TE TO FINANCIAL STATEMENT Q2/1998 (1)
14 August 1998
Classifications of assets by business segment as at June 30,
Million Baht
1998 1997
Property and Equipment - net
Segment-Mobile phone service 1,676.74 993.11
Segment-Pager service 72.71 90.01
Segment- Pagers rental 36.11 -
Segment-Sales of pagers 20.48 22.06
Adjustments of intercompany transactions (0.05) (0.05)
1,805.99 1,105.13
Other Assets
Costs of mobile phone and pager networks
under concession agreements - net
Mobile phone service 26,783.57 17,932.25
Pager service 809.21 887.05
Other assets 10,228.28 5,607.90
Adjustments of intercompany transactions (442.96) (406.29)
Total Assets 39,184.09 25,126.04
Operating profit (loss) by each segment represents revenue by each
segment less the related cost of revenue and selling and
administrative expenses. There is no intertransaction among those
segments.
Property and equipment by segment are those assets used in the
operations of each segment. Other assets comprise: cash in hand and at
banks, short-term investments, accounts and notes receivable, short-
term loan and advances to related parties, inventories, other current
assets, investments, costs of mobile phone and pager networks,
deferred charges, goodwill and others.
NOTE 6 - SHORT-TERM INVESTMENTS
Short-term investments at June 30, represent time deposits with banks
and other financial institutions and investments in bills of exchange
of which their withdrawal periods are within 1 year, comprise:
Million Baht
Consolidated Company's Separate
Balance Sheets Balance Sheets
1998 1997 1998 1997
Time deposits with local and
foreign banks 2,580.26 50.00 2,070.26 50.00
Time deposits with other
financial institutions - 365.00 - 200.00
Investments in bills of exchange 1,090.65 - 927.06 -
Total 3,670.91 415.00 2,997.32 250.00
Investments in bills of exchange as at June 30, 1998 in the
consolidated balance sheet and the company's separate balance sheet
are shown net of discount, determined from discount rate and the
remaining periods of those bills of exchange, amounting to
approximately Baht 4.35 million and Baht 2.94 million, respectively.
NOTE 7 - ACCOUNTS AND NOTES RECEIVABLE
Accounts and notes receivable at June 30, were shown net of allowance
for doubtful accounts as follows:
Million Baht
Consolidated Company's Separate
Balance Sheets Balance Sheets
1998 1997 1998 1997
Related parties (Note 3) 1.96 2.29 0.88 0.62
Other customers 3,781.49 2,834.99 3,542.57 2,526.29
3,783.45 2,837.28 3,543.45 2,526.91
Less Allowance for doubtful
accounts 354.55 425.32 232.30 314.80
Accounts and Notes
Receivable - net 3,428.90 2,411.96 3,311.15 2,212.11
Trade notes receivable at June 30, 1998 and 1997 do not exceed 20% of
total accounts and notes receivable as shown above.
Accounts and notes receivable at June 30, 1998, of which are overdue
more than 3 months, are summarized as follows:
Million Baht
Consolidated Company's Separate
Financial Statements Financial Statements
Balances overdue more than 3 months
but not exceed 6 months 630.55 606.98
Balances overdue more than 6 months
but not exceed 12 months 307.31 271.67
Balances overdue more than 12 months 42.29 5.13
Total 980.15 883.78
Allowance for doubtful accounts for
the above overdue balances 354.55 232.30
Allowance for doubtful accounts for those accounts and notes
receivable at June 30, 1998 which are overdue more than 3 months were
considered in conjunction with deposits received from relevant
customers.
NOTE 8 - OTHER CURRENT ASSETS
Other current assets at June 30, comprise:
Million Baht
Consolidated Company's Separate
Balance Sheets Balance Sheets
1998 1997 1998 1997
Other receivables 545.31 241.17 543.83 240.23
Prepaid expenses 166.26 127.62 159.81 118.83
Refundable value added tax 70.27 94.00 67.35 59.03
Accrued interest income 19.85 4.63 8.93 3.24
Others 35.73 46.39 32.88 42.29
Total 837.42 513.81 812.80 463.62
Other receivables mainly comprise service cost to be reimbursed by
International network operators and value added tax to be claimed from
the Telephone Organization of Thailand.
