HEMRAJ : Annual Report 2000

Page 1

CONTENTS “√∫—≠

1 2 4 6 10 12 14 14 16 18 20 22 40 80 81

¢âÕ¡Ÿ≈∑“ß°“√‡ß‘π‚¥¬ √ÿª¢Õß∫√‘…—∑ 2000 Summary “ åπ®“°§≥–°√√¡°“√∫√‘…—∑ Message from the Board of Directors ¿“«–‡»√…∞°‘®·≈– ¿“æ°“√·¢àߢ—π Economic and Competitive Conditions ≈—°…≥–°“√ª√–°Õ∫∏ÿ√°‘® Nature of Business ¢âÕ¡Ÿ≈∑—Ë«‰ª General Information ‚§√ß √â“ß°“√∂◊ÕÀÿâπ·≈–°“√®—¥°“√ Shareholding Structure & Management √“¬°“√√–À«à“ß°—π Related Transaction ªí®®—¬‡ ’Ë¬ß Risk Factors °“√«‘‡§√“–Àå∞“π–°“√‡ß‘π·≈–º≈°“√¥”‡π‘πß“π Financial Results √“¬ß“π§≥–°√√¡°“√µ√«® Õ∫ Audit Committeeûs Report √“¬ß“π¢ÕߺŸâ Õ∫∫—≠™’ Auditorûs Report ß∫°“√‡ß‘π Financial Statements À¡“¬‡Àµÿª√–°Õ∫ß∫°“√‡ß‘π Notes to Financial Statements ¢âÕ¡Ÿ≈°√√¡°“√∫√‘À“√·≈–ºŸâ∫√‘À“√ The Executive Committee and Management ¢âÕ¡Ÿ≈∑—Ë«‰ª/‚§√ß°“√ General Information/Project Summary

GENERAL INFORMATION/PROJECT SUMMARY

¢âÕ¡Ÿ≈∑—Ë«‰ª/‚§√ß°“√

∫¡®. ‡À¡√“™æ—≤π“∑’Ë¥‘𠇪ìπºŸâπ”¥â“π°“√æ—≤π“π‘§¡Õÿµ “À°√√¡¢Õß ª√–‡∑»‰∑¬ ¡’ ‘π∑√—æ¬å√«¡ 200 ≈â“π¥Õ≈≈à“√å √Õ. ¡’≈Ÿ°§â“®“°∫√‘…—∑™—Èππ”¢Õß‚≈° ‰¥â·°à øÕ√奷≈–¡“ ¥â“, ‡®π‡πÕ√—≈ ¡Õ‡µÕ√å , ®’Õ’ æ≈“ µ‘° å, ‡Õ ‰Õ®’ §Õ¡∫≈‘∫≈ÁÕ°, °≈ÿà¡ ‚µ‚¬µâ“, ´Ÿ¡‘‚µ‚¡, ¡‘µ´ÿ¬, ∫’‡Õ‡Õ ‡Õø, 𑪪Õπ µ’≈, ‡µµ√â“·æâ§, ∫’‡Õ™æ’, ‡§≈≈ÁÕ°, œ≈œ ‰¥â‡¢â“¡“≈ß∑ÿπµ—Èß∞“π°“√º≈‘µ„ππ‘§¡œ ‡À¡√“™°àÕµ—Èߢ÷Èπ‡¡◊ËÕªï 2531 ·≈–®¥∑–‡∫’¬πÕ¬Ÿà„πµ≈“¥À≈—°∑√—æ¬å·Ààß ª√–‡∑»‰∑¬‡¡◊ËÕªï 2535 π‘§¡Õÿµ “À°√√¡¢Õß∫√‘…—∑œ ∑—ßÈ 3 ·Ààß Õ—π‰¥â·°à π‘§¡Õÿµ “À°√√¡™≈∫ÿ√’ (∫àÕ «‘π) π‘§¡Õÿµ “À°√√¡µ–«—πÕÕ° (¡“∫µ“æÿ¥) ·≈–π‘§¡Õÿµ “À°√√¡Õ’ ‡∑‘√πå ´’∫Õ√å¥ (√–¬Õß) µ—ßÈ Õ¬Ÿà∫π∑”‡≈∑’¥Ë ∑’ ’Ë ÿ¥¢Õß™“¬Ωíßò ∑–‡≈¿“§æ◊πÈ µ–«—πÕÕ° ∫π‡π◊ÕÈ ∑’°Ë «à“ 15,000 ‰√à π‘§¡Õÿµ “À°√√¡Õ’ ‡∑‘√åπ´’∫Õ√å¥ (√–¬Õß) ‰¥â√—∫°“√¢π“ππ“¡«à“ "¥’∑√Õ¬¥å ·Ààßµ–«—πÕÕ°" ‡π◊ËÕß®“°‡ªìπ»Ÿπ¬å√«¡∑’˵—ÈߢÕßÕÿµ “À°√√¡¬“π¬πµå∑’Ë„À≠à∑’Ë ÿ¥·Ààß Àπ÷Ëß„π‚≈° °àÕ„À⇰‘¥Õÿµ “À°√√¡µàÕ‡π◊ËÕßÕ’°°«à“ 55 ∫√‘…—∑‰¥â·°à ‡®π‡πÕ√—≈ ¡Õ‡µÕ√å , øÕ√å¥ - ¡“ ¥â“, °≈ÿà¡∫√‘…—∑‚µ‚¬µâ“, ·°π‡π’¬, «‘ ∑’ÕÕπ, ‡¥≈ø“¬, ¥“πà“, ∑’Õ“√套∫ ∫≈‘«, ‚¬‚√´÷, ´—π‚§ ‚°‡´, ®ÕÀåπ —π §Õπ‚∑√≈, ∑“§“‚Õ–, ·´Á°‡´‘≈, ®’‡§‡ÕÁπ, ‡´πµå‚° ‡∫π ´’§‘«√‘∑, ‡ÕÁπ∑’‡ÕÁπ, Õ“√å«‘π ·≈–‡≈’¬√å / ‡ÕÁπ‡Õ™‡§ ‚§√ß°“√π‘§¡Õÿµ “À°√√¡¢π“¥°≈“ß·≈–¢π“¥¬àÕ¡ (SMEs) „π√Ÿª·∫∫ ‚√ßß“π ”‡√Á®√Ÿª∫πæ◊Èπ∑’Ë¢π“¥ 934-3,840 µ“√“߇¡µ√ ‡æ◊ËÕ√Õß√—∫Õÿµ “À°√√¡¢ÕߺŸâ ª√–°Õ∫°“√ ‡ªìπ°“√≈ß∑ÿπ∑’˧ÿâ¡§à“ ª√–À¬—¥‡«≈“„π°“√∫√‘À“√‚§√ß°“√·≈–∫√‘À“√ °“√‡ß‘π ‡À¡√“™°”≈—ßæ—≤π“‚√߉øøÑ“¢π“¥ 840 ‡¡°–«—µµå ¿“¬„µâ™◊ËÕ∫√‘…—∑ ‡Õ™‡æ“‡«Õ√å ®”°—¥ ‚¥¬‰¥â≈ßπ“¡„π —≠≠“√à«¡∑ÿπ°—∫∫√‘…—∑ ‡∑√§∑“‡∫≈ ‡Õ ‡Õ ®”°—¥ (°≈ÿà¡´Ÿ‡Õ´) ´÷Ë߇ªìπºŸâπ”∑“ߥâ“πÕÿµ “À°√√¡‰øøÑ“·≈–°ä“´®“°‡∫≈‡¬’ˬ¡ „πÕ—µ√“ à«π 25/75 √«¡∂÷ß°“√„Àâ∫√‘°“√°“√®—¥°“√¥â“π “∏“√≥Ÿª‚¿§„Àâ°—∫ºŸâª√–°Õ∫°“√„π™◊ËÕ∫√‘…—∑ ‡Õ≈‚¬à ‡Õ™ ø“´‘≈’µ’È ·¡‡π®‡¡π∑å ®”°—¥ Hemaraj Land And Development Public Company Limited is Thailand's leading industrial estate developer with assets of USD $ 200 million and international customers including Ford and Mazda, General Motors, GE Plastics, SIG Combibloc, Toyota Group, Sumitomo, Mitsui, BASF, Nippon Steel, Tetra Pak, BHP, Kellogg, and many others. Hemaraj was established in 1988 and listed on the Securities Exchange of Thailand (SET) in 1992. The three industrial estates, namely, the Chonburi Industrial Estate (Bo-Win) in Chonburi, the Eastern Industrial Estate in Map Ta Phut, Rayong and the Eastern Seaboard Industrial Estate (Rayong), Pluakdaeng, Rayong encompass the "Best Locations in the Eastern Seaboard", comprising over 15,000 Rai (6,000 acres) of land under development. Hemaraj's Eastern Seaboard Industrial Estate (Rayong), dubbed the "Detroit of the East", is an internationally integrated automotive complex with over 55 supply line companies including General Motors, Ford and Mazda, Toyota Group, Scania, Visteon, Delphi, Dana, TRW, Yorozu, Sanko Gosei, Johnson Controls, Takao, Zexel, GKN, SaintGobain Sekurit, NTN, Arvin, and Lear/NHK. Hemaraj's mini and micro factory projects are designed for small and medium enterprises (SMEs) who wish to optimize the cost of entry and flexibility with areas of 934-3,840 sq.m. Hemaraj has under development or operation 840 MW of power generation through H-Power, a 25/75 joint venture with Tractebel S.A., part of the Suez Group. Elyo-H Facilities Management Ltd. provides maintenance services for industrial customers.

∫ÿ§§≈Õâ“ßÕ‘ßÕ◊ËπÊ

Reference Persons

π“¬∑–‡∫’¬πÀ≈—°∑√—æ¬å

Share Registrar

∫√‘…—∑ »Ÿπ¬å√—∫Ω“°À≈—°∑√—æ¬å (ª√–‡∑»‰∑¬) ®”°—¥ 62 Õ“§“√µ≈“¥À≈—°∑√—æ¬åª√–‡∑»‰∑¬ ™—Èπ 4, 6-7 ∂ππ√—™¥“¿‘‡…° ·¢«ß§≈Õ߇µ¬ ‡¢µ§≈Õ߇µ¬ °√ÿ߇∑æœ 10110 ‚∑√»—æ∑å 359-1200-1 ºŸâ·∑πºŸâ∂◊ÕÀÿâπ°Ÿâ·ª≈ß ¿“æ The Law Debenture Trust Corporation PLC. Prince House 95 Gresham Street London EC2V 7LY England ºŸâ Õ∫∫—≠™’ ∫√‘…—∑ ‡§æ’‡ÕÁ¡®’ ÕÕ¥‘∑ (ª√–‡∑»‰∑¬) ®”°—¥ 195 Õ“§“√‡ÕÁ¡‰æ√å ∑“«‡«Õ√å ™—Èπ 21-22 ∂ππ “∏√„µâ ·¢«ß¬“ππ“«“ ‡¢µ “∑√ °√ÿ߇∑æœ 10210 ‚∑√»—æ∑å 677-2000 ‚∑√ “√ 677-2222 - π“¬π‘√—π¥√å ≈’≈“‡¡∏«—≤πå ºŸâ Õ∫∫—≠™’√—∫Õπÿ≠“µ‡≈¢∑’Ë 2316 - 𓬠ÿæ®πå ‘ßÀå‡ πàÀå ºŸâ Õ∫∫—≠™’√—∫Õπÿ≠“µ‡≈¢∑’Ë 2826 - π“ß “«π‘µ¬“ ‡™…∞‚™µ‘√ ºŸâ Õ∫∫—≠™’√—∫Õπÿ≠“µ‡≈¢∑’Ë 4439 ∑’˪√÷°…“°ÆÀ¡“¬ ∫√‘…—∑ Õ—≈‡≈π ·Õπ¥å ‚Õ‡«Õ√’Ë (ª√–‡∑»‰∑¬) ®”°—¥ 130 Õ“§“√ ‘π∏√ 3 ™—Èπ 22 ∂ππ«‘∑¬ÿ °√ÿ߇∑æœ 10330 ‚∑√»—æ∑å 263-7600 ∑’˪√÷°…“∑“ß°“√‡ß‘π Devonshire Capital Group CDF House, Lake Rajada office Complex 195 Ratchadapisek Rd,. Bangkok 10110 Tel. 661-9576 Fax 661-9579 ∑’˪√÷°…“À√◊ÕºŸâ®—¥°“√¿“¬„µâ MCL Management Services —≠≠“°“√®—¥°“√ Penthouse# 02, Ban Chang-Glas Haus Bldg 1., Sukhumvit 25, Klongtoey, Bangkok 10110 Tel. 260-6454 Fax 260-6301

Thailand Securities Depository Co., Ltd. 62 The Stock Exchange of Thailand Bldg. 4th, 6-7th Floor, Rachadapisek Road, Klongtoey, Bangkok 10110 Tel. 359-1200-1 (Trustee) The Law Debenture Trust Corporation PLC. Prince House 95 Gresham Street London EC2V 7LY England Auditor KPMG Audit (Thailand) Ltd. 195 EmpireTower, 21th-22th Floor, South Sathorn, Yannawa, Sathorn Bangkok 10500 Tel. 677-2000 Fax 677-2222 - Mr. Nirand Lilamethwat CPA No. 2316 - Mr. Suphot Singhasaneh CPA No. 2826 - Ms. Nittaya Chetchotiros CPA No. 4439 Attorney Allen & Overy (Thailand) Co., Ltd. 22nd Floor, Sindhorn Building III, 130 Wireless Road, Bangkok 10330 Tel. 263-7600 Financial Advisor Devonshire Capital Group CDF House, Lake Rajada office Complex 195 Ratchadapisek Rd,. Bangkok 10110 Tel. 661-9576 Fax 661-9579 Advisor or manager under MCL Management Services contract management Penthouse# 02, Ban Chang-Glas Haus Bldg 1., Sukhumvit 25, Klongtoey, Bangkok 10110 Tel. 260-6454 Fax 260-6301

‚§√ß°“√

Project Summary ≥ «—π∑’Ë 31 ∏—𫓧¡ 2543 / as of 31 December, 2000

π‘§¡Õÿµ “À°√√¡ Industrial Estate

æ◊Èπ∑’Ë¢“¬‰ª·≈â« (‰√à) Cumulative (Rai) Sold

%

æ◊Èπ∑’ËÕÿµ “À°√√¡ Industrial Area

æ◊Èπ∑’Ë√«¡ (‰√à) Total Area (Rai)

æ—≤𓇠√Á® ¡∫Ÿ√≥å % of Completion

71% 93%

1,950 541 860* 3,351

2,428 1,099 1,422 4,949

100 100

92%

1,443 423* 1,866

1,948 741 2,689

99

100% 88% 17%

2,080 1,442 1,155 2,319 6,996

97 97 81

2,582

1,535 1,032 823 1,479* 4,869

5,796

10,086

14,634

™≈∫ÿ√’ Chonburi Industrial Estate (Bo-Win) Phase I, II (A,B) Phase II (C) , (D) Phase III Total Chonburi

1380** 503 1,883

µ–«—πÕÕ° Eastern Industrial Estate (Map Ta Phut) Phase I Phase II Total Eastern

1,331 1,331

Õ’ ‡∑‘√åπ´’∫Õ√å¥ Eastern Seaboard Industrial Estate (Rayong) Phase I Phase II (A) Phase II (B) Expansion: Total Eastern Seaboard √«¡æ◊Èπ∑’Ë (‰√à) Total Rai

1,535 904 ** 143

* estimate ** includes land lease À¡“¬‡Àµÿ: 1 ‰√à ‡∑à“°—∫ 1,600 µ“√“߇¡µ√ À√◊Õª√–¡“≥ 0.4 ‡Õ‡§Õ√å Note: 1 Rai = 1,600 Sq. meters or approx. 0.4 acres.


