLAY PAGING
SYSTEM network; pagers rental; and the trading of pagers.
Financial information by business segment for the three-month and six-
month periods ended June 30, are shown as follows:
Million Baht
Three Months Six Months
Ended June 30 Ended June 30
1998 1997 1998 1997
Revenues from Services and Rental
Mobile phone service 3,427.29 3,224.19 7,209.00 6,250.68
Pager service 353.00 366.25 709.90 737.75
Pager rental 2.49 - 5.11 -
Adjustments of intercompany
transactions (0.69) (0.71) (1.37) (1.32)
Total 3,782.09 3,589.73 7,922.64 6,987.11
Million Baht
Three Months Six Months
Ended June 30 Ended June 30
1998 1997 1998 1997
Revenues from Sales
Sales of pagers 56.42 83.02 116.16 83.02
Total Revenues from Services,
Rental and Sales
Mobile phone service 3,427.29 3,224.19 7,209.00 6,250.68
Pager service 353.00 366.25 709.90 737.75
Pager rental 2.49 - 5.11 -
Sales of pagers 56.42 83.02 116.16 83.02
Adjustments of intercompany
transactions (0.69) (0.71) (1.37) (1.32)
Total 3,838.51 3,672.75 8,038.80 7,070.13
Operating Profit (Loss)
Mobile phone service 884.87 1,332.89 2,089.26 2,646.69
Pager service 116.00 96.13 236.50 147.20
Pager rental (5.50) - (10.70) -
Sales of pagers (26.20) (6.25) (34.09) (6.25)
Adjustments of intercompany
transactions - - - -
Total Operating Profit (Loss) 969.17 1,422.77 2,280.97 2,787.64
Gain (loss) on exchange (702.92) 7.88 733.65 7.88
Other income 125.67 56.54 296.93 118.82
Interest expense (273.15) (82.89) (599.82) (135.58)
Directors' remuneration (1.59) (0.86) (2.60) (2.23)
Other expenses (19.99) (13.95) (31.10) (28.19)
Net income before considering income
tax and minority interests in
subsidiary 97.19 1,389.49 2,678.03 2,748.34
Income tax (84.35) (441.59) (897.32) (878.02)
Net income before considering minority
interests in subsidiary 12.84 947.90 1,780.71 1,870.32
Less Share of net income of subsidiary
to minority interests 20.77 19.93 47.51 33.97
Net income (loss) (7.93) 927.97 1,733.20 1,836.35
(More)