16 August 1999
CONSOLIDATED FINANCIAL STATEMENTS Q 2/99
2 Financial information by business segment
Financial information by geographical segment has not been prepared because the company and
its subsidiaries are operating solely in Thailand. Financial information by business segment for
the three-month and six-month periods ended 30 June 1999 and 1998 are as follows:
For the three-month period ended 30 June 1999
Rental and Food and
services Beverage Consolidated
Baht'000 Baht'000 Baht'000
Revenues 534,871 100,591 635,462
Segment results 284,478 26,916 311,394
Other income 31,729
Gain on foreign exchange 35,557
Interest income 13,127
Administrative expenses (103,247)
Interest expense (95,663)
Doubtful debt on loan to related company (40,000)
Income tax (45,269)
Minority interests (6,743)
Net income for period 100,885
Fixed assets by segment
(As at 30 June) 9,654,032 93,994 9,748,026
Total assets by segment
(As at 30 June) 11,390,256 196,561 11,586,817
For the three-month period ended 30 June 1998
Rental and Food and
services Beverage Consolidated
Baht'000 Baht'000 Baht'000
Revenues 478,997 65,164 544,161
Segment results 231,754 10,155 241,909
Other income 30,274
Interest income 91,249
Administrative expenses (83,828)
Loss on foreign exchange (319,637)
Loss on impairment in value
of other investments (251,486)
Doubtful debt on loan to related company (43,899)
Interest expense (142,551)
Income tax 191,459
Minority interests 10,550
Net income for period (275,960)
Fixed assets by segment
(As at 30 June) 10,114,224 55,530 10,169,754
Total assets by segment
(As at 30 June) 12,434,305 131,967 12,566,272
2 Financial information by business segment (Cont'd)
For the six-month period ended 30 June 1999
Rental and Food and Consolidated
services Beverage
Baht'000 Baht'000 Baht'000
Revenues 1,067,881 188,290 1,256,171
Segment results 568,681 48,867 617,548
Gain from redemption of
convertible bonds 56,185
Other income 68,816
Interest income 25,389
Administrative expenses (173,462)
Interest expense (199,287)
Doubtful debt on loan to related company (40,000)
Provision for loss of property
under development (30,000)
Loss on foreign exchange (4,972)
Income tax (104,566)
Minority interests (13,652)
Net income for period 201,199
Fixed assets by segment
(As at 30 June) 9,654,032 93,994 9,748,026
Total assets by segment
(As at 30 June) 11,390,256 196,561 11,586,817
For the six-month period ended 30 June 1998
Rental and Food and Consolidated
services Beverage
Baht'000 Baht'000 Baht'000
Revenues 958,457 121,901 1,080,358
Segment results 476,179 23,561 499,740
Gain on foreign exchange 205,699
Other income 68,456
Interest income 172,928
Administrative expenses (175,557)
Loss from impairment in value of
other investments (251,486)
Bad debt from loan to related company (43,899)
Interest expense (273,192)
Income tax (26,014)
Minority interests 21,709
Net income for period 198,384
Fixed assets by segment
(As at 30 June) 10,114,224 55,530 10,169,754
Total assets by segment
(As at 30 June) 12,434,305 131,967 12,566,272
3 Short-term investments
Consolidated Company
1999 1998 1999 1998
Baht'000 Baht'000 Baht'000 Baht'000
Fixed deposits 251,630 142,265 250,729 141,509
Promissory notes 123,260 587,933 110,086 496,912
374,890 730,198 360,815 638,421
Securities available-for-sale 15,904 31,533 15,904 31,533
Less: Unrealised loss (805) (13,916) (805) (13,916)
15,099 17,617 15,099 17,617
389,989 747,815 375,914 656,038
4 Trade accounts receivable
Consolidated Company
1999 1998 1999 1998
Baht'000 Baht'000 Baht'000 Baht'000
Trade accounts receivable
- Related company 70,386 109,427 58,130 89,608
- Others 160,649 184,252 80,150 91,456
231,035 293,679 138,280 181,064
Less: Allowance for doubtful accounts (13,786) (4,895) (6,574) -
217,249 288,784 131,706 181,064
Included in trade accounts receivable as at 30 June 1999 of the interim consolidated and company
financial statements are 352 and 163 doubtful debtors, respectively, which can be aged as
follows.
Consolidated
Related
Companies Others Total
Baht'000 Baht'000 Baht'000
Over 3 months to 6 months 3,834 14,460 18,294
Over 6 months to 12 months 7,998 21,739 29,737
Over 12 months 24,933 24,816 49,749
Total 36,765 61,015 97,780
Customers' deposit 12,870 93,511 106,381
Company
Related
Companies Others Total
Baht'000 Baht'000 Baht'000
Over 3 months to 6 months 2,071 4,727 6,798
Over 6 months to 12 months 4,773 4,396 9,169
Over 12 months 20,445 11,316 31,761
Total 27,289 20,439 47,728
Customers' deposit 12,870 62,197 75,067
5 Advances and loans to related companies
Consolidated Company
1999 1998 1999 1998
Baht'000 Baht'000 Baht'000 Baht'000
Loans to subsidiaries
Central Realty Service Co., Ltd. - - - 18,936
Central Food Avenue Co., Ltd. - - 5,874 8,311
Coffee Partners Co., Ltd. - - - 4,746
- - 5,874 31,993
Advances to related companies 9,046 - 9 -
9,046 - 5,883 31,993
Loans to subsidiaries are unsecured and denominated in Thai Baht. The loans are repayable on
demand and carry interest at fixed deposit rate.