2000 SUMMARY ¢âÕ¡Ÿ≈∑“ß°“√‡ß‘π‚¥¬ √ÿª¢Õß∫√‘…—∑ (≈â“π∫“∑/Million Baht) √“¬‰¥â√«¡

(≈â“π∫“∑/Million Baht)

Total Revenue 2000

1,954

1,793

1500 836 818

1000 500 0

2540 2541 2542 2543 1997 1998 1999 2000

°Ì“‰√ ÿ∑∏‘

Net Income 1000

(ªï/Year)

(≈â“π∫“∑/Million Baht)

873

500 0

√“¬‰¥â®“°°“√¢“¬·≈–∫√‘°“√ Sales and Service Income √“¬‰¥â√«¡ Total Revenue °”‰√ ÿ∑∏‘ Net Income ‘π∑√—æ¬å√«¡ Total Assets Àπ’È ‘π√«¡ Total Liabilities à«π¢ÕߺŸâ∂◊ÕÀÿâπ Shareholdersû Equity °”‰√ ÿ∑∏‘µàÕÀÿâπ (∫“∑) Earning Per Share (Baht)

2540/1997 2541/1998 2542/1999 2543/2000 1,304

346

804

628

1,954

1,793

836

818

(1,019)

873

(1,010)

(852)

7,381

7,628

6,843

6,689

4,916

4,389

4,577

5,089

2,053

2,831

1,831

1,134

(14.41)

12.33

(14.28)

(12.04)

(500) (852)

(1000)

(1,019)

(1500)

2540 2541 2542 2543 1997 1998 1999 2000

(1,010)

(ªï/Year)

1

Õ—µ√“ à«π∑“ß°“√‡ß‘π Financial Ratio Õ—µ√“ à«π∑ÿπÀ¡ÿπ‡«’¬π Current Ratio 2.35 Õ—µ√“ à«πÀπ’È ‘π ÿ∑∏‘µàÕ à«π¢ÕߺŸâ∂◊ÕÀÿâπ Net Debt to Equity 1.88 Õ—µ√“ à«πº≈µÕ∫·∑π µàÕ∑√—æ¬å ‘π√«¡ (%) Return on Total Assets (%) 5.46 Õ—µ√“ à«πº≈µÕ∫·∑π µàÕ à«π¢ÕߺŸâ∂◊ÕÀÿâπ(%) Return on Equity (%) (36.62) Õ—µ√“ à«π°”‰√ ÿ∑∏‘µàÕ√“¬‰¥â√«¡ (%) Net Profitability Ratio (%) (52.18) ¡Ÿ≈§à“Àÿâπµ“¡∫—≠™’(∫“∑) Book Value per share (Baht) 29.01

ANNUAL REPORT 2000 HEMARAJ LAND AND DEVELOPMENT PUBLIC COMPANY LIMITED

1.57

1.16

1.10

1.29

1.97

3.09

9.36

(14.25)

(12.18)

30.21

(51.37)

(62.61)

48.66 (126.37) (148.18) 40.01

25.88

16.02


MESSAGE FROM THE BOARD OF DIRECTORS “ åπ®“°§≥–°√√¡°“√∫√‘…—∑

2

º≈ª√–°Õ∫°“√·≈– ∂“π–∑“ß°“√‡ß‘π¢Õß∫¡®. ‡À¡√“™ · ¥ß„Àâ‡ÀÁπ∂÷ߺ≈ –∑âÕπ®“° ¿“«–‡»√…∞°‘® ·≈–µ≈“¥°“√‡ß‘π∑’ˬ—ߧߴ∫‡´“Õ¬à“ßµàÕ‡π◊ËÕß„πª√–‡∑»‰∑¬ „πªï 2543 ∫√‘…—∑œ ¢“¥∑ÿπ ÿ∑∏‘ 852 ≈â“π∫“∑À√◊Õ 12.04 ∫“∑µàÕÀÿâπ ®“°√“¬√—∫√«¡ ÿ∑∏‘ 818 ≈â“π∫“∑ º≈¢“¥∑ÿπÀ≈—°π—Èπ‡°‘¥®“°°“√∫—π∑÷°º≈¢“¥∑ÿπ®“°Õ—µ√“·≈°‡ª≈’ˬπ∑’ˇ°‘¥®“°Àπ’È ‘π °ÿ≈¥Õ≈≈à“√å √Õ. °“√ª√–‡¡‘π √“§“¢ÕßÀ≈—°∑√—æ¬å„À¡à °“√µ—Èß ”√Õßµ“¡°ÆÀ¡“¬ ·≈–¥Õ°‡∫’Ȭ®à“¬∑’ËÕ¬Ÿà„π√–¥—∫ Ÿß‡¡◊ËÕ‡∑’¬∫°—∫º≈ª√–°Õ∫°“√ ¢Õß∫√‘…—∑œ ¿“æ√«¡¢Õßµ≈“¥∑’Ë¥‘π‡æ◊ËÕÕÿµ “À°√√¡¢Õ߉∑¬„πªï 2543 · ¥ß∂÷߬ե¢“¬‡°‘π°«à“ 1,400 ‰√à „π¢≥–∑’Ë ∫√‘…—∑¡’¬Õ¥¢“¬‡æ’¬ß 179 ‰√à ®“°≈Ÿ°§â“„À¡à 16 √“¬ „ππ‘§¡Õÿµ “À°√√¡Õ’ ‡∑‘√åπ´’∫Õ√奇∑à“π—Èπ ´÷Ë߉¡à‡ªìπ‰ªµ“¡ ‡ªÑ“∑’Ë«“߉«â °≈à“«‰¥â«à“°“√„™â‡«≈“æ‘®“√≥“°“√≈ß∑ÿπ‚§√ß°“√∑’Ë≈à“™â“¢Õß≈Ÿ°§â“„π°≈ÿà¡Õÿµ “À°√√¡ªî‚µ√‡§¡’ àߺ≈ °√–∑∫‚¥¬µ√ßµàÕ°“√¢“¬¢Õßπ‘§¡Õÿµ “À°√√¡µ–«—πÕÕ° (¡“∫µ“æÿ¥) „πªï 2543 ∫√‘ …— ∑ œ‰¥â ≈ ¥°“√∂◊ Õ Àÿâ π „π∫√‘ …— ∑ ‡Õ™-‡æ“‡«Õ√å ‡ À≈◊ Õ ®”π«π√â Õ ¬≈– 24.999 ‚¥¬∫√‘ …— ∑ ‡∑√§∑“‡∫≈ „π∞“π–ºŸâ∂◊ÕÀÿâπ à«π„À≠à ‰¥â∂◊ÕÀÿâπ‡ªìπ√âÕ¬≈– 75.001 º≈µÕ∫·∑π à«π„À≠ஓ°°“√¢“¬Àÿâπ H-Power ‰¥â∂Ÿ°π”‰ª≈ß∑ÿπ„π‚§√ß°“√ Bowin Power ªí®®ÿ∫—π‚§√ß°“√ Bowin Power ‰¥â√—∫°“√ π—∫ πÿπ∑“ß°“√‡ß‘π‡ªìπ∑’Ë ‡√’¬∫√âÕ¬·≈â« ¿“«–‡»√…∞°‘®«‘°ƒµ∑’ˇ°‘¥¢÷Èπ‰¥â¡’º≈°√–∑∫µàÕ¢’¥§«“¡ “¡“√∂„π°“√ √â“ß√“¬‰¥â„Àâ Õ¥§≈âÕß°—∫°“√™”√– Àπ’È∑’˧√∫°”Àπ¥ „πªï∑’˺à“π¡“∫√‘…—∑œ‰¥â∑”°“√ª√—∫‚§√ß √â“ßÀπ’È∑’ˇªìπ‡ß‘π °ÿ≈∫“∑ à«π„À≠à‰ª·≈â« ¬—ߧ߇À≈◊Õ·µà Àÿâπ°Ÿâ·ª≈ß ¿“æ∑’ËÕ¬Ÿà„π‡ß‘π °ÿ≈¥Õ≈≈à“√å √Õ. „πªï 2543 ∑’˪√–™ÿ¡§≥–°√√¡°“√∫√‘…—∑œ‰¥â¡’¡µ‘„Àâ‡æ‘Ë¡∑ÿ𮥠∑–‡∫’¬π¢Õß∫√‘…—∑œ ¥—ß∑’ˉ¥â°≈à“« √ÿª‰«â·≈â«„π√“¬ß“π∑“ß°“√‡ß‘π¢Õß∫√‘…—∑œ·µàÀπÿâ ∑—ÈßÀ¡¥°Á¬—ß¡‘‰¥âπ”ÕÕ°®”Àπà“¬ ‡√“‡™◊ËÕ«à“°≈¬ÿ∑∏å„π°“√æ—≤π“·≈–„Àâ∫√‘°“√√–∫∫ “∏“√≥Ÿª‚¿§®–‡ªìπ√Ÿª·∫∫∑’Ë°àÕ„À⇰‘¥√“¬‰¥â‡ √‘¡Õ¬à“ß µàÕ‡π◊ËÕß ‚¥¬‡æ‘Ë¡§«“¡ ¡¥ÿ≈¬å·≈–≈¥§«“¡º—πº«π¢Õß°“√æ—≤π“·≈–¢“¬∑’Ë¥‘π‡æ◊ËÕ°“√Õÿµ “À°√√¡„ππ‘§¡ √“¬‰¥â À≈—°¢Õß∫√‘…—∑„π√–¬–¬“«®–‡°‘¥®“° ∏ÿ√°‘®æ≈—ßß“π °“√„Àâ∫√‘°“√√–∫∫ “∏“√≥Ÿª‚¿§ °“√¢“¬·≈–„Àâ‡™à“‚√ßß“π ”‡√Á®√Ÿª ´÷Ëß®–√«¡∂÷ß√“¬‰¥â®“°°“√„Àâ∫√‘°“√Õÿµ “À°√√¡¿“¬„µâ∫√‘…—∑√à«¡ Elyo-H Facilities Management ∑’Ë ‡æ‘Ë߉¥â®—¥µ—Èߢ÷Èπ ®“° ¿“懻√…∞°‘®∑’Ë∑â“∑“¬¥—ß°≈à“« °“√‰¥â√—∫§«“¡ π—∫ πÿπÕ¬à“ߥ’®“°∑’¡ºŸâ∫√‘À“√ æπ—°ß“π ºŸâ∂◊ÕÀÿâπ ≈Ÿ°§â“ ‡®â“Àπ’È µ≈Õ¥®πÀÿâπ à«π∏ÿ√°‘® ≈â«π‡ªìπ°”≈—ß„®∑’Ë¥’„π°“√°â“«µàÕ‰ª¢Õß∫√‘…—∑ „ππ“¡¢Õߧ≥–°√√¡°“√ ·≈–§≥–ºŸâ ∫√‘À“√ ∫¡®.‡À¡√“™æ—≤π“∑’Ë¥‘π °√–º¡¢Õ¢Õ∫§ÿ≥¥â«¬§«“¡®√‘ß„® ¥â«¬§«“¡‡§“√æÕ¬à“ß Ÿß

(𓬇¥«‘¥ π“√å‚¥π) °√√¡°“√ºŸâ®—¥°“√ 31 ¡’π“§¡ 2544

√“¬ß“πª √–®”ªï 254 3 ∫ √‘ …— ∑ ‡ À ¡ √ “ ™æ— ≤ π “ ∑’Ë ¥‘ π ®Ì “ °— ¥ ( ¡ À “ ™π )


Hemaraj Land And Development PLC financial and operating results reflected the relatively weak economic conditions and financial markets of Thailand. For 2000, Hemaraj reported a Net Loss of Baht 852 million, or a loss of Baht 12.04 per share, on Total Revenue of Baht 818.3 million. The Net Loss was due substantially to losses on foreign exchange rates in relation to USD liabilities, a revaluation to market of securities, the provision of legal reserves, and a high level of expensed interest in comparison to the level of operating activity. The overall Thailand industrial property market in 2000 increased modestly to sales of over 1,400 rai. The Hemaraj performance was disappointing as sales of 179 Rai from 16 new customers were primarily from Eastern Seaboard Industrial Estate only. Petrochemical customers were slow to conclude their decision making process, directly impacting Hemaraj’s Eastern Industrial Estate at Map Ta Phut. In 2000, Hemaraj reduced its share in H-Power to 24.999% with Tractebel S.A. now in a majority position of 75.001%. Bowin Power, the 713 MW IPP project completed financing in 2000. The HPower share proceeds have substantially funded Hemaraj’s equity commitment for Bowin Power. The economic conditions prevalent continue to constraint the ability to generate cash in line with the maturity of debt obligations. The U.S. dollar convertible bond remains to be restructured although most other debt restructuring are completed. Although the Board of Directors approved a capital increase in early 2000 as outlined in the financial comments, these shares have not been placed. The strategy of infrastructure development is to generate recurring and complementary income enhancing and balancing the cyclical nature and volatility of our leading industrial estate developments. Complementary areas like power, utility income, industrial services such as our recently formed Elyo-H Facilities Management, and the sale and lease of mini factories will over time provide a balanced and predictable revenue stream. During the challenging economic environment, the support of our management, employees, shareholders, customers, creditors, and business partners have been encouraging. On behalf of the Board of Directors and Management of Hemaraj Land And Development, I would like to express our sincere appreciation. Respectfully submitted,

(David R. Nardone) President & Chief Executive Officer 31st March 2001

ANNUAL REPORT 2000 HEMARAJ LAND AND DEVELOPMENT PUBLIC COMPANY LIMITED

3


ECONOMIC & COMPETTITIVE CONDITIONS ¿“«–‡»√…∞°‘®·≈–°“√·¢àߢ—π

4

¿“«–‡»√…∞°‘®¢Õߪ√–‡∑»‰∑¬‰¥âøóôπµ—«¢÷Èπ‡≈Á°πâÕ¬®“°®ÿ¥µË” ÿ¥¢Õß ¿“«–«‘°ƒµ‡»√…∞°‘®„πªï 2541 ∑’ˉ¥â√—∫ º≈°√–∑∫µàÕ‡π◊ËÕß¡“µ—Èß·µàªï 2540 ‡»√…∞°‘®¢Õߪ√–‡∑»‰∑¬‰¥â√—∫º≈°√–∑∫®“°°“√™–≈Õµ—«¢Õßµ≈“¥°“√§â“ °“√ ≈ß∑ÿπ„π¿Ÿ¡‘¿“§Õ“‡´’¬π·≈–®“° ¿“«–‡»√…∞°‘®∑’˺—πº«π¢Õߪ√–‡∑» À√—∞Õ‡¡√‘°“·≈–≠’˪ÿÉπ ´÷Ëß¡’º≈°√–∑∫µàÕ°“√ àß ÕÕ°·≈–°“√≈ß∑ÿπ¢Õߪ√–‡∑» º≈‘µ¿—≥±å¡«≈√«¡¿“¬„πª√–‡∑»¢Õߪï 2543 ‰¥â¡’°“√§“¥°“√≥剫â«à“®–‡æ‘Ë¡¢÷Èπª√–¡“≥√âÕ¬≈– 4.0 - 4.5 ®“°ªï 2542 ¥—™π’Õÿµ “À°√√¡‡æ‘Ë¡¢÷Èπ√âÕ¬≈– 3.1 °”≈—ß°“√º≈‘µ¢Õß∑—Èߪ√–‡∑»Õ¬Ÿà∑’Ë√âÕ¬≈– 57.1 Õÿµ “À°√√¡µà“ßÊ Õ“∑‘ Õ‘‡≈§∑√Õπ‘§, ‡§√◊ËÕß„™â‰øøÑ“ √«¡∂÷ßÕÿµ “À°√√¡¬“π¬πµå·≈–™‘Èπ à«π¬“π¬πµå¡’º≈º≈‘µ‡æ‘Ë¡¢÷Èπ®“°ªï°àÕπ ¥—™π’ºŸâ∫√‘‚¿§ ‡æ‘Ë¡¢÷Èπ√âÕ¬≈– 2.9 ®“°ªï∑’Ë·≈â« Õ—µ√“°“√ àßÕÕ°(¥Õ≈≈à“√å √Õ.) ‡æ‘Ë¡¢÷Èπ√âÕ¬≈– 19.6 ·µà°“√π”‡¢â“°Á‡æ‘Ë¡¢÷Èπ®“°ªï 2542 √âÕ¬≈– 31.3 ´÷ßË ¡’º≈„Àâ°“√‡°‘π¥ÿ≈¢Õߪ√–‡∑»≈¥≈ß ·≈–∂÷ß·¡â«“à ®–¡’°“√‡æ‘¡Ë µâπ∑ÿπæ≈—ßß“π·≈–°“√ÕàÕπµ—«¢Õß§à“‡ß‘π∫“∑ ·µàÕ—µ√“‡ß‘π‡øÑÕ°Á¬—ߧßÕ¬Ÿà„πÕ—µ√“∑’˵˔ ‚¥¬Õ¬Ÿà∑’Ë√–¥—∫√âÕ¬≈– 1.6 “‡Àµÿ ”§—≠‡π◊ËÕß¡“®“°°”≈—ß°“√º≈‘µ∑’Ë¡“°‡°‘𠧫“¡µâÕß°“√·≈–°“√∫√‘‚¿§∑’Ë™–≈Õµ—« „πªï 2543 ‚§√ß°“√∑’ˉ¥â√—∫°“√ à߇ √‘¡®“°§≥–°√√¡°“√ à߇ √‘¡°“√≈ß∑ÿπ¡’®”π«π 1,061 ‚§√ß°“√ ¡’¡Ÿ≈§à“ ‡ß‘π≈ß∑ÿπª√–¡“≥ 317,000 ≈â“π∫“∑ ¬Õ¥¢“¬∑’Ë¥‘π‡æ◊ËÕ°“√Õÿµ “À°√√¡ª√–¡“≥ 1,461 ‰√à (∑’Ë¡“ : CB Richard Ellis) ´÷Ëߵ˔°«à“¬Õ¥¢“¬ Ÿß ÿ¥„π™à«ßªï 2538 - 2539 ª√–¡“≥√âÕ¬≈– 80 „πªí®®ÿ∫—πµ≈“¥Õÿµ “À°√√¡√∂¬πµå‰¥âª√—∫µ—«®“°°“√æ÷ßË æ“µ≈“¥¿“¬„πª√–‡∑» à«π„À≠à¡“‡ªìπ°“√ àßÕÕ°‡æ‘¡Ë ¢÷πÈ ®–‡ÀÁπ‰¥â®“°„πªï 2543 ¡’¬Õ¥¢“¬∑’ˇæ‘Ë¡¢÷Èπ¿“¬„πª√–‡∑»®”π«π 270,000 §—π ·≈– àßÕÕ° 175,000 §—π ´÷Ë߇ª√’¬∫ ‡∑’¬∫®“°¬Õ¥¢“¬¿“¬„πª√–‡∑»ª√–¡“≥ 590,000 §—π „πªï 2539 ·≈–≈¥≈߇À≈◊Õ 144,000 §—π „πªï 2541 °≈¬ÿ∑∏å ¢Õß°“√ àßÕÕ°¢Õ߉∑¬„π¥â“πÕÿµ “À°√√¡√∂¬πµåπ’Ȫ√– ∫§«“¡ ”‡√Á®§àÕπ¢â“ß Ÿß ‚¥¬‡©æ“–Õ¬à“߬‘Ëß√∂¬πµå¢π“¥∫√√∑ÿ° 1 µ—π ´÷Ë߉¥â¡’°“√ àßÕÕ°‰ª¬—ߪ√–‡∑»ÕÕ ‡µ√‡≈’¬ ·Õø√‘°“ ¬ÿ‚√ª ≠’˪ÿÉπ·≈–Õ’°À≈“¬ª√–‡∑» Õ𓧵‡»√…∞°‘®¢Õߪ√–‡∑»‰∑¬¬—ß§ß ¥„ Õ¬Ÿà‚¥¬¡’Õÿµ “À°√√¡°“√‡°…µ√ Õ‘‡≈§∑√Õπ‘§ å ·≈–Õÿµ “À°√√¡ ¬“π¬πµå‡ªìπÕÿµ “À°√√¡∑’Ë √â“ß√“¬‰¥âÀ≈—°®“°°“√ àßÕÕ°¢Õߪ√–‡∑» „π¢≥–∑’Ë°“√¥”‡π‘π°“√‡æ◊ËÕ„Àâ∫√√≈ÿ¢âÕµ°≈ß π∏‘ —≠≠“∑“ß°“√§â“√–À«à“ߪ√–‡∑»„πÕ“‡´’¬π ª√–‡∑»‰∑¬®–¬—ߧßÕ¬Ÿà„π ∂“π–∑’Ë·¢Áß·°√àß∑’Ë ÿ¥„π¿Ÿ¡‘¿“§Õ“‡´’¬π ¡“µ√“°“√∑“ß°“√‡ß‘π°“√§≈—ßµà“ßÊ ¢Õß√—∞∫“≈®–™à«¬°√–µÿâπ°“√∫√‘‚¿§¿“¬„πª√–‡∑»∂÷ß·¡â§à“‡ß‘π∫“∑®–ÕàÕπµ—«≈ß µàÕ‰ª°Áµ“¡ ªí®®—¬∑’ˇÀ≈◊Õ∑’ˉ¡àÕ“®§“¥‰¥â«à“®–¡’º≈°√–∑∫µàÕª√–‡∑»‰∑¬¡“°πâÕ¬·§à‰Àπ‡°‘¥®“°§«“¡ÕàÕπ·Õ∑“ß ‡»√…∞°‘®¢Õß≠’˪ÿÉπ ·≈–°“√™–≈Õµ—«∑“߇»√…∞°‘®¢Õß À√—∞Õ‡¡√‘°“ ·≈–ª√–‡∑»Õ◊ËπÊ ¬—ߧߡ’§«“¡º—πº«πÕ¬Ÿà

