PORT ON THE COMPANY'S FINANCIAL STATEMENT FOR Q1/2000
15 พฤษภาคม 2543
Certain debtors with settlement problems are included in the above trade accounts receivable. The Group has set
up provisions to account for these debtors. The outstanding balances can be aged as follows:
Consolidated Company
31 March 31 December 31 March 31 December
2000 1999 2000 1999
Million Baht Million Baht Million Baht Million Baht
Overdue 3 - 6 months 204 239 185 218
Overdue 6 - 12 months 201 191 176 190
Over 12 months 38 36 38 25
443 466 399 433
Allowance for doubtful accounts (280) (280) (223) (233)
The directors are of the opinion that allowance for doubtful debts overdue more than 3 months of the Group in
conjunction with deposits received from these customers (presented in balance sheet as deposits from
customers) and bank guarantees received from dealers are sufficient to cover the bad debt risk.
5 Long-term investments, net
Consolidated Company
31 March 31 December 31 March 31 December
2000 1999 2000 1999
Million Baht Million Baht Million Baht Million Baht
Subsidiaries - - 4,199 3,826
Marketable debt security - available for sale 60 - - -
Other company, net - - - -
Total long-term investments, net 60 - 4,199 3,826
Investments in subsidiaries
Company
31 March
2000
Million Baht
Opening balance
Cost 2,732
Accumulated share of net profit (loss) in subsidiaries 1,094
Opening net book amount 3,826
Share of net profit in subsidiaries 373
Closing net book amount 4,199
5 Long-term investments, net (continued)
Company -
31 March 2000
Country of Nature of Paid-up capital
Nature of business incorporation relationship (Million Baht)
Subsidiaries
Advanced Paging Service provider of Thailand Shareholder 350
Co., Ltd. digital paging system
network, trading of
pagers and providing
pagers for rent
Advanced Wireless Importer and distributor Thailand Shareholder 240
Marketing Co., Ltd. of cellular phones,
related accessories
and cellular phone rental
service provider
Advanced Service provider Thailand Shareholder 458
Datanetwork of voice/data
Communications communications via
Co., Ltd. telephone line
(formerly "Shinawatra
Datacom Co., Ltd.")
Datanetwork Solutions Service provider of Thailand Shareholder 1
Co., Ltd. voice/data
communications
via telephone line
Company -
31 March 2000
Accumulated
share of profit
(loss) in
Investment Cost subsidiaries Equity Dividend
portion (%) (Million Baht) (Million Baht) (Million Baht) (Million Baht)
Subsidiaries
Advanced Paging 99.99 1,703 250 1,953 -
Co., Ltd.
Advanced Wireless 99.99 600 1,240 1,840 -
Marketing Co., Ltd.
Advanced 67.95 421 (25) 396 -
Datanetwork
Communications
Co., Ltd.
(formerly "Shinawatra
Datacom Co., Ltd.")
Datanetwork Solutions 49.00 8 2 10 -
Co., Ltd.
2,732 1,467 4,199 -
5 Long-term investments, net (continued)
Company -
31 December 1999
Country of Nature of Paid-up capital
Nature of business incorporation relationship (Million Baht)
Subsidiaries
Advanced Paging Service provider of Thailand Shareholder 350
Co., Ltd. digital paging system
network, trading of
pagers and providing
pagers for rent
Advanced Wireless Importer and distributor Thailand Shareholder 240
Marketing Co., Ltd. of cellular phones,
related accessories
and cellular phone rental
service provider
Advanced Service provider Thailand Shareholder 458
Datanetwork of voice/data
Communications communications via
Co., Ltd. telephone line
(formerly "Shinawatra
Datacom Co., Ltd.")
Datanetwork Solutions Service provider of Thailand Shareholder 1
Co., Ltd. voice/data
communications
via telephone line
Company -
31 December 1999
Accumulated
share of profit
(loss) in
Investment Cost subsidiaries Equity Dividend
portion (%) (Million Baht) (Million Baht) (Million Baht) (Million Baht)
Subsidiaries
Advanced Paging 99.99 1,703 228 1,931 -
Co., Ltd.
Advanced Wireless 99.99 600 885 1,485 -
Marketing Co., Ltd.
Advanced 67.95 421 (18) 403 -
Datanetwork
Communications
Co., Ltd.
(formerly "Shinawatra
Datacom Co., Ltd.")
Datanetwork Solutions 49.00 8 (1) 7 -
Co., Ltd.
2,732 1,094 3,826 -
5 Long-term investments, net (continued)
Investment in marketable debt security - available for sale
Consolidated
31 March 31 December
2000 1999
Million Baht Million Baht
Opening net book amount - -
Addition 60 -
Disposal - -
Closing net book amount 60 -
The investment in marketable debt security represents investment in 60,000 units of Baht 1,000 each of
unsubordinated and unsecured debentures of The Siam Cement Public Company Limited. Such debentures are
due in 2006 and bear interest at the fixed rate of 7.75% per annum for the first 4 years and average floating
12 month fixed deposit rate plus 2% for the remaining years. Interest is payable on a quarterly basis.