6 Other current assets
Consolidated Company
1999 1998 1999 1998
Baht'000 Baht'000 Baht'000 Baht'000
Other accounts receivable 54,615 48,204 6,897 2,247
Accrued income 33,937 33,352 17,652 33,343
Inventories 23,096 9,776 - -
Prepaid expenses 22,396 21,497 1,972 12,044
Advance payments 3,526 4,581 491 1,290
Others 1,585 17,021 1,405 10,965
139,155 134,431 28,417 59,889
7 Loans to related companies
Consolidated Company
1999 1998 1999 1998
Baht'000 Baht'000 Baht'000 Baht'000
Subsidiaries
Central Pattana Chiang Mai Co., Ltd. - - 217,338 713,822
Central Pattana Khon Kaen Co., Ltd. - - 203,870 199,237
Lang Suan Realty Co., Ltd. - - 90,619 62,091
Central Pattana KoRaj Co., Ltd. - - 58,619 55,399
Coffee Partners Co., Ltd. - - 58,257 -
Focus Holding Co., Ltd. - - 22,126 394,844
Food Novelties Co., Ltd. - - 13,385 45,171
- - 664,214 1,470,564
Related company
Siam Retail Development Co., Ltd. 162,739 175,598 162,739 175,598
Less: Allowance for doubtful
accounts (83,899) (43,899) (83,899) (43,899)
78,840 131,699 78,840 131,699
Total 78,840 131,699 743,054 1,602,263
Loans to subsidiaries and related companies are unsecured and denominated in Thai Baht. The
loans are repayable on demand and carry interest at the parent company's borrowing rate.
Loans to related company represent subordinated shareholders' loans at the Group's shareholding
proportion. As of 30 June 1999, the Group holds investment in ordinary shares representing 15%
of total shares outstanding of Siam Retail Development Co., Ltd., (SRDC).
As at 31 December 1998, SRDC' s current assets fell short of its current liabilities of Baht 1,856
million and its shareholders' equity had a deficiency of Baht 1,245 million. The company is in the
process of restructuring its debts with the lenders. The management believes that the net carrying
values, after provision, of loan to and related investment in the related company could be recovered in full.
8 Investment in subsidiaries
Paid-up Percentage
share of
capital Holding
Principal 1999 1998 1999 1998
activities Million Baht Million Baht % %
Central Pattana Chiangmai Co., Ltd. (1) and (4) 1,000.0 475.0 100.0 100.0
Focus Holding Co., Ltd. (1) 800.0 400.0 100.0 100.0
Lang Suan Realty Co., Ltd. (3) 150.0 150.0 100.0 100.0
Central Pattana Ko Raj Co., Ltd. (1) 200.0 200.0 100.0 100.0
Central Realty Co., Ltd. (2) 1.0 1.0 100.0 100.0
Central Food Avenue Co., Ltd. (4) 1.0 1.0 100.0 100.0
Food Novelties Co., Ltd. (5) 25.0 1.0 100.0 100.0
Coffee Partners Co., Ltd. (5) 40.5 1.0 90.0 100.0
Central Pattana Khon Kaen Co., Ltd. (1) 260.0 260.0 78.1 61.7
Namsap Pattana Co., Ltd. (1) 230.0 100.0 60.5 50.0
Central Pattana Nine Square Co., Ltd. (1) 402.0 402.0 60.0 60.0
Central Pattana Chonburi Co., Ltd. (1) 315.1 315.1 60.0 60.0
(1) Construction of shopping center buildings for rent
(2) Utility services in shopping center
(3) Construction of condominium and shophouse for rent
(4) Sales of food and beverage
(5) Produce sales and import of food, biscuits and beverage
Company
Investment Investment
at cost at equity
Method Method
1999 1998 1999 1998
Baht'000 Baht'000 Baht'000 Baht'000
Central Pattana Chiangmai Co., Ltd. 1,000,000 475,000 922,057 444,643
Focus Holding Co., Ltd. 800,000 400,000 693,887 399,788
Lang Suan Realty Co., Ltd. 150,000 150,000 104,546 122,769
Central Pattana Ko Raj Co., Ltd. 199,999 199,999 68,867 186,091
Central Realty Service Co., Ltd. 1,000 1,000 30,828 93,068
Central Food Avenue Co., Ltd. 1,000 1,000 13,718 11,506
Food Novelties Co., Ltd. 25,000 1,000 21,489 -
Coffee Partners Co., Ltd. 36,449 1,000 17,619 935
Central Pattana Khon Kaen Co., Ltd. 203,149 203,149 141,061 192,530
Namsap Pattana Co., Ltd. 454,928 324,926 503,841 368,619
Central Pattana Nine Square Co., Ltd. 241,200 241,200 238,685 242,136
Central Pattana Chonburi Co., Ltd. 189,084 189,084 187,941 188,162
Total 3,301,809 2,187,358 2,944,539 2,250,247
(more)