ECONOMIC CHARTS

GDP Growth

(√âÕ¬≈–/Percentage)

12

9 5.9

6

4.2 4.0

3 SOURCE : Bank of Thailand

0

(√âÕ¬≈–/Percentage)

12

9 6

Agriculture Production Growth

(1.7) (10.2)

2539 2540 2541 2542 2543 1996 1997 1998 1999 2000

(ªï/Year)

√“¬ß“πª √–®”ªï 254 3 ∫ √‘ …— ∑ ‡ À ¡ √ “ ™æ— ≤ π “ ∑’Ë ¥‘ π ®Ì “ °— ¥ ( ¡ À “ ™π )

4.0

3

2.1 1.6

0

2539 2540 2541 2542 2543 1996 1997 1998 1999 2000

(0.5) (0.3)

(ªï/Year)


The economic climate in Thailand has been recovering modestly since the bottom in 1998 after the currency and financial meltdown of 1997. The Thailand economy is impacted by the deterioration of the regional ASEAN markets both as trading and investment markets, and by economic uncertainties in key export and investment markets of the U.S. and Japan. For 2000, the GDP growth index was projected to rise by 4.0 to 4.5 percent from the previous year. Manufacturing production growth rose by 3.1 percent with capacity utilization at 57.1 percent. Many industries including electronics and electrical appliances as well as automobile and auto parts showed a major increase in production from the previous year. The Private Consumption Index increased 2.9 percent from a year earlier. Exports in dollar terms rose by 19.6 percent. However, imports also rose by 31.3 percent from the 1999 level, narrowing the trade surplus. The inflation rate remains low at 1.6 percent for the year due to excess capacity and weak consumption despite increases in energy costs and a weak Baht. The Board of Investment (BOI) project approvals are gradually recovering with 1,061 projects approved representing an investment value of Baht 317 billion in 2000. Sales in Thailand of Industrial Land (source CB Richard Ellis) are estimated at 1,461 rai for 2000, still some 80 % below the peak levels of 1995 and 1996. The automotive market, initially dependant on domestic sales of 590,000 vehicles in 1996 dropping

5

to the low of domestic sales of 144,000 vehicles in 1998, is now stronger and more balanced. In 2000, the modest recovery continued with domestic sales of 270,000 vehicles along with 175,000 vehicle exports. Thailand’s export base strategy, particularly for 1 ton pick up platforms, has been successful with access to markets in Australia, South Africa, Europe, Japan, and many emerging markets. The economic prospects for Thailand remain promising with agriculture, electronics, and automotive generating considerable export earnings. As the ASEAN trading eventually materializes, Thailand remains the strongest positioned in the regional markets. The new government’s fiscal and monetary measures of deficit spending and rural populist programs may modestly increase consumption, although weakening the Baht further. It remains uncertain how disruptive the impact for Thailand will be of the continuing impact of a weak Japanese economy and new softness in the U.S. and other markets.

Industrial Production Growth

(√âÕ¬≈–/Percentage)

12 9

Private Consumption Growth

(√âÕ¬≈–/Percentage)

12 8.4

9 6.5

6

6

3

3.0

0

2539 2540 2541 2542 2543 1996 1997 1998 1999 2000

(ªï/Year)

0

6.9

6 3.0 2.9

3

0.1 (11.6)

(√âÕ¬≈–/Percentage)

12

9

6.8

Private Investment Growth

3

(0.8) (10.6)

2539 2540 2541 2542 2543 1996 1997 1998 1999 2000

(ªï/Year)

ANNUAL REPORT 2000 HEMARAJ LAND AND DEVELOPMENT PUBLIC COMPANY LIMITED

0

(20.3) (27.9) (0.7) 0.0 2539 2540 2541 2542 2543 1996 1997 1998 1999 2000

(ªï/Year)


NATURE OF BUSINESS ≈—°…≥–°“√ª√–°Õ∫∏ÿ√°‘® ‚§√ß°“√π‘§¡Õÿµ “À°√√¡

6

∫√‘…—∑ ‡À¡√“™æ—≤π“∑’Ë¥‘π ®”°—¥ (¡À“™π) ¬—ߧ߇πâπ°“√≈ß∑ÿπ„π‡¢µæ◊Èπ∑’Ëæ—≤π“™“¬Ωíòß∑–‡≈µ–«—πÕÕ° ´÷Ë߉¥â¡’ °“√≈ß∑ÿπæ—≤π“Õ¬à“ßµàÕ‡π◊ËÕß„π√–∫∫ “∏“√≥Ÿª‚¿§æ◊Èπ∞“π √«¡∂÷ß °≈ÿ¡à Õÿµ “À°√√¡‡§¡’ ∑à“‡√◊Õ¢π àߢÕ߇À≈«·≈– ‘π§â“ ∑“ßÀ≈«ß·ºàπ¥‘π ∑à“‡√◊Õæ“𑙬°√√¡ ∂“π’‰øøÑ“ ·À≈àßπÈ” °“√ ◊ËÕ “√‚∑√§¡π“§¡ ∑à“Õ“°“»¬“π ¡À“«‘∑¬“≈—¬ ‚√߇√’¬π ·≈–™ÿ¡™π ‡ªìπµâπ ‡À¡√“™‰¥âæ—≤π“π‘§¡Õÿµ “À°√√¡ 3 ·Ààß ∫πæ◊Èπ∑’Ë°«à“ 15,000 ‰√à ‰¥â·°à π‘§¡Õÿµ “À°√√¡™≈∫ÿ√’ (∫àÕ«‘π) π‘§¡ Õÿµ “À°√√¡µ–«—πÕÕ° (¡“∫µ“æÿ¥) ·≈–π‘§¡Õÿµ “À°√√¡Õ’ ‡∑‘√åπ´’∫Õ√å¥ (√–¬Õß) ‡ªìππ‘§¡Õÿµ “À°√√¡∑’Ë√à«¡¥”‡π‘π ß“π°—∫°“√π‘§¡Õÿµ “À°√√¡·Ààߪ√–‡∑»‰∑¬ ·≈–‰¥â√—∫°“√ à߇ √‘¡®“°§≥–°√√¡°“√ à߇ √‘¡°“√≈ß∑ÿπ·Ààߪ√–‡∑»‰∑¬ ‡À¡√“™ ‡ªìπ»Ÿπ¬å°≈“ß„π°“√®—¥À“ ª√– “πß“π ®—¥°“√·≈–„Àâ∫√‘°“√√–∫∫ “∏“√≥Ÿª‚¿§µà“ßÊ„π·µà≈–π‘§¡œ Õ“∑‘ ‚√ß∫”∫—¥πÈ”‡ ’¬ ‚√ߺ≈‘µπÈ”ª√–ª“ ·≈–®—¥„Àâ¡’ ∂“π’‰øøÑ“ ∂“π’√—∫ àß —≠≠“≥ „π∫“ßπ‘§¡œ √«¡∂÷ß°“√„Àâ ∫√‘°“√®—¥À“‰ÕπÈ” πÈ”ª√“»®“°·√à∏“µÿ‡æ◊ËÕ°“√Õÿµ “À°√√¡ ·≈–°“√„Àâ∫√‘°“√∫”√ÿß√—°…“ µ≈Õ¥®π°“√®—¥„Àâ¡’‚√ßß“π ¢π“¥‡≈Á° (SMEs) ·≈–Õ◊ËπÊ ‡æ◊ËÕ„Àâ∫√‘°“√·°à≈Ÿ°§â“´÷Ëß®–‡ªìπ°“√ª√–À¬—¥µâπ∑ÿπ¢ÕߺŸâª√–°Õ∫°“√„π√–¬–¬“« „πªï 2543 ‡À¡√“™¬—ߧ߄À⧫“¡ ”§—≠µàÕ°“√√—°…“§ÿ≥¿“æ ‘Ëß·«¥≈âÕ¡Õ¬à“ßµàÕ‡π◊ËÕß ‚¥¬π‘§¡Õÿµ “À°√√¡Õ’ ‡∑ √‘πå´’∫Õ√å¥ (√–¬Õß) ‰¥â√—∫‡≈◊Õ°‡ªìππ‘§¡Õÿµ “À°√√¡¥’‡¥àπªï 2541 ·≈– 2543 ( “¢“°“√®—¥°“√ ‘Ëß·«¥≈âÕ¡¥’‡¥àπ) ·≈– π‘§¡Õÿµ “À°√√¡µ–«—πÕÕ° (¡“∫µ“æÿ¥) ¬—߉¥â√—∫‡≈◊Õ°‡ªìππ‘§¡Õÿµ “À°√√¡¥’‡¥àπªï 2543 „π “¢“‡¥’¬«°—π ®“° ”π—°ß“ππ‚¬∫“¬·≈–·ºπ ‘Ëß·«¥≈âÕ¡ °√–∑√«ß«‘∑¬“»“ µ√å·≈– ‘Ëß·«¥≈âÕ¡Õ’°¥â«¬ πÕ°®“°π’È π‘§¡Õÿµ “À°√√¡∑—Èß 3 ·Àà߬—߉¥—√—∫°“√√—∫√Õß¡“µ√∞“π√–∫∫°“√®—¥°“√¥â“π ‘Ëß·«¥≈âÕ¡ ISO 14001 ®“° ∂“∫—π Bureau Veritas Quality International (BVQI) ‡À¡√“™¡ÿàß¡—Ëπ∑’Ë®–¥”‡π‘π°“√¥â“π°“√æ—≤π“ ‘Ëß·«¥≈âÕ¡„À⥒¬‘Ëߢ÷Èπ‡æ◊ËÕ°àÕ„À⇰‘¥ª√–‚¬™πå Ÿß ÿ¥ ·°à‚√ßß“πºŸâª√–°Õ∫°“√ ·≈–™ÿ¡™π„°≈⇧’¬ß π‘§¡Õÿµ “À°√√¡™≈∫ÿ√’ (∫àÕ«‘π) ‡ªìππ‘§¡∑’Ë¡’‚√ßß“πÕÿµ “À°√√¡‡À≈Á°¢π“¥„À≠à ™‘Èπ à«π¬“π¬πµå ™‘Èπ à«π Õ‘‡≈Á°∑√Õπ‘° å «— ¥ÿ°àÕ √â“ß ·≈–Õÿµ “À°√√¡∑—Ë«‰ª Õ’°∑—È߇¢µÕÿµ “À°√√¡‡æ◊ËÕ°“√ àßÕÕ°·≈–‚√ßß“π ”‡√Á®√Ÿª ∫πæ◊Èπ∑’Ë ‚§√ß°“√√«¡∑—Èß ‘Èπ 4,905 ‰√à ‚¥¬‚§√ß°“√√–¬–·√°·≈–√–¬–∑’Ë Õ߉¥â¡’°“√æ—≤𓇠√Á® ¡∫Ÿ√≥剪·≈â« à«π‚§√ß°“√ √–¬–∑’Ë “¡‰¥â¡’°“√æ—≤𓉪·≈â«∫“ß à«π π‘§¡Õÿµ “À°√√¡µ–«—πÕÕ° (¡“∫µ“æÿ¥) µ—ÈßÕ¬Ÿà„π∫√‘‡«≥°≈ÿà¡Õÿµ “À°√√¡ªî‚µ√‡§¡’ Õ.¡“∫µ“æÿ¥ ®.√–¬Õß ‡ªìπ π‘§¡∑’Ë √â“ߢ÷Èπ‡æ◊ËÕ√Õß√—∫°≈ÿà¡Õÿµ “À°√√¡Àπ—° Õ“∑‘‡™àπ ‡À≈Á° ªî‚µ√‡§¡’ ·≈–‡§¡’ ‚¥¬¡’√–∫∫ “∏“√≥Ÿª‚¿§¢π“¥„À≠à ´÷Ëß “¡“√∂®à“¬πÈ” ∫”∫—¥πÈ”‡ ’¬ ·≈–®à“¬‰øøÑ“‰¥â„πª√‘¡“≥∑’Ë Ÿß πÕ°®“°π’È¿“¬„ππ‘§¡œ¬—ß¡’∫√‘°“√Õ◊ËπÊ ‡™àπ °“√®—¥À“ ‰ÕπÈ” ‰øøÑ“(º≈‘µ‚¥¬∫√‘…—∑ æ≈—ßß“πÕÿµ “À°√√¡ ®”°—¥) πÈ”ª√“»®“°·√à∏“µÿ‡æ◊ËÕ°“√Õÿµ “À°√√¡(º≈‘µ‚¥¬∫√‘…—∑ Õ‘π ¥— ‡µ√’¬≈ «Õ‡µÕ√å ´—ææ≈“¬ ®”°—¥) ·≈–√–∫∫°“√«“ß∑àÕ‡æ◊ËÕ¢π àߢÕ߇À≈«·≈–°ä“´ ´÷Ëߥ”‡π‘π°“√‚¥¬∫√‘…—∑¬àÕ¬ (∫√‘…—∑ Õ’ ‡∑‘√åπ ‰ææå‰≈πå ‡´Õ√å«‘ ‡´ ®”°—¥) π‘§¡Õÿµ “À°√√¡Õ’ ‡∑‘√πå ´’∫Õ√å¥ (√–¬Õß) ‡ªìπ‚§√ß°“√√à«¡∑ÿπ√–À«à“ß∫√‘…∑— ‡À¡√“™æ—≤π“∑’¥Ë ‘π ®”°—¥ (¡À“™π) ·≈–∫√‘…—∑ Õ“À“√ ¬“¡ ®”°—¥ (¡À“™π) „πÕ—µ√“ à«π 60 : 40 ‡¡◊ËÕªï 2538 ‡æ◊ËÕ√Õß√—∫Õÿµ “À°√√¡¬“π¬πµå ™‘Èπ à«π ¬“π¬πµå «— ¥ÿ°àÕ √â“ß ™‘Èπ à«π‚≈À– ‘π§â“Õÿª‚¿§∫√‘‚¿§ Õ‘‡≈Á°∑√Õπ‘° å ·≈–Õÿµ “À°√√¡¢π“¥°≈“ß π‘§¡œ ·Ààßπ’È¡æ’ ◊Èπ∑’Ë∂÷ß 6,992 ‰√à µ—ÈßÕ¬ŸàÕ”‡¿Õª≈«°·¥ß ®—ßÀ«—¥√–¬Õß „°≈â√–∫∫ “∏“√≥Ÿª‚¿§æ◊Èπ∞“π∑—ÈßÀ≈“¬„π‡¢µ®—ßÀ«—¥™≈∫ÿ√’ Õ“∑‘‡™àπ ∑à“‡√◊Õ¢π àß ‘π§â“ ·À≈àß∑√—欓°√∫ÿ§§≈µ≈Õ¥®π·À≈àß —π∑π“°“√µà“ßÊ

