PORT ON THE COMPANY'S FINANCIAL STATEMENT FOR Q1/2000
15 May 2000
As at 31 March 2000, the Group has commitments with local banks relating to letters of guarantee issued by the
banks in respect of custom duties, electricity use and other transactions in the ordinary course of business
amounting to approximately Baht 4,531 million on a consolidated basis and Baht 4,456 million on a company
basis.
17 Acquisition
In February 1999 the Group acquired an additional 40% of share capital of Advanced Paging Co., Ltd.
Consolidated
1999
Million Baht
Purchase consideration 949
Fair value of net assets acquired (418)
Positive goodwill 531
No fair value adjustments were made to the book value of net assets acquired. The Group's management is of
the opinion that the book value approximated fair value at the date of acquisition.
17 Acquisition (continued)
The book value of assets and liabilities acquired on the additional acquisition of Advanced Paging Co., Ltd.
were as follows:
Million Baht
Cash on hand and at banks 43
Short-term investments 220
Trade accounts receivable, net 130
Amounts due from related companies 12
Inventories, net 43
Other current assets 54
Equipment, net 515
Other assets 360
Trade accounts payable (25)
Amounts due to related companies (5)
Deposits from customers (56)
Accrued expenses (117)
Other current liabilities (129)
Fair value of net assets 1,045
Interest acquired 40%
Fair value of net assets acquired 418
18 Related company transactions
During the period, the Group has entered into a number of transactions with related companies. The terms of
such transactions are negotiated on an arms length market value basis in the ordinary course of business and
according to normal trade conditions.
On 19 February 1999, Shin Corporations Public Co., Ltd. ceased to hold in excess of 50% of the share capital of
the Company. Therefore, Shin Corporations Public Co., Ltd. ceased to be treated as the parent company in the
first quarter ended 31 March 1999.
Significant related company transactions are summarised as follows:
a) Sales of goods and services
For the
three-month
periods ended
31 March
Consolidated Company
2000 1999 2000 1999
Million Baht Million Baht Million Baht Million Baht
Service income
Subsidiaries
Advanced Wireless Marketing Co., Ltd. - - 3 3
Others - - - -
- - 3 3
Related companies
Singapore Telecom Mobile Pte Ltd. 40 - 40 -
Others 2 2 1 2
42 2 41 2
Total service income 42 2 44 5
Sales of prepaid cards
Subsidiary
Advanced Wireless Marketing Co., Ltd. - - 82 -
18 Related company transactions (continued)
b) Purchases of services
For the
three-month
periods ended
31 March
Consolidated Company
2000 1999 2000 1999
Million Baht Million Baht Million Baht Million Baht
Rental and other service expenses
Subsidiaries
Advanced Wireless Marketing Co., Ltd. - - 8 25
Others - - 4 1
- - 12 26
Related companies
Shin Satellite Public Co., Ltd. 22 48 22 48
Shin Corporations Public Co., Ltd. - 4 - 4
SC Asset Co., Ltd. 12 4 8 4
SC Office Park Co., Ltd. 8 2 6 2
Tele Info Media Co., Ltd. 8 3 8 3
Upcountry Land Co., Ltd. 23 21 23 21
OAI Leasing Co., Ltd. 9 7 8 7
OAI Asset Co., Ltd. 35 25 27 25
Others 15 27 10 8
132 141 112 122
Total rental and other service expenses 132 141 124 148
Advertising expenses
Related companies
SC Matchbox Co., Ltd. 118 62 13 -
Others 4 - 1 -
Total advertising expenses 122 62 14 -
Consulting and management fees
Related companies
Shin Corporations Public Co., Ltd. 25 19 25 19
Shinawatra Information Technology Co., Ltd. - 2 - 2
Total consulting and management fees 25 21 25 21
18 Related company transactions (continued)
For the
three-month
periods ended
31 March
Consolidated Company
2000 1999 2000 1999
Million Baht Million Baht Million Baht Million Baht
Interest expenses
Subsidiaries - - 8 -
Related companies
Shin Corporations Public Co., Ltd. - 1 - 1
A major shareholder of related companies 11 38 11 38
11 39 11 39
Total interest expenses 11 39 19 39
c) Purchases of property, equipment and computer software
For the
three-month
periods ended
31 March
Consolidated Company
2000 1999 2000 1999
Million Baht Million Baht Million Baht Million Baht
Related companies 1 2 1 1
d) Purchases of cost of mobile phone and pager service networks and Datanet tools and equipment under
concession agreements
For the
three-month
periods ended
31 March
Consolidated Company
2000 1999 2000
1999 Million Baht Million Baht Million Baht
Million Baht
