THE NOTIFICATION OF THE PURCHASE OF INVESTMENT
13 November 1998
Re : The Notification of the purchase of investment
Advanced Info Service Plc. (ADVANC) would like to mark the additional
notitfication regarding its purchase of investment with the following
details.
1. ADVANC will enter into the execution of the transaction with
Shinawatra Computer and Communications PLC. (SHIN) after the Board of
Directors of SHIN passes the resolution to sell its shares of Shinawatra
Wireless Marketing Co.,LTD> (SWM) in the meeting which will be held on 13
Novemver 1998 at 2.00 pm., and after ADVANCs shareholders passes the
resolution to approve the purchase in the meeting which will be held on
18 December, 1998 at 10.00 am.
2. According to the resolution to approve the purchase of SWMs shares
in the total amount of not more than 700 million Baht passed by ADVANCs
Board of Directors, ADVANC has considered the firms valuation approaches
as follews;
2.1 calculate by Net Book Value approach, obtaining SWMs value
of 590 million Baht
2.2 calculate by Discounted Cash flow approach, obtaining SWMs
Value in the range betawen 600 - 700 million Baht.
2.3 calculate by EBITDA Multiple approach, obtaining SWMs value
of 560 million Baht.
3. The suumarization on SWMs financial information fro the nine-month
period as of 30 September 1998
Total Revenue 2,837 M฿
Cost of Sales and Expenses 2,444 M฿
Interest Expense 41 M฿
Income Tax 90 M฿
Net Income 262 M฿
Total Assets 1,560 M฿
Total Liabilities 970 M฿
Total Equity 590 M฿