√“¬ß“πª √–®”ªï 254 3 ∫ √‘ …— ∑ ‡ À ¡ √ “ ™æ— ≤ π “ ∑’Ë ¥‘ π ®Ì “ °— ¥ ( ¡ À “ ™π )


Industrial Estate Focus Hemaraj has concentrated on the industrial estate development in the Eastern Seaboard Region since the beginning of the Eastern Seaboard Development Program. The Eastern Seaboard Area has a concentrated infrastructure development to supporting the investors with the petrochemical complex, liquid and bulk ports, new highways, deep sea container ports, electricity substations & generations, water supply, communications, international airport, and universities, schools and communities., etc. Hemaraj’s three industrial estates of 6,000 acres (15,000 rai) are jointly managed with the Industrial Estate Authority of Thailand and receive promotion privileges from the Office of the Board of Investment, namely; Chonburi Industrial Estate (Bo Win), Eastern Industrial Estate (Map Ta Phut) and Eastern Seaboard Industrial Estate (Rayong). The infrastructure development of each industrial estate is supporting to the various types of industry. Hemaraj provides and manages the infrastructure on site such as waste water treatment, water supply, in some cases electricity, communications, as well as services of steam, demineralized water, facilities and maintenance services, and supporting mini and micro factories for small and medium enterprises (SMEs). All services enhance the customers achieving the lowest long-term cost of ownership. In 2000, the company’ s environmental achievements continued. The Eastern Seaboard Industrial Estate was the recipient of the Best Environmental Management, EIA Award by the Ministry of Science in 1998 and 2000. The Eastern Industrial Estate was also the recipient of the EIA Award in 2000. The three industrial estates were awarded the ISO 14001 Certification by BVQI. These will further enhance the efficiency of Hemaraj’s for the beneficiary of customers and communities. Chonburi Industrial Estate (Bo Win) is designed for the steel mills, auto parts, electronics, building materials and general industries. There is an export processing zone for export-oriented industry and ready build factory Mini factories. The project area is 4,905 Rai with Phase I and II completed, Phase III is under limited development. Eastern Industrial Estate (Map Ta Phut) is located in the Map Ta Phut Petrochemical Complex and designed for customers mainly from steel, petrochemical, and chemical industries. The infrastructure is designed to serve heavy industries requiring a high water, waste water, and power capabilities including optional utility services such as steam, private power, and de mineralized water. H-Power subsidiary cogeneration power plant (Industrial Power) and a de-mineralized water plant (Industrial Water) are on site. The provision of a pipe rack distribution network is available through subsidiary Eastern Pipeline Services. Eastern Seaboard Industrial Estate (Rayong), a 60/40 joint venture with Siam Food Products PLC, development started in 1995 for automotive and auto parts, building materials, metal processing, consumer goods, electronics, and medium industries. The area of 6,992 Rai is located in Pluak Daeng, Rayong in close proximity to the Chonburi coastal infrastructure, container port, and human and recreational resources.

ANNUAL REPORT 2000 HEMARAJ LAND AND DEVELOPMENT PUBLIC COMPANY LIMITED

7


π‘§¡Õÿµ “À°√√¡Õ’ ‡∑‘√åπ´’∫Õ√å¥ (√–¬Õß) °≈“¬‡ªìπ»Ÿπ¬å√«¡∑’˵—ÈߢÕßÕÿµ “À°√√¡¬“π¬πµå∑’Ë„À≠à∑’Ë ÿ¥·Ààß Àπ÷Ëß„π‚≈° ®“°°“√∑’Ë ÕÕ‚µâÕ—≈≈“¬·Õπ¥å (∫√‘…—∑√à«¡∑ÿπ√–À«à“ßøÕ√å¥ - ¡“ ¥â“) ‡®π‡πÕ√—≈ ¡Õ‡µÕ√å °≈ÿà¡∫√‘…—∑ ‚µ‚¬µâ“ 6 ∫√‘…∑— ·≈–Õÿµ “À°√√¡µàÕ‡π◊ÕË ßÕ’°°«à“ 55 ∫√‘…∑— ´÷ßË ‰¥â‡¢â“¡“µ—ßÈ ‚√ßß“π„ππ‘§¡œ ·Ààßπ’È ‰¥â·°à Õÿµ “À°√√¡°√–®° æ≈“ µ‘° °“√·ª√√Ÿª‚≈À– »Ÿπ¬å∫√‘° “√‡°’ˬ«°—∫‡À≈Á° °“√ªíö¡‚≈À– ‡§¡’ ·≈–Õÿµ “À°√√¡Õ◊Ëπ Ê Õ’°¡“°®ππ‘§¡ Õÿµ “À°√√¡Õ’ ‡∑‘√åπ´’∫Õ√å¥ (√–¬Õß) ‡ªìπ»Ÿπ¬å√«¡ºŸâº≈‘µ¬“π¬πµå„πª√–‡∑»‰∑¬·≈–‰¥â√—∫°“√¢π“ππ“¡«à“ ç¥’∑√Õ¬¥å ·Ààßµ–«—πÕÕ°é

‚§√ß°“√√–∫∫ “∏“≥Ÿª‚¿§

8

‡À¡√“™‰¥â°àÕµ—Èß∫√‘…—∑ ‡Õ™-‡æ“‡«Õ√å ®”°—¥ ¢÷Èπ„πªï 2540 ‚¥¬¡’«—µ∂ÿª√– ߧå∑’Ë®–æ—≤π“·≈–≈ß∑ÿπ„π‚§√ß°“√ æ≈—ßß“π‰øøÑ“¿“¬„µâ‚§√ß°“√°“√·ª√√Ÿª√—∞«‘ “À°‘®¢Õß°“√‰øøÑ“ΩÉ“¬º≈‘µ·Ààߪ√–‡∑»‰∑¬ (°øº.) „π‡¥◊Õπ°—𬓬πªï 2540 ‡À¡√“™‰¥â≈ßπ“¡„π —≠≠“√à«¡∑ÿπ —¥ à«π 50:50 °—∫∫√‘…—∑ ‡∑√§∑“‡∫≈ ‡Õ ‡Õ ®”°—¥ ´÷Ë߇ªìπºŸâπ”∑“ߥâ“πÕÿµ “À°√√¡ ‰øøÑ“·≈–°ä“´ ‚¥¬„π‰µ√¡“ ·√°¢Õߪï 2543 ‡À¡√“™¢“¬Àÿâπ¢Õ߇ՙ‡æ“‡«Õ√å „Àâ°—∫ ‡∑√§∑“‡∫≈ ‡Õ ‡Õ ‡æ◊ËÕ≈ß∑ÿπ „π∫√‘…—∑ ∫àÕ«‘π‡æ“‡«Õ√å ®”°—¥ ‚¥¬∫√‘…—∑ ‡∑√§∑“‡∫≈ ‡Õ ‡Õ ∂◊ÕÀÿâπ√âÕ¬≈– 75.001 ·≈–‡À¡√“™∂◊ÕÀÿâπ√âÕ¬≈– 24.999 ‡Õ™‡æ“‡«Õ√å ¡’∑ÿπ®¥∑–‡∫’¬π∑—Èß ‘Èπ 1,330 ≈â“π∫“∑ ∫√‘…—∑ æ≈—ßß“πÕÿµ “À°√√¡ ®”°—¥ ‰¥â°àÕµ—Èߢ÷Èπ„π‡¥◊Õπ惻®‘°“¬π 2537 ´÷Ëß¿“¬À≈—߉¥â°≈“¬‡ªìπ∫√‘…—∑¬àÕ¬ ¢Õß∫√‘…—∑ ‡Õ™-‡æ“‡«Õ√å ®”°—¥ ‡ªìπ∫√‘…—∑ºŸâº≈‘µ‰øøÑ“√“¬‡≈Á°∑’ˉ¥â√—∫ —¡ª∑“π®“°°“√‰øøÑ“ΩÉ“¬º≈‘µ·Ààߪ√–‡∑»‰∑¬ ‚√߉øøÑ“æ≈—ߧ«“¡√âÕπ√à«¡·≈–‰ÕπÈ”´÷Ëß„™â°ä“´∏√√¡™“µ‘‡ªìπ‡™◊ÈÕ‡æ≈‘ß “¡“√∂º≈‘µ°√–· ‰øøÑ“ ÿ∑∏‘‰¥â®”π«π 124.4 ‡¡°–«—µµå ‚¥¬‰øøÑ“®”π«π 110 ‡¡°–«—µµå ®–∂Ÿ°¢“¬„Àâ·°à°øº. ‰øøÑ“ à«π∑’ˇÀ≈◊Õ®–∂Ÿ°¢“¬„Àâ·°à‚√ßß“πÕÿµ “À°√√¡ „ππ‘§¡œ ‚√߉øøÑ“·Ààßπ’ȵ—ÈßÕ¬Ÿà„ππ‘§¡Õÿµ “À°√√¡µ–«—πÕÕ° „™â‡ß‘π≈ß∑ÿπ∑—Èß ‘Èπ 4,500 ≈â“π∫“∑ ∫√‘…—∑ ∫àÕ«‘π‡æ“‡«Õ√å ®”°—¥ ´÷Ë߇ªìπÕ’°Àπ÷Ëß∫√‘…—∑¬àÕ¬¢Õß∫√‘…—∑ ‡Õ™- ‡æ“‡«Õ√å ®”°—¥ °”≈—ßæ—≤π“‚√߉øøÑ“ ¢π“¥ 713 ‡¡°–«—µµå ‚¥¬„™â°ä“´∏√√¡™“µ‘‡ªìπ‡™◊ÈÕ‡æ≈‘ß·≈–‡ªìπÀπ÷Ëß„π‚§√ß°“√ºŸâº≈‘µ‰øøÑ“Õ‘ √–¢Õß °øº. ‚¥¬ ‚§√ß°“√π’ȵ—ÈßÕ¬Ÿà∑’Ëπ‘§¡Õÿµ “À°√√¡™≈∫ÿ√’ ∫√‘…—∑∫àÕ«‘π‡æ“‡«Õ√å·≈–°øº. ‰¥â¡’°“√≈ßπ“¡ —≠≠“´◊ÈÕ¢“¬‰øøÑ“‡ªìπ‡«≈“ 25 ªï ·≈–‰¥â¡’°“√≈ßπ“¡„π —≠≠“´◊ÈÕ¢“¬°ä“´∏√√¡™“µ‘°—∫°“√ªî‚µ√‡≈’¬¡·Ààߪ√–‡∑»‰∑¬ (ªµ∑.) „πªï 2540 ‚¥¬ ‡≈◊Õ°∫√‘…—∑Õ“√å µ√Õ߇ªìπºŸâ√—∫‡À¡“·≈–®–‡√‘Ë¡¥”‡π‘π°“√®à“¬°√–· ‰øøÑ“‡¢â“ Ÿà√–∫∫¢Õß°øº.„π«—π∑’Ë 1 ‡¡…“¬π 2545 ‚§√ß°“√π’È„™â‡ß‘π≈ß∑ÿπ∑—Èß ‘πÈ ª√–¡“≥ 390 ≈â“π¥Õ≈≈“√å √Õ. ¥â«¬°”Àπ¥°“√¥”‡π‘π°“√À“·À≈à߇ߑπ∑ÿπ®–·≈⫇ √Á®„π«—π∑’Ë 14 °√°Æ“§¡ 2544 °“√‰øøÑ“ΩÉ“¬º≈‘µ‰¥â¬‘π¬Õ¡∑’Ë®–ª√—∫Õ—µ√“´◊ÈÕ¢“¬‰øøÑ“°—∫ºŸâº≈‘µ‰øøÑ“Õ‘ √–´÷Ë߉¥â√—∫º≈°√–∑∫®“° Õ—µ√“·≈°‡ª≈’ˬπ·∫∫≈Õ¬µ—«´÷Ë߇√‘Ë¡¡’º≈µ—Èß·µà‡¥◊Õπ°√°Æ“§¡ 2540 ‚¥¬°øº. „À⧑¥§à“æ≈—߉øøÑ“√âÕ¬≈– 90 ∑’˺Ÿâº≈‘µ ‰øøÑ“Õ‘ √–®–‰¥â√—∫π—Èπ‡ª≈’ˬπ·ª≈ßµ“¡Õ—µ√“·≈°‡ª≈’ˬπ‰¥â ∫√‘…—∑ ‡Õ≈‚¬à ‡Õ™ ø“´‘≈’µ’È ·¡π‡π®‡¡π∑å ®”°—¥ ‡ªìπ°“√√à«¡∑ÿπ√–À«à“߇À¡√“™ °—∫ ∫√‘…—∑ ‡Õ≈‚¬à ®”°—¥ (∫√‘…—∑æ—≤π“ “∏“√≥Ÿª‚¿§™—Èππ”¢ÕßΩ√—Ë߇» ´÷Ë߇ªìπ∫√‘…—∑„π‡§√◊Õ¢Õß ‡∑√§∑“‡∫≈ (°≈ÿà¡´Ÿ‡Õ´ ) ·≈– ∫√‘…—∑ ‡µ’¬«Œß ’≈¡°√ÿäª ®”°—¥ (∫√‘…—∑™—Èππ”¥â“πß“π«‘»°√√—∫‡À¡“) ‚¥¬∫√‘…—∑‡√‘Ë¡®¥∑–‡∫’¬π‡¡◊ËÕ°√°Æ“§¡ 2543 µ—ÈßÕ¬Ÿà„ππ‘§¡ Õÿµ “À°√√¡Õ’ ‡∑√‘πå´’∫Õ√å¥ (√–¬Õß) „Àâ∫√‘°“√°“√®—¥°“√¥â“π “∏“√≥Ÿª‚¿§ (Facilities Management) ¥Ÿ·≈∫”√ÿß √—°…“·≈–√—∫ª√÷°…“ ∑—ßÈ „π¥â“π√–∫∫æ≈—ßß“π √–∫∫‡§√◊ËÕß°≈·≈–‰øøÑ“ πÈ”‡æ◊ËÕ°“√Õÿµ “À°√√¡ πÈ”‡ ’¬ √–∫∫°”®—¥¢Õ߇ ’¬ ‡∑§‚π‚≈¬’ ·≈–√–∫∫ “∏“√≥Ÿª‚¿§Õ◊Ëπ Ê ¿“¬„π ∂“πª√–°Õ∫°“√·°àºŸâª√–°Õ∫°“√Õÿµ “À°√√¡„πª√–‡∑»‰∑¬ ‡æ◊ËÕºŸâª√–°Õ∫°“√ “¡“√∂æ—≤π“∏ÿ√°‘®À≈—°‰¥âÕ¬à“߇µÁ¡ª√– ‘∑∏‘¿“æ

√“¬ß“πª √–®”ªï 254 3 ∫ √‘ …— ∑ ‡ À ¡ √ “ ™æ— ≤ π “ ∑’Ë ¥‘ π ®Ì “ °— ¥ ( ¡ À “ ™π )


The Eastern Seaboard Industrial Estate (Rayong) has become one of the most integrated automotive industrial estates in the world and dubbed the “Detroit of the East”. ESIE is home to AutoAlliance (Ford & Mazda Joint Venture), General Motors, along with 6 Toyota group and over 55 automotive related companies to date including glass, plastics, metal processing, steel service centers, forging, chemical and other related activities. This is the heart of integrated automotive suppliers in Thailand.

Infrastructure H-Power Company Limited was formed in 1997 by Hemaraj for the purpose of investing in power projects within the context of the privatization of power to the Electricity Generating Authority of Thailand (EGAT). In September of 1997, Hemaraj partnered equally H-Power with Tractebel S.A., the Belgian electricity and gas utility. In the first quarter of 2000, Hemaraj reduced its stake in H-Power in order to fund the Bowin Power IPP project, with Tractebel subsequently holding 75.001% and Hemaraj 24.999%. H-Power’s registered capital is Baht 1,330 million. Established since November 1994, the H-Power subsidiary Industrial Power Company (IP) project is a gas fired co-generation power plant designed to generate a capacity of 124.4 MW (net electricity) and 100 tons per hour of steam segregated into two phases. IP’s facility provides 110 MW of electricity to EGAT under the Small Power Producer (SPP) program and both electricity, steam, and demineralized water to industrial customers. The plant is located in Hemaraj’s Eastern Industrial Estate, with a total investment of Baht 4,500 million. Bowin Power Company Limited, H-Power subsidiary, is developing a 713 MW natural gas-fired Alstrom combined cycle power plant under EGAT’s Independent Power Producers (IPP) program. Bowin Power is located in Hemaraj’s Chonburi Industrial Estate. Bowin Power signed a 25 year Power Purchase Agreement (PPA) with EGAT and a 25 year Gas Supply Agreement (GSA) with the Petroleum Authority of Thailand (PTT) in 1997. The commercial operation date in supplying power to the EGAT is scheduled for April 1, 2002. The project cost is approximately USD 390 million with project finance completed on July 14, 2001. The IPP projects were included by EGAT in the indexing of the power capacity tariff to 90% of the fluctuations of the U.S. Dollar after the Baht floatation in July 1997. Elyo- H Facilities Management Limited is the joint venture company of Hemaraj, Elyo group of France (a Tractebel subsidiary and part of the worldwide Suez group) and Teo Hong Silom Group (a well known group of supplier/ engineering contractor). Elyo H-FM was registered in July 2000 at Eastern Seaboard Industrial Estate (Rayong). Elyo-H FM was established to serve manufacturer’s need for outsourcing facilities management maintenance and utility management services.