NOTE 9 - INVESTMENTS
Investments at June 30, 1998 comprise investments in share capital of
the following companies
Values (Million Baht)
% Paid-up Cost Equity Recorded Dividend
Holding Capital Method Method Values Income
In the Company's separate financial statements
Related Parties
Subsidiary company
Shinawatra Paging Company
Limited 59.99 350.00 753.76 816.38 816.38 -
Other related company
Shinawatra Datacom Company
Limited 13.77 457.52 62.37 - 62.37 -
878.75
Other Company
Fonepoint (Thailand) Company
Limited 17.80 15.00 - - - -
Values (Million Baht)
% Paid-up Cost Equity Recorded Dividend
Holding Capital Method Method Values Income
In the consolidated financial statements
Related Parties
Other related company
Shinawatra Datacom Company
Limited 13.77 457.52 62.37 - 62.37 -
Other Company
Fonepoint (Thailand) Company
Limited 17.80 15.00 - - - -
Investments at June 30, 1997 comprise investments in share capital of
the following companies:
Values (Million Baht)
% Paid-up Cost Equity Recorded Dividend
Holding Capital Method Method Values Income
In the Company's separate financial statements
Related Parties
Subsidiary company
Shinawatra Paging Company
Limited 59.99 350.00 753.76 708.23 708.23 -
Other related company
Shinawatra Datacom Company
Limited 18.00 695.30 62.37 - 62.37 -
770.60
Other Company
Fonepoint (Thailand) Company
Limited 17.80 15.00 - - - -
In the consolidated financial statements
Related Parties
Other related company
Shinawatra Datacom Company
Limited 18.00 695.30 62.37 - 62.37 -
Other Company
Fonepoint (Thailand) Company
Limited 17.80 15.00 - - - -
Shinawatra Paging Company Limited is principally engaged in the
operations of a DIGITAL DISPLAY PAGING SYSTEM network, pagers rental
and the trading of pagers.
Shinawatra Datacom Company Limited is principally engaged in the
operations of simultaneous voice and data transfer system known as
DataNet. Certain directors of Shinawatra Datacom Company Limited are
having their directorship in Advanced Info Service Public Company
Limited.
The above investments in an other related company and an other company
as at June 30, 1998 and 1997, which do not represent marketable
securities, are shown net of adjustments relating to the decline in
values of investments, determined from their financial status,
amounting to approximately Baht 50.70 million and Baht 49.20 million,
respectively. The Company does not have significant influence in the
management of those companies.
NOTE 10 - PROPERTY AND EQUIPMENT
As at June 30, 1998, land purchased by the Company's subsidiary from
Pager Sales Company Limited, at the value of approximately Baht 5.05
million, was in the process of transferring the ownership to the
subsidiary.
NOTE 11 - UNUTILIZED LOAN FACILITIES
Unutilized loan facilities of the Company and its subsidiary as at
June 30, 1998 are classified by type of currencies as follows:
Million
Consolidated Company's Separate
Financial Statements Financial Statements
Short-term
Baht 320.00 -
US dollar 17.00 12.00
Long-term
US dollar 45.50 45.50
Deutschmark 96.12 96.12
Terms and conditions of unutilized long-term facilities are similar to
those long-term loans described in Note 14, while terms and conditions
of unutilized short-term loans facilities are not currently specified
and subject to mutual agreement between the Company, and its
subsidiary and lenders in due course.
NOTE 12 - ACCOUNTS PAYABLE AND ACCRUED EXPENSES
Accounts payable and accrued expenses at June 30, comprise:
Million Baht
Consolidated Company's Separate
Balance Sheets Balance Sheets
1998 1997 1998 1997
Related parties (Note 3) 126.36 268.64 120.65 263.75
Other suppliers 8,409.60 4,807.30 8,250.84 4,582.55
8,535.96 5,075.94 8,371.49 4,846.30
Add Excess of the value of
purchased currency under
contracted exchange rates,
for future payments of above
liabilities, over the current
value of purchased currency
under forward contracts 0.26 - 0.26 -
Accounts payable and
accrued expenses - net 8,536.22 5,075.94 8,371.75 4,846.30
NOTE 13 - OTHER CURRENT LIABILITIES
Other current liabilities at June 30, comprise:
Million Baht
Consolidated Company's Separate
Balance Sheets Balance Sheets
1998 1997 1998 1997
Income tax payable 887.31 857.27 813.60 810.47
Other payables 87.85 75.50 84.47 67.37
Equipment payables 24.83 27.87 24.63 23.85
Withholding income tax payable 23.16 22.97 22.21 14.67
Others 24.02 30.94 9.46 18.76
Total 1,047.17 1,014.55 954.37 935.12
Other payables mainly comprise service costs to be charged by The
Communications Authority of Thailand.