Related company
Shinawatra Information Technology Co., Ltd. - 1 -
18 Related company transactions (continued)
e) Outstanding balance arising from sales/purchases of goods/services and loans from related companies
Consolidated Company
31 March 31 December 31 March 31 December
2000 1999 2000 1999
Million Baht Million Baht Million Baht Million Baht
Trade accounts receivable
Subsidiary
Advanced Wireless Marketing Co., Ltd. - - 38 47
Related companies
Singapore Telecom Mobile Pte Ltd. 29 37 29 37
Others 6 5 - -
35 42 29 37
Total trade accounts receivable 35 42 67 84
Amounts due from related companies
Subsidiaries - - 2 2
Related companies 1 1 - -
Total amounts due from
related companies 1 1 2 2
Trade accounts payable
Subsidiaries - - 2 2
Related companies
Tele Info Media Co., Ltd. 3 4 2 4
Singapore Telecom Mobile Pte Ltd. 2 2 2 2
Shin Satellite Public Co., Ltd. 9 1 9 1
Others 3 6 1 1
17 13 14 8
Total trade accounts payable 17 13 16 10
18 Related company transactions (continued)
e) Outstanding balance arising from sales/purchases of goods/services and loans from related companies
(continued)
Consolidated Company
31 March 31 December 31 March 31 December
2000 1999 2000 1999
Million Baht Million Baht Million Baht Million Baht
Amounts due to and loans from
related companies
Amounts due to related companies
Subsidiaries
Advanced Paging Co., Ltd. - - 9 11
Others - - 5 9
- - 14 20
Related companies
Singapore Telecom International Pte Ltd. 15 20 9 6
SC Matchbox Co., Ltd. 55 106 4 10
Shin Corporations Public Co., Ltd. 26 1 26 1
Others 33 8 20 7
129 135 59 24
Total amounts due to related companies 129 135 73 44
Loans from related companies
Subsidiaries
Advanced Paging Co., Ltd. - - - 250
Advanced Wireless Marketing Co., Ltd. - - - 400
Total loans from related companies - - - 650
Total amounts due to and loans from
related companies 129 135 73 694
The loans from Advanced Paging Co., Ltd. and Advanced Wireless Marketing Co., Ltd. were provided interest
rate at the short-term market rate quoted by the Banks that approved short-term credit line for the Company.
The applied borrowing rate would be the rate that the Company would get if the Company borrowed from the
commercial banks at that specific period.
Consolidated Company
31 March 31 December 31 March 31 December
2000 1999 2000 1999
Million Baht Million Baht Million Baht Million Baht
Deposits from customers, net
Subsidiary
Advanced Wireless Marketing Co., Ltd. - - 503 483
Related company
Shin Corporations Public Co., Ltd. 100 105 100 105
Total deposits from customers, net 100 105 603 588
18 Related company transactions (continued)
e) Outstanding balance arising from sales/purchases of goods/services and loans from related companies
(continued)
Consolidated Company
31 March 31 December 31 March 31 December
2000 1999 2000 1999
Million Baht Million Baht Million Baht Million Baht
Long-term debentures
A major shareholder of related companies 270 270 270 270
Directors of a related company and the
Company 23 - 23 -
Subsidiary
Advanced Wireless Marketing Co., Ltd. - - 31 -
Related company
Shin Corporations Public Co., Ltd. 100 - 100 -
Total long-term debentures 393 270 424 270
f) Financial support for construction of main route stations
31 March 31 December 31 March 31 December
2000 1999 2000 1999
Million Baht Million Baht Million Baht Million Baht
Deferred charges, net
Related company
Upcountry Land Co., Ltd. 98 100 98 100
Contributions to construction of main
Route stations
For the
three-month
Periods ended
31 March
Consolidated Company
2000 1999 2000 1999
Million Baht Million Baht Million Baht Million Baht
Related company
Upcountry Land Co., Ltd. - 2 - 2
Singapore Telecom International Pte Ltd. and Singapore Telecom Mobile Pte Ltd. are subsidiaries of Singapore
Telecommunications Ltd., a shareholder holding in excess of 20% of the share capital of the Company.
Shin Corporations Public Co., Ltd. ceased to be the parent of the Company, but continues to hold in excess of
20% of the share capital of the Company. Shin Satellite Public Co., Ltd., Tele Info Media Co., Ltd.,
SC Matchbox Co., Ltd. and Shinawatra Information Technology Co., Ltd. are subsidiaries of Shin Corporations
Public Co., Ltd.
Upcountry Land Co., Ltd., SC Asset Co., Ltd., OAI Leasing Co., Ltd. and OAI Asset Co., Ltd. are related
through their principal shareholder being a major shareholder of Shin Corporations Public Co., Ltd.