ANNUAL REPORT 2000 HEMARAJ LAND AND DEVELOPMENT PUBLIC COMPANY LIMITED

9


GENARAL INFORMATION ¢âÕ¡Ÿ≈∑—Ë« ‰ª ¢âÕ¡Ÿ≈∑—Ë«‰ª/ General Information ∫√‘…—∑ Name ∫√‘…—∑ ‡À¡√“™æ—≤π“∑’Ë¥‘π ®”°—¥ (¡À“™π) ∑–‡∫’¬π‡≈¢∑’Ë ∫¡®. 141 ∑ÿπ®¥∑–‡∫’¬π 327,000,000 Àÿâπ ∑ÿπ∑’ËÕÕ° 70,790,777 Àÿâπ Hemraj Land And Development Public Company Limited Registration No. 141 Share Capital 327,000,000 shares Issued 70,790,777 shares

∑’ËÕ¬Ÿà

‚§√ß √â“ß√“¬‰¥â/ Revenue Structure

ª√–‡¿∑°‘®°“√

∑ÿπ™”√–·≈â« % (≈â“π∫“∑) °“√≈ß∑ÿπ 2543 Nature of Business Paid Capital % of (Mil.Baht) Investment 2000

Address

‡≈¢∑’Ë 9 ™—Èπ 18 Õ“§“√¬Ÿ‡ÕÁ¡∑“«‡«Õ√å æ—≤π“Õ —ßÀ“√‘¡∑√—æ¬å ∂.√“¡§”·Àß «πÀ≈«ß °√ÿ߇∑æœ 10250 ‚∑√»—æ∑å (662) 719-9555 ‚∑√ “√ (662) 719-9546-7 18th Floor, UM Tower, Industrial Estate 9 Ramkhamhaeng Rd., Suanluang, Developer Bangkok 10250 Tel. (662) 719-9555 Fax (662) 719-9546-7 www.hemaraj.com E-mail : sales@hemaraj.com

708

%

√“¬‰¥â (≈â“π∫“∑) 2542 % 2541 Revenue ( Mil.Baht) 1999 % 1998

138.11

20

285.02

35

565.53

31

%

% %

∫√‘…—∑¬àÕ¬ SUBSIDIARY COMPANIES Hemaraj International Limited (1)

10

Richie & Duckworth, 2nd Floor Zephyr House, Mary Street, P.O.Box 709, George Town, Grand Cayman Islands. H-International (BVI) Romasco Place, Wickhams Cay 1, Company Limited (2) P. O. Box 3140, Road Town, Tortola British Virgin Islands. ∫√‘…—∑ Õ’ ‡∑‘√åπÕ‘π¥— ‡µ√’¬≈‡Õ ‡µ∑ ®”°—¥ ‡≈¢∑’Ë 9 ™—Èπ 18 Õ“§“√¬Ÿ‡ÕÁ¡∑“«‡«Õ√å ∂.√“¡§”·Àß «πÀ≈«ß °√ÿ߇∑æœ 10250 Eastern Industrial Estate Co., Ltd. 18th Floor. UM Tower, 9 Ramkhamhaeng Road, Suanluang, Bangkok 10250 ∫√‘…—∑ Õ’ ‡∑‘√åπ‰ææå‰≈π凴Õ√å«‘ ‡´ ®”°—¥ ‡≈¢∑’Ë 9 ™—Èπ 18 Õ“§“√¬Ÿ‡ÕÁ¡∑“«‡«Õ√å ∂.√“¡§”·Àß «πÀ≈«ß °√ÿ߇∑æœ 10250 Eastern Pipeline Service Co., Ltd. (3) 18th Floor. UM Tower, 9 Ramkhamhaeng Road, Suanluang, Bangkok 10250 ∫√‘…—∑ Õ’ ‡∑‘√åπ´’∫Õ√å¥Õ‘π¥— ‡µ√’¬≈ ‡≈¢∑’Ë 9 ™—Èπ 18 Õ“§“√¬Ÿ‡ÕÁ¡∑“«‡«Õ√å ‡Õ ‡µ∑ (√–¬Õß) ®”°—¥ ∂.√“¡§”·Àß «πÀ≈«ß °√ÿ߇∑æœ 10250 Eastern Seabord Industrial Estate 18th Floor. UM Tower, (Rayong) Co., Ltd. 9 Ramkhamhaeng Road, Suanluang, Bangkok 10250

Holding Company

Holding Company

æ—≤π“Õ —ßÀ“√‘¡∑√—æ¬å

$1,000 100 ($1 = 25.29 Baht)

$2,000

100

30.16

4

20.24

2

517.08

29

400

99.99

195.79

29

145.74

18

59.36

3

60

99.99

16.42

2

11.60

1

2.11

358

60

437.79

65

373.55

45

297.27

17

1,205

24.99

(138.28)

(20)

(6.96)

(1)

352.21

20

Industrial Estate Developer ∫√‘°“√„Àâ‡™à“«“ß∑àÕ ¢π∂à“¬«—µ∂ÿ Pipe Rack Retal

æ—≤π“Õ —ßÀ“√‘¡∑√—æ¬å

Industrial Estate Developer

∫√‘…—∑√à«¡ ASSOCIATED COMPANIES ∫√‘…—∑ ‡Õ™-‡æ“‡«Õ√å ®”°—¥

H-Power Company Limited

‡≈¢∑’Ë 9 ™—Èπ 20 Õ“§“√¬Ÿ‡ÕÁ¡∑“«‡«Õ√å Holding Company ∂.√“¡§”·Àß «πÀ≈«ß °√ÿ߇∑æœ 10250 20th Floor. UM Tower, 9 Ramkhamhaeng Road, Suanluang, Bangkok 10250

√“¬ß“πª √–®”ªï 254 3 ∫ √‘ …— ∑ ‡ À ¡ √ “ ™æ— ≤ π “ ∑’Ë ¥‘ π ®Ì “ °— ¥ ( ¡ À “ ™π )


¢âÕ¡Ÿ≈∑—Ë«‰ª/ General Information ∫√‘…—∑ Name

∑’ËÕ¬Ÿà Address

∫√‘…—∑ æ≈—ßß“πÕÿµ “À°√√¡ ®”°—¥

‡≈¢∑’Ë 9 ™—Èπ 20 Õ“§“√¬Ÿ‡ÕÁ¡∑“«‡«Õ√å ∂.√“¡§”·Àß «πÀ≈«ß °√ÿ߇∑æœ 10250 Industrial Power 20th Floor. UM Tower, Company Limited (4) 9 Ramkhamhaeng Road, Suanluang, Bangkok 10250 ∫√‘…—∑ ‡Õ™-Õ‘πø√“ ®”°—¥ ‡≈¢∑’Ë 9 ™—Èπ 20 Õ“§“√¬Ÿ‡ÕÁ¡∑“«‡«Õ√å ∂.√“¡§”·Àß «πÀ≈«ß °√ÿ߇∑æœ 10250 H-Infra Company Limited (4) 20th Floor. UM Tower, 9 Ramkhamhaeng Road, Suanluang, Bangkok 10250 ∫√‘…—∑ ‚Õ‡ªÕ√å‡√™—Ëπ ‡æ“‡«Õ√å ‡≈¢∑’Ë 9 ™—Èπ 20 Õ“§“√¬Ÿ‡ÕÁ¡∑“«‡«Õ√å ‡´Õ√å«‘ ‡´ ®”°—¥ ∂.√“¡§”·Àß «πÀ≈«ß °√ÿ߇∑æœ 10250 Operation Power Services 20th Floor. UM Tower, Company Limited (4) 9 Ramkhamhaeng Road, Suanluang, Bangkok 10250 Pinago Services Limited P. O. Box 957,Offshore Centre, Road Town, Tortola, British Virgin Islands ∫√‘…—∑ ∫àÕ«‘π ‡æ“‡«Õ√å ®”°—¥ ‡≈¢∑’Ë 9 ™—Èπ 20 Õ“§“√¬Ÿ‡ÕÁ¡∑“«‡«Õ√å ∂.√“¡§”·Àß «πÀ≈«ß °√ÿ߇∑æœ 10250 Bowin Power Company Limited (4) 20th Floor. UM Tower, 9 Ramkhamhaeng Road, Suanluang, Bangkok 10250 ∫√‘…—∑ Õ‘π¥— ‡µ√’¬≈ «Õ‡µÕ√å ‡≈¢∑’Ë 9 ™—Èπ 20 Õ“§“√¬Ÿ‡ÕÁ¡∑“«‡«Õ√å ´—ææ≈“¬ ®”°—¥ ∂.√“¡§”·Àß «πÀ≈«ß °√ÿ߇∑æœ 10250 Industrial Water Supply 20th Floor. UM Tower, Company Limited (4) 9 Ramkhamhaeng Road, Suanluang, Bangkok 10250 ∫√‘…—∑ ‡Õ≈‚¬à-‡Õ™ ø“´‘≈’µ’È ‡≈¢∑’Ë 107/1 À¡Ÿà 4 π‘§¡Õÿµ “À°√√¡ ·¡π‡π®‡¡π∑å ®”°—¥ Õ’ ‡∑‘√åπ´’∫Õ√å¥(√–¬Õß) ª≈«°·¥ß √–¬Õß Elyo-H Facilities Management 107/1 Moo 4 Eastern Seaboard Limited. Industrial Estate (Rayong) Pluakdeang, Rayong ¬Õ¥√«¡√“¬‰¥â¢Õß∫√‘…—∑ ‡À¡√“™æ—≤π“∑’Ë¥‘π ®”°—¥ (¡À“™π) ·≈– ∫√‘…—∑œ¬àÕ¬ Total Revenue : Hemaraj Land And Development PLC. and Subsidiaries À¡“¬‡Àµÿ / Remark 1) ®—¥µ—Èß„π Cayman Islands 2) ®—¥µ—ÈßÕ“≥“‡¢µ¢Õß British Virgin Islands 3) ‡ªìπ∫√‘…—∑¬àÕ¬¢Õß ∫√‘…—∑ Õ’ ‡∑‘√åπÕ‘π¥— ‡µ√’¬≈‡Õ ‡µ∑ ®”°—¥ 4) ∂◊ÕÀÿâπ∑“ßÕâÕ¡‚¥¬ºà“π∫√‘…—∑ ‡Õ™-‡æ“‡«Õ√å ®”°—¥

‚§√ß √â“ß√“¬‰¥â/ Revenue Structure

ª√–‡¿∑°‘®°“√

∑ÿπ™”√–·≈â« % (≈â“π∫“∑) °“√≈ß∑ÿπ 2543 Nature of Business Paid Capital % of (Mil.Baht) Investment 2000 ¢“¬æ≈—ßß“π‰øøÑ“ ·≈–‰ÕπÈ”

788

24.99

Holding Company

1

24.99

∫√‘À“√·≈–¥Ÿ·≈ ‚√߉øøÑ“

1

24.99

% %

√“¬‰¥â (≈â“π∫“∑) 2542 % Revenue ( Mil.Baht) 1999 %

2541

%

1998

%

Co-Generation Power Plant

Operation & Maintenance for Power Plant Holding Company

24.99

11 ºŸâº≈‘µ‰øøÑ“Õ‘ √– (IPP)

733

24.99

º≈‘µπÈ”‡æ◊ËÕ°“√Õÿµ “À°√√¡ 21

24.99

Independent Power Producer (IPP)

Demineralised Water Plant „Àâ∫√‘°“√‡°’ˬ«°—∫ √–∫∫ “∏“√≥Ÿª‚¿§

4

39.99

Facilities Management Services 679.99

1) 2) 3) 4)

Incorporated in the Cayman Islands Incorporated in the Territory of the British Virgin Islands Subsidiary of Eastern Industrial Estate Indirectly held through H-Power

ANNUAL REPORT 2000 HEMARAJ LAND AND DEVELOPMENT PUBLIC COMPANY LIMITED

100

829.19

100

1,793.56

100


SHAREHOLDING STRUCTURE & MANAGEMENT ‚§√ß √â“ß°“√∂◊ÕÀÿâπ·≈–°“√®—¥°“√ √“¬™◊ËÕºŸâ∂◊ÕÀÿâπ√“¬„À≠à 10 √“¬·√° ≥ «—π∑’Ë 28 ‡¡…“¬π 2543 («—πªî¥ ¡ÿ¥∑–‡∫’¬πºŸâ∂◊ÕÀÿâπ) First 10 Hemaraj Land And Development’s Shareholders as at 28 April 2000 (The closing date of share register book)

≈”¥—∫∑’Ë

™◊ËÕ °ÿ≈

®”π«πÀÿâπ

% ¢Õß®”π«πÀÿâπ∑—ÈßÀ¡¥

Item

Shareholders

No. of Shares

% of All Shares

1. 2. 3. 4. 5. 6. 7. 8. 9. 10.

π“¬∏ß™—¬ »√’ ¡∫Ÿ√≥“ππ∑å Mr. Thongchai Srisomburananonta ∫√‘…—∑ ´—π‡∑§°√ÿäª ®”°—¥ (¡À“™π) Sun Tech Group Public Co., Ltd. 𓬠«— ¥‘Ï ÀÕ√ÿà߇√◊Õß Mr. Sawasdi Horrungruang 𓬠—¡ƒ∑∏‘Ï ‡Õ◊ÈÕ‚™µ‘æ≥‘™ Mr. Sumrit Eahchotipanij π“¬∂“«√ Õπ—πµå§Ÿ»√’ Mr. Thavorn Anankusri π. .πÿ™π“√∂ ÀÕ√ÿà߇√◊Õß Miss Nuchanart Horrungruang HSBC (Singapore) nominees Pte. Ltd. Gamma Capital Fund π“¬Õ¿‘™“µ‘ ‡ß‘πÕ¬Ÿà Mr. Apichad Ngoenyoo 𓬉 « ÀÕ√ÿà߇√◊Õß Mr. Savai Horrungruang

12,805,335 12,111,806 7,310,000 3,357,100 2,700,000 2,515,275 2,388,230 2,387,900 1,500,000 1,100,000

18.09 17.11 10.33 4.74 3.90 3.55 3.37 3.37 2.12 1.55

‚§√ß √â“ß°“√®—¥Õߧå°√¢Õß ∫¡®.‡À¡√“™æ—≤π“∑’Ë¥‘π ≥ «—π∑’Ë 31 ∏—𫓧¡ 2543 12

The Company's organization structure as of December 31, 2000 ºŸâ∂◊ÕÀÿâπ

Shareholders §≥–°√√¡°“√∫√‘…—∑ Board of Directors §≥–°√√¡°“√∫√‘À“√ Executive Committee

§≥–°√√¡°“√µ√«® Õ∫ Audit Committee

°√√¡°“√ºŸâ®—¥°“√ President & CEO

µ√«® Õ∫¿“¬„π Internal Audit

ºŸâ™à«¬°√√¡°“√ºŸâ®—¥°“√ Senior Vice President ΩÉ“¬°“√µ≈“¥ Corporate Marketing

ΩÉ“¬≈Ÿ°§â“ —¡æ—π∏å Customer Development

ΩÉ“¬æ—≤𓂧√ß°“√ Development

ºŸâ™à«¬°√√¡°“√ºŸâ®—¥°“√ Senior Vice President ΩÉ“¬ªÆ‘∫—µ‘°“√π‘§¡œ IE. Operations

ΩÉ“¬æ—≤π“∏ÿ√°‘® Business Development

ΩÉ“¬°“√‡ß‘π Finance

ΩÉ“¬∫—≠™’ Account

ΩÉ“¬ “√ π‡∑» Planning & Information Systems

√“¬ß“πª √–®”ªï 254 3 ∫ √‘ …— ∑ ‡ À ¡ √ “ ™æ— ≤ π “ ∑’Ë ¥‘ π ®Ì “ °— ¥ ( ¡ À “ ™π )


§≥–°√√¡°“√∫√‘…—∑ 1. 2. 3. 4. 5.

