15 August 2000
CONSOLIDATED FINANCIAL STATEMENTS - Q2/2000 : CPN
Less: Cash and cash equivalent of subsidiary (14,356)
Net proceeds on disposal of subsidiary 97,568
In this period, the Company recognised deferred gain amounting to Bht 19.8 million in the Company's
financial statements. The deferral was incurred in 1999 from the on disposal of Coffee Partners Company
Limited to another subsidiary, Laungsuan Realty Co., Ltd.
16 Related Party Transactions
The following material transactions were carried out with related parties:
a) Rental, services and management income
For the six-month period ended Consolidated Company
30 June 2000 1999 2000 1999
Baht' 000 Baht' 000 Baht' 000 Baht' 000
Rental and service income
Subsidiaries
Central Realty Service Co.,Ltd. - - 22,123 21,742
Central Food Avenue Co.,Ltd. - - 17,553 18,361
Other subsidiaries - - 3,559 2,668
- - 43,235 42,771
Related companies
Central Department Store Group 30,609 28,777 16,808 17,480
Fast Food Group 23,311 23,142 14,843 10,400
Central Plaza Hotel Company Limited 3,420 3,808 3,419 3,808
Retail Group and others 63,594 72,869 35,353 43,567
120,934 128,596 70,423 75,255
120,934 128,596 113,658 118,026
Management fee
Subsidiaries
Central Realty Service Co.,Ltd. - - 15,090 12,486
Central Pattana Rama 3 Co.,Ltd.
(Formally " Namsap Pattana Co.,Ltd".) - - 6,004 -
Other subsidiaries - - 13 655
- - 21,107 13,141
Related companies
Bangna Central Property Co.,Ltd. 5,337 2,283 3,286 2,211
Others 840 90 840 90
6,177 2,373 4,126 2,301
6,177 2,373 25,233 15,442
Rental and service incomes are charged at market price. Management and consultant fees are charged at
negotiated prices.
Related companies are the companies which have common directors, which could be summarised by Group as follws:
Central Department Store Group comprises.
Central Department Store Company Limited
Rachada Nonsee Department Store Company Limited
C.R. Chiangmai (Thailand) Limited
Fast Food Group comprises.
Central Ice Cr?me Company Limited
Thai KFC Company Limited
Thai Franchising Company Limited
Thai International Fast Food Company Limited
Big C Super Center Group comprises.
Big C Super Center Company Limited
Central Pattaya Company Limited
Retails Group and others comprises.
CDS Restaurant Company Limited
Central Watson Company Limited
S.M.R. Company Limited
Kiddy Land Company Limited
Cetreck Company Limited
CRC A Hold Company Limited
Central Trading Company Limited
Food and Service Company Limited
Thiang Chirathivat Company Limited
Big Champ Company Limited
Prin Intertrade Company Limited
Fabrica Company Limited
Fuji Restaurant Company Limited
Rakase Leather Company Limited
Lord Jim Group (1995) Part.
Suwimon Company Limited
Sakura Restaurant Company Limited
Earth Care Company Limited
b) Cost of rental and services
For the six-month period ended Consolidated Company
30 June 2000 1999 2000 1999
Baht' 000 Baht' 000 Baht' 000 Baht' 000
Cost of rental and services
Subsidiaries - - 655 2
Related companies
Central Department Store Group 7,599 5,749 7,533 5,677
Big C Super Center Group 689 - 689 -
Retails Group and others 6,069 7,522 5,086 7,812
14,357 13,271 13,308 13,489
c) Other income and other expense
Consolidated
2000 1999
For the six-month period ended 30 June Baht' 000 Baht' 000
Interest income 6 2,901
Other income 3,431 5,002
Company
2000 1999
Baht' 000 Baht' 000
Subsidiaries
Interest income 14,064 23,557
Other income 2,980 3,140
Management fee (470) (1,458)
Related companies
Interest income 2 2,892
Other income 3,422 -
d) Outstanding balances arising from rental, services and management fee
Consolidated Company
As at 30 June 31 December 30 June 31 December
2000 1999 2000 1999
Baht' 000 Baht' 000 Baht' 000 Baht' 000
Accounts receivable
Subsidiaries
Central Realty Service Co.,Ltd. - - 4,955 4,639
Central Pattana Rama 3 Co.,Ltd.