Investment in other company
Percentage
of holding
by the
Group and
the Company
31 March 31 December
2000 1999
Nature of business Percent Percent
Unlisted company
Fonepoint (Thailand) Co., Ltd. Service provider
of cellular phones 17.80 17.80
Consolidated Company
31 March 31 December 31 March 31 December
2000 1999 2000 1999
Million Baht Million Baht Million Baht Million Baht
Other company:
Unlisted company
Investment, at cost 17 17 17 17
Less: Provision for change in fair value
of investment (17) (17) (17) (17)
Total investment in other company, net - - - -
6 Property and equipment, net
Consolidated
- Million Baht
Leasehold
Buildings and Leasehold building Tools and
Land improvements rights improvements equipment
At 31 December 1999
Cost 8 57 44 120 2,613
Less: Accumulated depreciation - (25) (35) (42) (1,142)
Provision for obsolete fixed
Assets - - - - -
Net book amount 8 32 9 78 1,471
For the three-month period ended
31 March 2000
Opening net book amount 8 32 9 78 1,471
Additions - - 4 8 188
Transfers - - - 3 24
Write-offs, net - - - - (169)
Depreciation charge - - (1) (4) (127)
Closing net book amount 8 32 12 85 1,387
At 31 March 2000
Cost 8 57 48 131 2,589
Less: Accumulated depreciation - (25) (36) (46) (1,202)
Provision for obsolete fixed
Assets - - - - -
Net book amount 8 32 12 85 1,387
Consolidated
- Million Baht
Furniture, Pagers and Assets under Assets
fixtures mobile construction purchased Total
and office phones for and under finance property and
equipment rent Vehicles installation leases equipment
At 31 December 1999
Cost 781 88 64 30 4 3,809
Less: Accumulated depreciation (491) (57) (27) - (3) (1,822)
Provision for obsolete fixed
Assets (10) (2) - - - (12)
Net book amount 280 29 37 30 1 1,975
For the three-month period ended
31 March 2000
Opening net book amount 280 29 37 30 1 1,975
Additions 37 6 4 65 - 312
Transfers 1 - - (66) - (38)
Write-offs, net - - - - - (169)
Depreciation charge (26) (5) (4) - - (167)
Closing net book amount 292 30 37 29 1 1,913
At 31 March 2000
Cost 819 94 68 29 4 3,847
Less: Accumulated depreciation (517) (62) (31) - (3) (1,922)
Provision for obsolete fixed
Assets (10) (2) - - - (12)
Net book amount 292 30 37 29 1 1,913
6 Property and equipment, net (continued)
Company
- Million Baht
Furniture, Assets under Assets
Leasehold fixtures construction purchased
Buildings and building Tools and and office and under finance Total property
improvements improvements equipment equipment Vehicles installation leases and equipment
At 31 December 1999
Cost 16 112 2,526 457 48 25 4 3,188
Less: Accumulated depreciation (4) (35) (1,095) (252) (20) - (3) (1,409)
Net book amount 12 77 1,431 205 28 25 1 1,779
For the three-month period ended 31 March 2000
Opening net book amount 12 77 1,431 205 28 25 1 1,779
Additions - 2 183 13 3 43 - 244
Transfers - 3 24 1 - (66) - (38)
Write-offs, net - - (169) - - - - (169)
Depreciation charge - (4) (126) (17) (2) - - (149)
Closing net book amount 12 78 1,343 202 29 2 1 1,667
At 31 March 2000
Cost 16 117 2,495 471 51 2 4 3,156
Less: Accumulated depreciation (4) (39) (1,152) (269) (22) - (3) (1,489)
Net book amount 12 78 1,343 202 29 2 1 1,667
7 Cost of mobile phone and pager service networks and Datanet tools and equipment under concession
agreements
Consolidated
- Million Baht
Total cost of
mobile phone
and pager
service networks
Cost of Cost of pager Cost of Datanet and Datanet
mobile phone service tools and tools and
networks networks equipment equipment
At 31 December 1999
Cost 37,596 1,275 787 39,658
Less: Accumulated amortisation (11,876) (547) (423) (12,846)
Net book amount 25,720 728 364 26,812
For the three-month period ended
31 March 2000
Opening net book amount 25,720 728 364 26,812
Additions 2,850 4 24 2,878
Transfers 38 - - 38
Amortisation charge (963) (33) (14) (1,010)
Closing net book amount 27,645 699 374 28,718
At 31 March 2000
Cost 40,484 1,279 811 42,574
Less: Accumulated amortisation (12,839) (580) (437) (13,856)
Net book amount 27,645 699 374 28,718
7 Cost of mobile phone and pager service networks and Datanet tools and equipment under concession
agreements (continued)
Company
Million Baht
Cost of mobile
phone networks
At 31 December 1999
Cost 37,596
Less: Accumulated amortisation (11,876)
Net book amount 25,720
For the three-month period ended 31 March 2000
Opening net book amount 25,720
Additions 2,850
Transfers 38
Amortisation charge (963)
Closing net book amount 27,645
At 31 March 2000
Cost 40,484
Less: Accumulated amortisation (12,839)
Net book amount 27,645
8 Other assets
Consolidated
- Million Baht
Deferred
Goodwill charges Others Total
At 31 December 1999
Cost 1,164 757 160 2,081
Less: Accumulated amortisation (352) (222) - (574)
Net book amount 812 535 160 1,507
For the three-month period ended
31 March 2000
Opening net book amount 812 535 160 1,507
Additions - 9 6 15
Write-offs, net - (96) (2) (98)
Amortisation charge (29) (46) - (75)
Closing net book amount 783 402 164 1,349
At 31 March 2000
Cost 1,164 657 164 1,985
Less: Accumulated amortisation (381) (255) - (636)
Net book amount 783 402 164 1,349
Company
- Million Baht
Deferred
charges Others Total
At 31 December 1999
Cost 568 106 674
Less: Accumulated amortisation (199) - (199)
Net book amount 369 106 475
For the three-month period ended
31 March 2000
Opening net book amount 369 106 475
Additions 9 - 9
Write-offs, net (96) (2) (98)
Amortisation charge (25) - (25)
Closing net book amount 257 104 361
At 31 March 2000
Cost 468 104 572
Less: Accumulated amortisation (211) - (211)
Net book amount 257 104 361
9 Long-term debentures
(more)