𓬠«— ¥‘Ï ÀÕ√ÿà߇√◊Õß ª√–∏“π°√√¡°“√ 6. 𓬇¥«‘¥ √‘™“√å¥ π“√å‚¥π °√√¡°“√ π“¬∏ß™—¬ »√’ ¡∫Ÿ√≥“ππ∑å °√√¡°“√ 7. π“¬ªï‡µÕ√å ®ÕÀåπ ‡ÕÁ¥¡—π —π °√√¡°“√Õ‘ √– π“¬∂“«√ Õπ—πµå§Ÿ»√’ °√√¡°“√ 8. π“ßæ√√≥’ «√«ÿ≤‘®ß ∂‘µ °√√¡°“√Õ‘ √– 𓬪√–∑’ª ‰µ√‚≈À°– °√√¡°“√ 9. 𓬫‘«—≤πå ®‘√—∞µ‘°“≈ °ÿ≈ °√√¡°“√ 𓬠ÿ∑∏‘æ—π∏ÿå ®“√ÿ¡≥’ °√√¡°“√Õ‘ √– - §≥–°√√¡°“√∫√‘…∑— ¡’Õ”π“®Àπâ“∑’®Ë —¥°“√∫√‘…∑— „À⇪ìπ‰ªµ“¡°ÆÀ¡“¬ «—µ∂ÿª√– ߧå·≈–¢âÕ∫—ߧ—∫¢Õß∫√‘…∑— µ≈Õ¥®π¡µ‘¢Õß∑’ªË √–™ÿ¡ºŸ∂â Õ◊ Àÿπâ

§≥–°√√¡°“√µ√«® Õ∫ 1. 𓬠ÿ∑∏‘æ—π∏ÿå ®“√ÿ¡≥’ ª√–∏“π°√√¡°“√µ√«® Õ∫ 2. π“¬ªï‡µÕ√å ®ÕÀåπ ‡ÕÁ¥¡—π —π °√√¡°“√µ√«® Õ∫ 3. π“ßæ√√≥’ «√«ÿ≤‘®ß ∂‘µ °√√¡°“√µ√«® Õ∫ - §≥–°√√¡°“√µ√«® Õ∫¢Õß∫√‘…—∑¡’¢Õ∫‡¢µ Àπâ“∑’Ë ·≈–§«“¡√—∫º‘¥™Õ∫·≈–√“¬ß“πµàÕ§≥–°√√¡°“√∫√‘…—∑¥—ßµàÕ‰ªπ’È 1. Õ∫∑“π„Àâ∫√‘…—∑¡’°“√√“¬ß“π∑“ß°“√‡ß‘πÕ¬à“ß∂Ÿ°µâÕß·≈–‡æ’¬ßæÕ 2. Õ∫∑“π„Àâ∫√‘…—∑¡’√–∫∫°“√§«∫§ÿ¡¿“¬„π (Internal Control) ·≈–°“√µ√«® Õ∫¿“¬„π (Internal Audit) ∑’ˇÀ¡“– ¡·≈–¡’ª√– ‘∑∏‘º≈ 3. Õ∫∑“π„Àâ∫√‘…—∑ªØ‘∫—µ‘µ“¡°ÆÀ¡“¬«à“¥â«¬À≈—°∑√—æ¬å·≈–µ≈“¥À≈—°∑√—æ¬å ¢âÕ°”Àπ¥¢Õßµ≈“¥À≈—°∑√—æ¬å À√◊Õ°ØÀ¡“¬∑’ˇ°’ˬ«¢âÕß °—∫∏ÿ√°‘®¢Õß∫√‘…—∑ 4. æ‘®“√≥“ §—¥‡≈◊Õ° ‡ πÕ·µàßµ—Èß·≈–‡ πÕ§à“µÕ∫·∑πºŸâ Õ∫∫—≠™’¢Õß∫√‘…—∑ 5. æ‘®“√≥“°“√‡ªî¥‡º¬¢âÕ¡Ÿ≈¢Õß∫√‘…—∑„π°√≥’∑’ˇ°‘¥√“¬°“√∑’ˇ°’ˬ«‚¬ß°—π À√◊Õ√“¬°“√∑’ËÕ“®¡’§«“¡¢—¥·¬âß∑“ߺ≈ª√–‚¬™πå„Àâ¡’§«“¡ ∂Ÿ°µâÕß·≈–§√∫∂â«π 6. ®—¥∑”√“¬ß“π°“√ Õ∫∑“π°‘®°“√¢Õߧ≥–°√√¡°“√µ√«® Õ∫‡ªî¥‡º¬‰«â„π√“¬ß“πª√–®”ªï¢Õß∫√‘…—∑ √«¡∑—Èß„À⧫“¡‡ÀÁπ‡°’Ë¬«°—∫ °√–∫«π°“√®—¥∑”·≈–°“√‡ªî¥‡º¬¢âÕ¡Ÿ≈„π√“¬ß“π∑“ß°“√‡ß‘π ·≈–§«“¡‡ÀÁπ‡°’Ë¬«°—∫√–∫∫°“√§«∫§ÿ¡¿“¬„π¢Õß∫√‘…—∑ ≈ßπ“¡‚¥¬ ª√–∏“π§≥–°√√¡°“√µ√«® Õ∫ 7. √“¬ß“π°“√¥”‡π‘πß“π¢Õߧ≥–°√√¡°“√µ√«® Õ∫„Àâ§≥–°√√¡°“√¢Õß∫√‘…—∑∑√“∫‡ªìπª√–®” Õ¬à“ßπâÕ¬‰µ√¡“ ≈– 1 §√—Èß 8. √à«¡„À⧫“¡‡ÀÁπ„π°“√æ‘®“√≥“°“√·µàßµ—Èß °“√∂Õ¥∂Õπ º≈ß“π·≈–§à“µÕ∫·∑π¢ÕߺŸâµ√«® Õ∫¿“¬„π 9. ªØ‘∫—µ‘°“√Õ◊Ëπ„¥µ“¡∑’˧≥–°√√¡°“√¢Õß∫√‘…—∑¡Õ∫À¡“¬¥â«¬§«“¡‡ÀÁπ™Õ∫®“°§≥–°√√¡°“√µ√«® Õ∫

§≥–°√√¡°“√∫√‘À“√ 1. 𓬠«— ¥‘Ï ÀÕ√ÿà߇√◊Õß ª√–∏“π°√√¡°“√∫√‘À“√ 4. 𓬪√–∑’ª ‰µ√‚≈À°– √Õߪ√–∏“π°√√¡°“√∫√‘À“√ 2. π“¬∏ß™—¬ »√’ ¡∫Ÿ√≥“ππ∑å √Õߪ√–∏“π°√√¡°“√∫√‘À“√ 5. 𓬇¥«‘¥ √‘™“√å¥ π“√å‚¥π °√√¡°“√∫√‘À“√ 3. π“¬∂“«√ Õπ—πµå§Ÿ»√’ √Õߪ√–∏“π°√√¡°“√∫√‘À“√ 6. 𓬫‘«—≤πå ®‘√—∞µ‘°“≈ °ÿ≈ °√√¡°“√∫√‘À“√ §≥–°√√¡°“√∫√‘À“√¡’Õ”π“®Àπâ“∑’Ë∫√‘À“√ß“π §«∫§ÿ¡¥Ÿ·≈°‘®°“√¢Õß∫√‘…—∑µ“¡∑’˧≥–°√√¡°“√∫√‘…—∑¡Õ∫À¡“¬ À√◊Õ¡’¡µ‘

§≥–ºŸâ∫√‘À“√ 1. 2. 3. 4.

𓬇¥«‘¥ √‘™“√å¥ π“√å‚¥π °√√¡°“√ºŸâ®—¥°“√ 5. 𓬻‘√‘»—°¥‘Ï °‘®√—°…“ 𓬫‘«—≤πå ®‘√—∞µ‘°“≈ °ÿ≈ ºŸâ™à«¬°√√¡°“√ºŸâ®—¥°“√ 6. π“ß “« ¡„® «™‘√Àâ“ π“¬§”ŒÕß √—»¡’ ºŸâÕ”π«¬°“√ΩÉ“¬ªØ‘∫—µ‘°“√ 7. π“ß “«ªƒ…¥“ ∑Õß«‘‡»…°ÿ≈ π“¬∏π‘π∑√å ∑√—æ¬å∫ÿ≠‡√◊Õß ºŸâÕ”π«¬°“√ΩÉ“¬æ—≤π“ 8. 𓬇ºà“æ‘∑¬“ ¡ÿ∑√°≈‘π - ºŸâ∫√‘À“√¡’Àπâ“∑’Ë®—¥°“√°‘®°“√∑—Èߪ«ßµ“¡∑’Ë°√√¡°“√∫√‘À“√¡Õ∫À¡“¬À√◊Õ¡’¡µ‘

√ÕߺŸâÕ”π«¬°“√ΩÉ“¬∫—≠™’ √ÕߺŸâÕ”π«¬°“√ΩÉ“¬°“√‡ß‘π ºŸâ®—¥°“√ΩÉ“¬°“√µ≈“¥ ºŸâ®—¥°“√ΩÉ“¬ “√ π‡∑»

°“√ √√À“°√√¡°“√·≈–ºŸâ∫√‘À“√ „π°“√ √√À“°√√¡°“√¢Õß∫√‘…—∑ §≥–°√√¡°“√∫√‘…—∑®–‡ªìπºŸâ殑 “√≥“·≈–‡ πÕ™◊ËÕ°√√¡°“√„À¡àµàÕ∑’˪√–™ÿ¡ºŸâ∂Õ◊ Àÿπâ ‡æ◊ËÕæ‘®“√≥“·µàßµ—Èß ”À√—∫ °“√ √√À“ºŸâ∫√‘À“√¡Õ∫À¡“¬„Àâ°√√¡ºŸâ®—¥°“√‡ªìπºŸâæ‘®“√≥“

§à“µÕ∫·∑πºŸâ∫√‘À“√ §à“µÕ∫·∑π∑’ˇªìπµ—«‡ß‘π §à“µÕ∫·∑π°√√¡°“√∫√‘…—∑ „πªï 2543 √«¡ 12 √“¬ ( ≥ «—π∑’Ë 31 ∏—𫓧¡ 2543 ¡’®”π«π 9 √“¬ ) ‡∑à“°—∫ 16,979,443.81 ∫“∑ ‚¥¬‡ªìπ §à“µÕ∫·∑π„π√Ÿª ‡∫’Ȭª√–™ÿ¡ ·≈–∫”‡ÀπÁ®°√√¡°“√ §à“µÕ∫·∑π√«¡°√√¡°“√∫√‘À“√·≈–ºŸâ∫√‘À“√ „πªï 2543 √«¡ 10 √“¬ ‡∑à“°—∫ 24,145,597.39 ∫“∑

°“√°”°—∫¥Ÿ·≈°‘®°“√ §≥–°√√¡°“√∫√‘…—∑‰¥â¡’°“√ªØ‘∫—µ‘µ“¡¢âÕæ÷ߪؑ∫—µ‘∑’Ë¥’ ”À√—∫°√√¡°“√∫√‘…—∑®¥∑–‡∫’¬π (Code of Best Practice) ∑’ˇªìπ‰ªµ“¡·π«∑“ß ¢Õßµ≈“¥À≈—°∑√—æ¬å ‡æ◊ËÕ √â“ߧ«“¡‡™◊ËÕ¡—Ëπ·°àºŸâ∂◊ÕÀÿâπ ºŸâ≈ß∑ÿπ ·≈–ºŸâ∑’ˇ°’ˬ«¢âÕß

°“√¥Ÿ·≈‡√◊ËÕß°“√„™â¢âÕ¡Ÿ≈¿“¬„π ∫√‘…—∑ ‰¥â·®âß„À⺟â∫√‘À“√ √—∫∑√“∫‡°’ˬ«°—∫¢âÕ∫—ߧ—∫ À≈—°‡°≥±å ‡ß◊ËÕπ‰¢·≈–«‘∏’°“√ ®—¥∑”·≈–‡ªî¥‡º¬√“¬ß“π°“√∂◊ÕÀ≈—°∑√—æ¬åµàÕ§≥–°√√¡°“√ °”°—∫À≈—°∑√—æ¬åœ ‚¥¬µ“¡¢âÕ∫—ߧ—∫¢Õßµ≈“¥À≈—°∑√—æ¬åœ ∫√‘…—∑®– “¡“√∂∑√“∫∂÷ß°“√‡ª≈’ˬπ·ª≈ß°“√∂◊Õ§√ÕßÀ≈—°∑√—æ¬å¢ÕߺŸâ∫√‘À“√¥â«¬

°“√§«∫§ÿ¡¿“¬„π §≥–°√√¡°“√¡’§«“¡‡ÀÁπ«à“ √–∫∫°“√§«∫§ÿ¡¿“¬„π¢Õß∫√‘…—∑ ·≈–°“√µ‘¥µ“¡¥Ÿ·≈°“√¥”‡π‘πß“π¢Õß∫√‘…—∑¬àÕ¬„π°“√ªÑÕß°—π∑√—æ¬å ‘π¢Õß ∫√‘…—∑·≈–∫√‘…—∑¬àÕ¬Õ—π‡°‘¥®“°°“√∑’˺Ÿâ∫√‘À“√𔉪„™â‚¥¬¡‘™Õ∫À√◊Õ‚¥¬‰¡à¡’Õ”π“®π—Èπ ¡’√–∫∫∑’ˇ撬ßæÕ·≈–‡À¡“– ¡æÕ ¡§«√°—∫√–∫∫°“√∫√‘À“√ ®—¥°“√¢Õß∫√‘…—∑„πªí®®ÿ∫—π Õ¬à“߉√°Áµ“¡∫√‘…—∑¡ÿàß∑’Ë®–æ—≤π“√–∫∫°“√§«∫§ÿ¡¿“¬„π¢Õß∫√‘…—∑ ´÷Ëß„π¢≥–π’ÈÕ¬Ÿà„π√–À«à“ß°“√æ‘®“√≥“ √√À“∫ÿ§§≈ ‡æ◊ËÕ∑”Àπâ“∑’ˇªìπ§≥–∑”ß“π°≈—Ëπ°√Õß ‡æ◊ËÕµ√«® Õ∫·≈–§«∫§ÿ¡¥Ÿ·≈°“√ªØ‘∫—µ‘ß“π¿“¬„π∑’Ë ”§—≠¢Õß∫√‘…—∑·≈–∫√‘…—∑¬àÕ¬Õ’°√–¥—∫Àπ÷Ëß ANNUAL REPORT 2000 HEMARAJ LAND AND DEVELOPMENT PUBLIC COMPANY LIMITED

13


Board of Directors 1.

Mr. Sawasdi Horrungruang

Chairman of the Board of Director

6.

Mr. David Richard Nardone

2.

Mr. Thongchai Srisomburananonta

Director

7.

Mr. Peter John Edmondson

Independent Director

3.

Mr. Thavorn Anankusri

Director

8.

Mrs. Punnee Worawuthichongsathit

Independent Director

4.

Mr. Prateep Trilohaka

Director

9.

Mr. Vivat Jiratikarnsakul

Director

5.

Mr. Sudhipan Charumani

Independent Director

-

Director

The Board of Directors has the authority and duty to manage the Company in accordance with the laws, objects and Articles of Association, including the resolutions of the shareholders’ meeting.

The Audit Committee 1.

Mr. Sudhipan Charumani

Chairman of the Audit Committee

3.

Mrs. Punnee Worawuthichongsathit

Member

-

2.

Mr. Peter John Edmondson

Member

The Audit Committee of the Company has the scope of duties and responsibilities, and shall report to the Company’s board of directors as follows: 1.

to conduct a review so that the Company has correct and sufficient financial reports;

2.

to conduct a review so that the Company has appropriate an efficient internal control and internal audit;

3.

to conduct a review so that the Company compiles with the law concerning securities and exchange, the regulations of the Stock Exchange or the laws relating to the Company’s business;

4.

to consider, select and nominate the Company’s auditor and to propose his professional fees;

5.

to consider the disclosure information of the Company in case where there is a connected party transaction which may have a conflict of interest in a correct and complete manner;

6.

to prepare business review of the audit committee to be disclosed in the Company’s annual report including providing opinions concerning the preparation and disclosure information process in a financial report and opinions about the Company’s internal control system. The report shall be signed by a Chairman of the audit committee;

7.

to report the audit committee’s operation to the Company’s Board of Directors at least on quarterly basis;

8.

to co-ordinate providing opinions for consideration of the appointment and removal, work performance and professional fees of an internal auditor; and

14

9.

to perform any other acts as may be assigned by the Company’s Board of Directors with the approval of the audit committee.

The Executive Committee 1.

Mr. Sawasdi Horrungruang

Chairman of the Board of Director

4.

Mr. Prateep Trilohaka

Vice Chairman of the Board

2.

Mr. Thongchai Srisomburananonta

Vice Chairman of the Board

5.

Mr. David Richard Nardone

Executive Director

3.

Mr. Thavorn Anankusri

Vice Chairman of the Board

6.

Mr. Vivat Jiratikarnsakul

Executive Director

The Executive Directors shall have the duty as assigned by the Board of Directors to supervise the business of the Company.

The Management 1.

Mr. David Richard Nardone

President & Chief Executive Officer

5.

Mr. Sirisak Kijraksa

2.

Mr. Vivat Jiratikarnsakul

Senior Vice President

6.

Ms. Somjai Wachiraha

Deputy Director-Finance

3.

Mr. Khamhoung Ratsamany

Director - Industrial Estate Operations

7.

Ms. Parisada Tongviseskul

Manager- Marketing

4.

Mr. Tanin Subboonrueng

Director-Development

8.

Mr. Paopitaya Smutrakalin

Manager-Planning and Information Systems

-

Deputy Director-Accounting

The Management shall have the duty as assigned by the Executive Directors to supervise the business of the Company.

Director and Management Selection Procedure The procedure of selection for appointment as director shall be deliberated by the Board of Directors for the Shareholders’ Meeting approval. The management selection is the responsibility of the President & CEO.

Directors’ Remuneration Monetary remuneration In 2000, the total remuneration for 12 directors (9 directors as at 31 December 2000) was Baht 16,979,443.81 which comprises of meeting allowance and directors compensation. In 2000, the total remuneration for 10 management was Baht 24,145,597.39

Business Supervisor The Company’s Board of Director has shown responsibility in compliance with the proper Code of Best Practice for Directors of List Companies in accordance with the guidelines established by The Stock Exchange of Thailand for the confidence of shareholders, investors and other related parties.