(Formally " Namsap Pattana Co.,Ltd.") - - 3,575 1,918
Other subsidiaries - - 1,993 1,011
Related companies
Central Department Store Group 8,754 5,191 5,270 1,883
Bangna Central Property Company Limited 4,106 4,962 2,196 2,035
Central Plaza Hotel Group 1,014 3,846 1,014 2,067
Cotton and Silk Company Limited - 3,862 - 3,862
Others 6,988 11,846 5,102 7,106
20,862 29,707 24,105 24,521
e) Short-term loans and advances to related parties
Consolidated Company
As at 30 June 31 December 30 June 31 December
2000 1999 2000 1999
Baht' 000 Baht' 000 Baht' 000 Baht' 000
Short-term loans to related parties
Coffee Partners Co.,Ltd. - - - 64,659
Advance to related parties 9,006 9,017 141 -
9,006 9,017 141 64,659
f) Loans to related parties
Consolidated Company
As at 30 June 31 December 30 June 31 December
2000 1999 2000 1999
Baht' 000 Baht' 000 Baht' 000 Baht' 000
Subsidiaries
Central Pattana Chiangmai Co.,Ltd. - - 323,140 241,048
Central Pattana Khon Kaen Co.,Ltd. - - 196,795 188,085
Lang Suan Realty Co.,Ltd. - - 53,695 165,724
Central Pattana Ko Raj Co.,Ltd. - - 59,809 59,408
Focus Holding Co.,Ltd. - - 52,279 35,385
Food Novelties Co.,Ltd. - - 19,419 16,404
- - 705,137 706,054
Related companies
Siam Retail Development Co.,Ltd. 162,739 162,739 162,739 162,739
Less : Allowance for doubtful accounts (123,899) (123,899) (123,899) (123,899)
38,840 38,840 38,840 38,840
38,840 38,840 743,977 744,894
Loans to subsidiaries
Beginning balance net allowance for
doubtful accounts - - 706,054 554,170
Increase during the period - - 199,377 294,861
Decrease during the period - - (200,294) (142,977)
- - 705,137 706,054
Loans to related companies
Beginning balance net allowance for
doubtful accounts 38,840 118,840 38,840 118,840
Increase during the period - - - -
Decrease during the period - - - -
Less: Allowance for doubtful accounts
during the period - (80,000) - (80,000)
38,840 38,840 38,840 38,840
38,840 38,840 743,977 744,894
Loans to subsidiaries and related companies are unsecured and denominated in Thai Baht, except loan to
Central Pattana Khon Kaen Co., Ltd. amounting to Baht 196.7 million (At 31 December 1999: Baht 188.1 million)
which is secured by plots of land owned by the subsidiary with net book value of Baht 380 million. The loans are
repayable on demand and carry interest at the parent company's borrowing rate.
g) Investments in subsidiaries
Details of investments in subsidiaries and related companies are as follows:
Paid up capital Percentage of holding
30 June 31 December 30 June 31 December
2000 1999 2000 1999
Business Million Baht Million Baht % %
Subsidiaries
Central Pattana Chiangmai Co.,Ltd. (1)and(4) 1,000.0 1,000.0 100.0 100.0
Focus Holding Co.,Ltd. (1) 800.0 800.0 100.0 100.0
Langsuan 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 Service 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 25.0 100.0 100.0
Central Pattana Khon Kaen Co.,Ltd. (1) 260.0 260.0 78.1 78.1
Central Pattana Rama 3 Co.,Ltd. (1) 300.0 300.0 60.5 60.5
(Formerly " Namsap Pattana Co.,Ltd.")
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) Utilities service in shopping center.
(3) Construction of condominium and shop houses for rent.
(4) Sale of food and beverage
(5) Produce, sales and import of food, biscuits and beverage.
Company
Investment at Investment at
cost method equity method
30 June 31 December 30 June 31 December
2000 1999 2000 1999
Baht' 000 Baht'000 Baht' 000 Baht' 000
Central Pattana Chiangmai Co.,Ltd. 1,000,000 1,000,000 918,251 917,476
Focus Holding Co.,Ltd. 800,000 800,000 691,825 692,098
Lang Suan Realty Co.,Ltd. 150,000 150,000 133,942 64,829
Central Pattana Ko Raj Co.,Ltd. 199,999 199,999 67,616 68,042
Central Realty Service Co.,Ltd. 1,000 1,000 24,408 43,737
Central Food Avenue Co.,Ltd. 1,000 1,000 16,821 14,591
Food Novelties Co.,Ltd. 25,000 25,000 11,640 14,064
Central Pattana Khon Kaen Co.,Ltd. 203,149 203,149 98,346 143,577
Central Pattana Rama 3 Co.,Ltd. 524,934 524,934 593,658 563,957
Central Pattana Nine Square Co.,Ltd. 241,200 241,200 238,212 238,451
Central Pattana Chonburi Co.,Ltd. 189,084 189,084 177,308 177,494
3,335,366 3,335,366 2,972,027 2,938,316
h) Other long-term investments
Consolidated Company
30 June 31 December 30 June 31 December
% of 2000 1999 2000 1999
holding Baht' 000 Baht' 000 Baht' 000 Baht' 000
Investments in related companies
Rachada Nonsee Department Store
Co., Ltd. 23 68,965 68,965 - -
Bangna Central Property Co., Ltd. 20 107,946 107,946 107,946 107,946
Siam Retail Development Co., Ltd. 15 66,250 66,250 66,250 66,250
Ayudhaya Agrocity Co., Ltd. 12 50,397 50,397 50,397 50,397
Square Ritz Plaza Co., Ltd. 12 15,000 15,000 15,000 15,000
Investment, at cost 308,558 308,558 239,593 239,593
Less: Provision for impairment
in value (167,095) (167,095) (167,095) (167,095)
141,463 141,463 72,498 72,498
Investments in other companies
Bangkok Club Co., Ltd. 0.1 1,000 1,000 1,000 1,000
Deposit at financial institution 46,817 46,817 46,817 46,817
189,280 189,280 120,315 120,315
Although the Group's investments in Rachada Nonsee Department Store Co., Ltd. represent 23% interest in the total
registered share capital of the Company, the Group has no significant influence in the company's financial and operating
policy decisions. Therefore, the Group does not account for investment in Rachada Nonsee Department Store Co., Ltd.
as an associate. The investment is stated at cost.