Insider Trading Controls The Company informed all executives about the Notification of SET Concerning Rules, Procedures, and Disclosure of securities holdings. With such rules, the Company will always be aware of the securities holdings of any executive

Internal Controls The Board of Directors believed that the current internal control and inspection of the Company and its subsidiaries are sufficient and appropriate to inspect and follow our executives who use the company’s assets without authority or immorally. However, the Company determines to continually develop our internal control and inspection which now being under the search and the selection of the body of Screening Committee.

√“¬ß“πª √–®”ªï 254 3 ∫ √‘ …— ∑ ‡ À ¡ √ “ ™æ— ≤ π “ ∑’Ë ¥‘ π ®Ì “ °— ¥ ( ¡ À “ ™π )


RELATED TRANSACTION

√“¬°“√√–À«à“ß°—π

√“¬°“√√–À«à“ß°—π √“¬°“√√–À«à“ß°—π∑’ˇ°‘¥¢÷Èπ„πªï∑’˺à“π¡“ ‡ªìπ√“¬°“√°Ÿâ¬◊¡‡ß‘π „π«ß‡ß‘π 210 ≈â“π∫“∑ ®“°ºŸâ„Àâ°Ÿâ¬◊¡À≈“¬√“¬´÷Ëß √«¡°√√¡°“√¢Õß∫√‘…—∑¬àÕ¬ ∑—Èßπ’ȇæ◊ËÕπ”‡ß‘π°Ÿâ‰ªæ—≤𓂧√ß°“√ Mini ·≈– Micro Factory „πÕ—µ√“¥Õ°‡∫’Ȭ TFB.MLR + 1 % ‚¥¬„™â∑’Ë¥‘π·≈–Õ“§“√‚√ßß“π ”‡√Á®√Ÿª∫“ß à«π ‡ªìπÀ≈—°ª√–°—πÀπ’ȇߑπ°Ÿâπ—Èπ Connected Transactions The connected transactions which have arisen during last year were the loans amount of Baht 210 million from various creditors including the directors of its subsidiaries. The said loans were used to fund Mini and Micro factory project with interest rate TFB.MLR+1% and collateralized by industrial land parcels and some mini and micro factories.

RISK FACTORS ªí®®—¬§«“¡‡ ’Ë¬ß ≥ «—π∑’Ë 31 ∏—𫓧¡ 2543 ∫√‘…—∑ ‡À¡√“™æ—≤π“∑’Ë¥‘π ®”°—¥ (¡À“™π) ¡’Àπ’È ‘π„π °ÿ≈¥Õ≈≈à“√å √Õ. ®”π«π 48.33 ≈â“π¥Õ≈≈à“√å √Õ. §«“¡º—πº«π¢ÕßÕ—µ√“·≈°‡ª≈’ˬπ√–À«à“߇ߑπ∫“∑ °—∫¥Õ≈≈à“√å √Õ. ®–¡’º≈°√–∑∫‚¥¬µ√ßµàÕ¡Ÿ≈§à“ ∑“ß∫—≠™’¢ÕßÀπ’È ‘π‡À≈à“π—Èπ As of December 31, 2000, Hemaraj Land And Development Public Company Limited has USD nominated liabilities of USD 48.33 million. The changes of foreign exchange between Baht and USD will directly effect to local currency book value of these debts.

ANNUAL REPORT 2000 HEMARAJ LAND AND DEVELOPMENT PUBLIC COMPANY LIMITED

15


FINANCIAL RESULTS °“√«‘‡§√“–Àå∞“π–°“√‡ß‘π·≈–º≈°“√¥”‡π‘πß“π º≈°“√¥”‡π‘πß“π„πªï 2543 –∑âÕπ„Àâ‡ÀÁπ∂÷ß°“√øóôπµ—«∑“߇»√…∞°‘®¢Õߪ√–‡∑»‰∑¬∑’ˇªìπ‰ªÕ¬à“߇™◊ËÕߙ⓷≈– ‰¥â√—∫º≈°√–∑∫∑“߇»√…∞°‘®¢Õߪ√–‡∑»‡æ◊ËÕπ∫â“π‚¥¬‡©æ“–°“√≈ß∑ÿπ∑’˵˔≈ß ¬Õ¥¢“¬∑’Ë¥‘π„ππ‘§¡Õÿµ “À°√√¡ „πªï 2543 ¡’∑—Èß ‘Èπ 179 ‰√à ( 0.286 ≈â“πµ“√“߇¡µ√ À√◊Õ 72 ‡Õ‡§Õ√å) ‚¥¬ ¡’≈Ÿ°§â“„À¡à 16 √“¬ §‘¥‡ªìπ¡Ÿ≈§à“ 348 ≈â“π∫“∑ ¬Õ¥¢“¬≈¥≈ß 40% ‡¡◊ËÕ‡ª√’¬∫‡∑’¬∫°—∫ªï 2542 ®”π«π 207 ‰√à ¡’≈Ÿ°§â“ 10 √“¬ §‘¥‡ªìπ¡Ÿ≈§à“ 577 ≈â“π∫“∑ √“¬‰¥â®“°§à“∫√‘°“√ “∏“√≥Ÿª‚¿§·≈–§à“‡™à“‚√ßß“π„πªï 2543 §‘¥‡ªìπ‡ß‘π 281 ≈â“π∫“∑ ‡æ‘Ë¡¢÷Èπ 24% ‡¡◊ËÕ‡ª√’¬∫‡∑’¬∫°—∫ 226 ≈â“π∫“∑„πªï 2542 √“¬‰¥â√«¡¢Õߪï 2543 ®”π«π 818 ≈â“π∫“∑ ‡¡◊ËÕ‡ª√’¬∫‡∑’¬∫°—∫ 836 ≈â“π∫“∑ „πªï 2542 ·≈â«≈¥≈ß√âÕ¬≈– 2 º≈¢“¥∑ÿπ¢Õߪï 2543 §‘¥‡ªìπ‡ß‘π 852 ≈â“π∫“∑ ‡¡◊ËÕ‡ª√’¬∫‡∑’¬∫°—∫º≈¢“¥∑ÿπ¢Õߪï 2542 §‘¥‡ªìπ‡ß‘π 1,011 ≈â“π∫“∑

ß∫¥ÿ≈¢Õß∫√‘…—∑·≈–∫√‘…—∑¬àÕ¬¢Õߪï 2543 √ÿª‰¥â¥—ßπ’È

16

‘π∑√—æ¬å√«¡„πªï 2543 ®”π«π 6,689 ≈â“π∫“∑ ≈¥≈ß®“° 6,843 ≈â“π∫“∑„πªï 2542 √âÕ¬≈– 2.0 ‘π∑√—æ¬å À¡ÿπ‡«’¬π„πªï 2543 ¡’®”π«π 2,949 ≈â“π∫“∑ à«π„πªï 2542 ¡’®”π«π 3,030 ≈â“π∫“∑ µâπ∑ÿπ∑’Ë¥‘π√Õ°“√æ—≤π“„πªï 2543 ¡’®”π«π 2,668 ≈â“π∫“∑ ≈¥≈ß®“° 2,822 ≈â“π∫“∑‡π◊ËÕß®“°°“√¢“¬ÕÕ°‰ª ‘π∑√—æ¬åÕ◊ËπÊ ª√–°Õ∫¥â«¬ ‡ß‘π≈ß∑ÿπ√–¬–¬“«·≈–‡ß‘π„Àâ°Ÿâ 1,156 ≈â“π∫“∑ ‚¥¬ 328 ≈â“π∫“∑ ¡“®“°‡ß‘π ≈ß∑ÿπ„π∫√‘…—∑√à«¡ H-POWER ·≈– 803 ≈â“π∫“∑ ¡“®“°‡ß‘π„Àâ°Ÿâ·°à∫√‘…—∑ H-POWER ∑’Ë¥‘π‡æ◊ËÕ°“√®—¥À“º≈ ª√–‚¬™πå∑’Ë√Õ°“√æ—≤π“ ¡’®”π«π 1,759 ≈â“π∫“∑ Àπ’È ‘π√«¡„πªï 2543 ®”π«π 5,089 ≈â“π∫“∑ ‡æ‘Ë¡¢÷Èπ√âÕ¬≈– 11.2 ®“° 4,576 ≈â“π∫“∑„πªï 2542 °“√‡æ‘Ë¡¢÷Èπ ¢ÕßÀπ’È ‘π√«¡‡π◊ËÕß®“°°“√ ”√Õßµ“¡°ØÀ¡“¬·≈–Àπ’È ‘π„π °ÿ≈¥Õ≈≈à“√å √Õ. Õ—π‡π◊ËÕß¡“®“°°“√ÕàÕπµ—«¢Õß§à“‡ß‘π∫“∑ à«π¢ÕߺŸâ∂◊ÕÀÿâπ„πªï 2543 ¡’®”π«π 1,134 ≈â“π∫“∑ à«π„πªï 2542 ¡’®”π«π 1,831 ≈â“π∫“∑ ≈¥≈߇π◊ËÕß®“° ‡Àµÿ¥—ß∑’ˉ¥â°≈à“«¡“·≈â«¢â“ßµâπ à«π„À≠à¡“®“°Õ—µ√“·≈°‡ª≈’ˬπ ∑’˪√–™ÿ¡ “¡—≠ºŸâ∂◊ÕÀÿâπª√–®”ªï 2543 ‰¥âæ‘®“√≥“Õπÿ¡—µ‘„Àâ‡æ‘Ë¡∑ÿπ®¥∑–‡∫’¬π®“° 2,770 ≈â“π∫“∑‡ªìπ 3,270 ≈â“π∫“∑

√“¬ß“πª √–®”ªï 254 3 ∫ √‘ …— ∑ ‡ À ¡ √ “ ™æ— ≤ π “ ∑’Ë ¥‘ π ®Ì “ °— ¥ ( ¡ À “ ™π )


The 2000 consolidated financial results continue to reflect the slow recovery of the Thailand economy and the impact of the neighboring economies for a low level of investment. Industrial land sales for 2000, being from the sale of 179 rai and 16 new customers, were Baht 348 million. This represents a decrease in sales of 40 % compared Baht 577 million in sales from 207 rai and 10 new customers in 1999. Service Income from Utilities and Rental Income of Mini Factories increased to Baht 281 million in 2000, reflecting an increase of 24 % compared to Baht 226 million in 1999. Total Revenue in 2000 were Baht 818 million versus Baht 836 million in 1999, a 2% decrease overall. The Net Loss for 2000 was Baht (852) million, as compared to the 1999 Net Loss of Baht (1,011) million. In 2000, the company realized the loss on diminution in the value of investments in securities by Baht 38 million. There was also a loss on exchange rate by Baht 301 million, a loss in an affiliated company, H-Power Company Limited by Baht 138 million due mostly from foreign exchange and the loss on the sale of H-Power shares by Baht 46 million. In addition, the Company has made a full provision for a contingent liability in its 2nd quarter 2000 financial statements by Baht 236 million.

The consolidated Balance Sheet in 2000 were summarized as follows. Total Assets in 2000 were Baht 6,689 million, a 2% decrease from Baht 6,843 million in 1999. Total Current Assets in 2000 were Baht 2,949 million compared to Baht 3,030 million in 1999. Land held for Real Estate development in 2000 were Baht 2,668 million, reduced from Baht 2,822 million due to the land sold. Other Assets include Investments and Loans of Baht 1,156 million being primarily Baht 328 million for shares in affiliate H-Power Company Limited and Baht 803 million for a shareholder loan to H-Power to secure the equity contribution in Bowin Power Company Limited. Land held for commercial purposes not under development were Baht 1,759 million. Total Liabilities in 2000 were Baht 5,089 million, a 11.2 % increase from Baht 4,576 million in 1999. The increase in Total Liabiliteis were due to the legal reserve as noted and the US dollar liabilities as a result of the Baht weakening. Shareholders Equity in 2000 were Baht 1,134 million versus Baht 1,831 million in 1999 due the loss as outlined above, mainly due to currencies. The 2000 Annual General Meeting of Shareholders approved an increase of the registered capital from 2,770 to Baht 3,270 million.

ANNUAL REPORT 2000 HEMARAJ LAND AND DEVELOPMENT PUBLIC COMPANY LIMITED

17


AUDIT COMMITTEE’S REPORT √“¬ß“π§≥–°√√¡°“√µ√«® Õ∫ §≥–°√√¡°“√µ√«® Õ∫¢Õß ∫√‘…—∑ ‡À¡√“™æ—≤π“∑’Ë¥‘π ®”°—¥ (¡À“™π) æ√âÕ¡°Æ∫—µ√∑’˵√“¢÷È𠉥â√—∫°“√Õπÿ¡—µ‘®“°∑’˪√–™ÿ¡ «‘ “¡—≠ºŸâ∂◊ÕÀÿâπ§√—Èß∑’Ë 1/2542 ‡¡◊ËÕ«—π∑’Ë 15 惻®‘°“¬π 2542 ‚¥¬¡’º≈µ—Èß·µà«—π∑’Ë 30 ∏—𫓧¡ 2542 ‡ªìπµâπ‰ª ®”π«π§≥–°√√¡°“√ µ√«® Õ∫∑’Ë¡’Õ¬Ÿà 3 ∑à“π ª√–°Õ∫¥â«¬∫ÿ§§≈µàÕ‰ªπ’È π“¬ ÿ∑∏‘æ—π∏ÿå ®“√ÿ¡≥’ π“¬ªï‡µÕ√å ®ÕÀåπ ‡ÕÁ¥¡—π —π 𓬮‘√«‘∑¬å ¡“»√—ß √√§å π“ßæ√√≥’ «√«ÿ≤‘®ß ∂‘µ

18

(ª√–∏“π·≈–°√√¡°“√Õ‘ √–) (°√√¡°“√Õ‘ √–) (°√√¡°“√¿“¬πÕ°-≈“ÕÕ° ≥ 2 ‘ßÀ“§¡ 2543 ‚¥¬‰¥â√—∫°“√·µàßµ—È߇ªìπ∑’Ë ª√÷°…“§≥–°√√¡°“√°“√µ√«® Õ∫·∑π) (°√√¡°“√Õ‘ √–-‡√‘Ë¡µâπ ≥ 3 惻®‘°“¬π 2543)

π—∫®“°®ÿ¥‡√‘Ë¡ß“π‡¡◊ËÕ«—π∑’Ë 30 ∏—𫓧¡ 2542 §≥–°√√¡°“√µ√«® Õ∫‰¥â¡’°“√ª√–™ÿ¡√«¡ 5 §√—Èß À√◊Õª√–¡“≥‰µ√¡“ ≈–§√—Èß ‡æ◊ËÕ ·≈°‡ª≈’Ë¬π§«“¡§‘¥‡ÀÁπ„π‡√◊ËÕߢÕß√–‡∫’¬∫°Æ‡°≥±å‡°’ˬ«°—∫∫∑∫“∑Àπâ“∑’Ë·≈–‡æ◊ËÕ‡√àß„À⇰‘¥§«“¡§ÿâπ‡§¬°—∫µ—«ß“π·≈–∫ÿ§§≈∑’ˇ°’ˬ«¢âÕß √«¡∂÷ߪ√–‡¥Á𠔧—≠Õ◊Ëπ„¥∑’Ë®–™à«¬‡ √‘¡ª√– ‘∑∏‘¿“æ „π°“√ªØ‘∫—µ‘Àπâ“∑’Ë∑’ˉ¥â√—∫¡Õ∫À¡“¬ °“√ª√–™ÿ¡¥—ß°≈à“«‰¥â°”Àπ¥„Àâ∑’˪√÷°…“œ ºŸµâ √«® Õ∫¿“¬„π ·≈–∫ÿ§≈“°√∑’‡Ë ÀÁπ ¡§«√ √“¬Õ◊πË ‡¢â“√à«¡¥â«¬‡æ◊ÕË ª√–‚¬™π奓â π¢âÕ¡Ÿ≈ ·≈–°“√ª√÷°…“À“√◊Õ ´÷ßË ΩÉ“¬®—¥°“√‰¥â„À⧫“¡√à«¡¡◊Õ∑’Ë¥’ „π¥â“πß“πµ√«® Õ∫¿“¬„π ‰¥â¡’°“√∑” —≠≠“«à“®â“ß ”π—°ß“πµ√«® Õ∫¢π“¥°≈“ß∑’Ë¡’ª√– ∫°“√≥å·ÀàßÀπ÷Ëß ‡¢â“√—∫Àπâ“∑’Ë µ√«® Õ∫∫√‘…—∑·≈–∫√‘…—∑∑’Ë®¥∑–‡∫’¬π„πª√–‡∑» ‚¥¬√“¬ß“πº≈∑—ÈßµàÕ§≥–°√√¡°“√µ√«® Õ∫·≈–µàÕΩÉ“¬®—¥°“√¢Õß∫√‘…—∑ °“√ªÆ‘∫—µ‘ ß“π¢ÕߺŸâµ√«® Õ∫¿“¬„π‡√‘Ë¡„π‡¥◊Õπ¡’π“§¡ 2543 ¥â«¬°“√ ”√«®·≈–ª√–‡¡‘πº≈¢—Èπµâπ„π‡√◊ËÕߢÕß°“√®—¥Õߧå°√ ∑“߇¥‘π¢Õßß“π ∑“ß ‡¥‘π¢Õ߇հ “√ «‘∏’°“√∫—≠™’ ·≈–ª√–‡¥Áπ‡°’Ë¬«°—∫°“√§«∫§ÿ¡¿“¬„π ‚¥¬¡’º≈ √ÿª¥â“π√–∫∫ß“π ‡ªìπ∑’Ëπà“æÕ„® ·µà‡ªìπ‰ª„π≈—°…≥–∑’Ë §«“¡√—∫º‘¥™Õ∫·≈–Õ”π“®„π°“√¥”‡π‘πß“π¢Õß°≈ÿࡧàÕπ¢â“ß√«¡µ—«Õ¬Ÿà∑’˺Ÿâ∫√‘À“√√–¥—∫ Ÿß ™à«ß‰µ√¡“ ∑’Ë 3 ¢Õߪï∂Ÿ°„™â„π°“√∑–¬Õ¬ÕÕ° ·∫∫®—¥∑”√“¬≈–‡Õ’¬¥¢Õß‚ª√·°√¡°“√µ√«® Õ∫¿“¬„π¢Õß·µà≈–ΩÉ“¬ß“π ‡æ◊ËÕ¢Õ§«“¡‡ÀÁπ™Õ∫®“°∫√‘…—∑ µ“¡µàÕ„π™à«ß‡¥◊Õπµÿ≈“§¡ 2543 ∂÷ß¡°√“§¡ 2544 ¥â«¬°“√ª√–‡¡‘π√–¥—∫°“√∂◊ժƑ∫—µ‘®√‘ßµ“¡√–∫∫ß“π∑’Ë°”Àπ¥‰«â ‚¥¬‡≈◊Õ°∑¥ Õ∫·≈–«‘‡§√“–ÀåÀ¡«¥ß“𠔧—≠¢Õß ΩÉ “ ¬∫— ≠ ™’ ΩÉ “ ¬°“√‡ß‘ π ·≈–Àπà « ¬ß“π°ÆÀ¡“¬„πª√–‡¥Á π ∑“߇¥‘π ·≈–°“√‡°Á ∫ √— ° …“‡Õ° “√ §«“¡∂Ÿ ° µâ Õߧ√∫∂â « π¢Õ߇հ “√ °“√∫—π∑÷°·≈–°“√· ¥ß¢âÕ¡Ÿ≈ √«¡∑—Èߧ«“¡‡√’¬∫√âÕ¬¢ÕßÀ≈—°∞“π°“√Õπÿ¡—µ‘√“¬°“√ ´÷Ëߪ√“°Ø§«“¡‡ÀÁπ¢ÕߺŸâµ√«® Õ∫¿“¬„π ¿“¬„µâ ¢Õ∫‡¢µ¢Õßß“π¥—ß°≈à“««à“ ¬°‡«âπ°“√‡∫’ˬ߇∫π (®“°√–∫∫) ·≈–¢âÕº‘¥æ≈“¥∑’ˉ¡à ”§—≠π—° °≈ÿࡇÀ¡√“™¡’√–∫∫°“√§«∫§ÿ¡¿“¬„π∑’Ë æÕ‡æ’¬ß„π¿“§ªØ‘∫—µ‘ ·µà∑—Èßπ’ȉ¥âª√“°Ø¢âÕ∑â«ßµ‘ß„πÀπ—ß ◊Õ¢Õß ºŸâµ√«® Õ∫¿“¬πÕ° ≈ß«—π∑’Ë 27 ¡’π“§¡ 2544 ∂÷ß∫√‘…—∑ „πª√–‡¥Á𧫓¡ ‰¡à Õ¥ª√– “π√–À«à“ß∫“ßΩÉ“¬ß“π °“√¢“¥§«“¡‡¢â“„®∑’ˇ撬ßæÕ„π¡“µ√∞“π°“√∫—≠™’„À¡à §«“¡∫°æ√àÕߢÕß°“√®—¥·øÑ¡‡Õ° “√ °“√∫—≠™’ ·≈–°“√¢“¥°“√®—¥Õ∫√¡·≈–¢âÕ°”Àπ¥Àπâ“∑’Ë¢Õßæπ—°ß“π∫—≠™’ √–¥—∫≈à“ßÕ¬à“߇撬ßæÕ‡ªìπµâπ ®“°°“√»÷°…“ß∫°“√‡ß‘π ºπ«°°—∫°“√æ‘®“√≥“§«“¡„π√“¬ß“π¢ÕߺŸâ Õ∫∫—≠™’¿“¬πÕ°Õ¬à“ß√Õ∫§Õ∫ ·≈–®“°°“√À“√◊Õ∂° ª√–‡¥ÁπÕ¬à“ß®√‘ß®—ß°—∫ΩÉ“¬®—¥°“√ ‡®â“Àπâ“∑’ËÕ“«ÿ‚ ºŸâµ√«® Õ∫¿“¬„π ·≈–∑’˪√÷°…“°ÆÀ¡“¬ (‚¥¬ºŸâ Õ∫∫—≠™’¿“¬πÕ°‰¡à –¥«°„π¢≥–π—Èπ) °√√¡°“√µ√«® Õ∫¡‘‰¥â —߇°µæ∫«à“‰¥â¡’√“¬°“√‡°’ˬ«‚¬ß∑’˺‘¥ª°µ‘À√◊Õ√“¬°“√∑’Ë¡’§«“¡¢—¥·¬âß∑“ߺ≈ª√–‚¬™π凰‘¥¢÷Èπ√–À«à“ߪﷵàÕ¬à“ß„¥ πÕ°®“°π—Èπ√“¬°“√ ‘π∑√—æ¬å·≈–Àπ’È ‘π∑—ÈßÀ¡¥‡∑à“∑’Ë∑√“∫∑’Ë¡’≈—°…≥–‡ªìπ√“¬°“√∑’ˇ°’ˬ«‚¬ß°—π ≈â«π‰¥â√—∫°“√‡ªî¥‡º¬ ≥ «—π ‘Èπªï ·≈–„π °√≥’∑’ˇÀÁ𮔇ªìπ≈â« π¡’°“√µ—Èß ”√Õߧ«“¡ Ÿ≠‡ ’¬§«√·°à°√≥’ ·µà∑—Èßπ’È√–¥—∫ §«“¡™—¥‡®π¢ÕߢâÕ¡Ÿ≈ ‘π∑√—æ¬å∑’ˇ ªî¥‡º¬ ¡§«√∑’Ë® –¡’ °“√ª√—∫ª√ÿß®“°·ßà¢Õß√“¬≈–‡Õ’¬¥·≈–·ßà¢Õß√Ÿª·∫∫°“√· ¥ß√“¬°“√ ¢≥–∑’Ë "§≥–°√√¡°“√°≈—Ëπ°√Õß" ∑’Ë∫√‘…—∑‰¥â‡ πÕ‰«â¬—ß¡‘‰¥â ª√“°Ø‡ªìπ√Ÿª∏√√¡¢÷ÈπÕ¬à“߇ªìπ∑“ß°“√ „π¢âÕ √ÿª¢Õß ∂“π°“√≥å∑’˧≥–°√√¡°“√µ√«® Õ∫√—∫∑√“∫ ∑—Èßß∫°“√‡ß‘π·≈–¢âÕ¡Ÿ≈Õ◊Ëπ∑’˪√“°Ø „πÀπ—ß ◊Õ√“¬ß“πª√–®”ªï 2543 ¢Õß∫√‘…—∑ ‰¥â√—∫°“√𔇠πÕÕ¬à“ß∂Ÿ°µâÕßµ“¡∑’˧«√„π “√– ”§—≠‚¥¬∫√‘…—∑·≈–ΩÉ“¬®—¥°“√ Õπ÷Ëߧ≥–°√√¡°“√µ√«® Õ∫‰¥â‡ πÕ·π–µàÕ§≥–°√√¡°“√¢Õß∫√‘…—∑«à“ KPMG Audit (Thailand) Limited ¡§«√‰¥â√—∫ °“√·µàßµ—È߇ªìπºŸâ Õ∫∫—≠™’¿“¬πÕ°¢Õß∫√‘…—∑ ”À√—∫ªï°“√‡ß‘π ‘Èπ ÿ¥ ≥ «—π∑’Ë 31 ∏—𫓧¡ 2544 µàÕ‡π◊ËÕß®“°ªï°àÕπ „πÕ—µ√“º≈µÕ∫·∑π∑’Ë ‡À¡“– ¡ ´÷Ëß®–¡’°“√µ°≈ß°—πµàÕ‰ª ‡√◊ËÕßπ’È®–‰¥â√—∫°“√𔇠πÕ Ÿà°“√æ‘®“√≥“¢ÕߺŸâ∂◊ÕÀÿâπ¢Õß∫√‘…—∑„π°“√ª√–™ÿ¡ “¡—≠ª√–®”ªï„π«—π∑’Ë 30 ‡¡…“¬π 2544

(𓬠ÿ∑∏‘æ—π∏ÿå ®“√ÿ¡≥’) ª√–∏“π§≥–°√√¡°“√µ√«® Õ∫ 28 ¡’π“§¡ 2544

√“¬ß“πª √–®”ªï 254 3 ∫ √‘ …— ∑ ‡ À ¡ √ “ ™æ— ≤ π “ ∑’Ë ¥‘ π ®Ì “ °— ¥ ( ¡ À “ ™π )


The Audit Committee of Hemaraj Land And Development Public Company Limited, together with its specific charter, was approved by the Extraordinary General Meeting of Shareholders No. 1/1999 on November 15, 1999, with effect from December 30, 1999 onwards. Its 3-member composition has been as follows:Mr. Sudhipan Charumani

(CommitteeChairman and Independent Director)

Mr. Peter J. Edmondson

(Independent Director)

Mr. Jirawit Masrangson

(Director resigning August 2, 2000 and appointed as Advisor to the Committee)

Mrs. Punnee Worawuthichongsathit

(Independent Director commencing November 3, 2000)

Since its effective commencement on December 30, 1999, the Committee has held five meetings, roughly on a quarterly basis, to discuss rules and regulations related to its functions and to increasingly acquaint itself with the work and personnel involved and with any other known aspect of importance that would help enhance the performance of its assigned duties. Such meetings would request the attendance of the Committee's formal advisor, the internal auditor and other appropriate persons for information and consultation purposes, with ready cooperation from the Management. An experienced medium-sized audit company has been contracted for internal audit duties on the company and its local subsidiaries, reporting directly to both the Committee and the Management. Actual work began in March 2000 with a preliminary survey and appraisal of the Group's organization structure, work flows, document flows, accounting methods and internal control aspects, which were found to be satisfactory with a concentration of responsibility and authority at the top management level. A departmental audit program was designed and presented for approval during the 3rd Quarter, with systematic test-checking and analyzing work on document flows and safekeeping, correctness and completeness of documents, recording and presentation of data, together with evidencing of authorization, being carried out for the financial year during the October 2000 to January 2001 period on major work aspects of the Accounts, Finance and Legal Departments. Except for minor points of deviations and errors, the internal auditor has within the scope of the above work found the Group's internal control system to be adequate and operative. From the external auditor, a letter of comments dated March 27, 2001 raised a question on departmental conflicts, insufficient understanding of new accounting standards, weakness in the filing of accounting documents and a lack of adequate training and job specifications for junior accounting staff. From careful studies of the financial statements in conjunction with the contents of the external audit report, and from substantial discussions with the Management, senior staff and the out-sourced internal auditor and legal advisor (the external auditor being unavailable), Audit Committee members did not detect any abnormal related or interest-conflicting transaction taking place during the financial year. Moreover all known assets and liabilities with regard to related parties' involvements have been disclosed at the year end and, where necessary, provided with an appropriate loss reserve. Clarity of disclosure could however be improved regarding details and presentation formats of related assets, while the promised "transaction screening committee" has yet to be put into formal operation. To the best of the Committee's knowledge, the relevant financial statements, together with other contents of the Company's "Annual Report 2000", have been fairly presented by the Company and its Management in material aspects. Lastly the Committee has recommended to the Board of Directors that KPMG Audit (Thailand) be re-appointed as the Company's external auditor for the financial year ended December 2001, at an appropriate remuneration to be agreed upon. This issue will be proposed for shareholders' consideration at the Annual General Meeting on April 30, 2001.

(Sudhipan Charumani) Chairman of the Audit Committee March 28, 2001

ANNUAL REPORT 2000 HEMARAJ LAND AND DEVELOPMENT PUBLIC COMPANY LIMITED

19


√“¬ß“πºŸâ Õ∫∫—≠™’√—∫Õπÿ≠“µ ‡ πÕ ºŸâ∂◊ÕÀÿâπ∫√‘…—∑ ‡À¡√“™æ—≤π“∑’Ë¥‘π ®”°—¥ (¡À“™π)

20

¢â“懮Ⓣ¥âµ√«® Õ∫ß∫¥ÿ≈√«¡ ≥ «—π∑’Ë 31 ∏—𫓧¡ 2543 ·≈– 2542 ß∫°”‰√¢“¥∑ÿπ√«¡ ß∫· ¥ß°“√‡ª≈’ˬπ·ª≈ß „π à«π¢ÕߺŸâ∂◊ÕÀÿâπ√«¡ ß∫°”‰√(¢“¥∑ÿπ) – ¡√«¡ ·≈–ß∫°√–· ‡ß‘π ¥√«¡ ”À√—∫ªï ‘Èπ ÿ¥«—π‡¥’¬«°—π¢Õß·µà≈–ªï¢Õß ∫√‘…—∑ ‡À¡√“™æ—≤π“∑’Ë¥‘π ®”°—¥ (¡À“™π) ·≈–∫√‘…—∑¬àÕ¬ ·≈–ß∫°“√‡ß‘π‡©æ“–¢Õß∫√‘…—∑ ‡À¡√“™æ—≤π“∑’Ë¥‘π ®”°—¥ (¡À“™π) ”À√—∫ªï ‘Èπ ÿ¥«—π‡¥’¬«°—π¢Õß·µà≈–ªï ´÷ËߺŸâ∫√‘À“√¢Õß°‘®°“√‡ªìπºŸâ√—∫º‘¥™Õ∫µàÕ§«“¡∂Ÿ°µâÕß·≈–§√∫∂â«π ¢Õߢâ Õ ¡Ÿ ≈ „πß∫°“√‡ß‘ π ‡À≈à “ π’È à « π¢â “ 懮⠓ ‡ªì π ºŸâ √— ∫ º‘ ¥ ™Õ∫„π°“√· ¥ß§«“¡‡ÀÁ π µà Õ ß∫°“√‡ß‘ π ¥— ß °≈à “ «®“° º≈°“√µ√«® Õ∫¢Õߢâ“懮ⓠ¢â“懮Ⓣ¥âªØ‘∫—µ‘ß“πµ√«® Õ∫µ“¡¡“µ√∞“π°“√ Õ∫∫—≠™’∑’Ë√—∫√Õß∑—Ë«‰ª ´÷Ëß°”Àπ¥„Àâ¢â“懮⓵âÕß«“ß·ºπ·≈– ªØ‘∫—µ‘ß“π ‡æ◊ËÕ„À≥⧫“¡‡™◊ËÕ¡—ËπÕ¬à“ß¡’‡Àµÿº≈«à“ß∫°“√‡ß‘π· ¥ß¢âÕ¡Ÿ≈∑’Ë¢—¥µàÕ¢âÕ‡∑Á®®√‘ßÕ—π‡ªìπ “√– ”§—≠À√◊Õ‰¡à °“√µ√«® Õ∫√«¡∂÷ß°“√„™â«∏‘ ’°“√∑¥ Õ∫À≈—°∞“πª√–°Õ∫√“¬°“√∑—ßÈ ∑’ˇªìπ®”π«π ‡ß‘π·≈–°“√‡ªî¥‡º¬¢âÕ¡Ÿ≈„πß∫°“√‡ß‘π °“√ª√–‡¡‘𧫓¡‡À¡“– ¡¢ÕßÀ≈—°°“√∫—≠™’∑’Ë°‘®°“√„™â·≈–ª√–¡“≥°“√‡°’ˬ«°—∫√“¬°“√∑“ß°“√‡ß‘π∑’ˇªìπ “√– ”§—≠ ´÷ËߺŸâ∫√‘À“√‡ªìπºŸâ®—¥∑”¢÷Èπ µ≈Õ¥®π°“√ª√–‡¡‘π∂÷ߧ«“¡‡À¡“– ¡¢Õß°“√· ¥ß√“¬°“√∑’Ë𔇠πÕ„πß∫°“√‡ß‘π‚¥¬√«¡ ¢â“懮Ⓡ™◊ËÕ«à“°“√µ√«® Õ∫¥—ß°≈à“«„Àâ¢âÕ √ÿª∑’ˇªìπ‡°≥±åÕ¬à“߇À¡“– ¡„π°“√· ¥ß§«“¡‡ÀÁπ¢Õߢâ“懮ⓠ¢â“懮ⓇÀÁπ«à“ ß∫°“√‡ß‘π¢â“ßµâππ’È · ¥ß∞“π–°“√‡ß‘π√«¡ ≥ «—π∑’Ë 31 ∏—𫓧¡ 2543 ·≈– 2542 º≈°“√ ¥”‡π‘πß“π√«¡ ·≈–°√–· ‡ß‘π ¥√«¡ ”À√—∫ªï π‘È ÿ¥«—π‡¥’¬«°—π¢Õß·µà≈–ªï¢Õß∫√‘…∑— ‡À¡√“™æ—≤π“∑’¥Ë ‘π ®”°—¥ (¡À“™π) ·≈–∫√‘…—∑¬àÕ¬ ·≈–∞“π–°“√‡ß‘π ≥ «—π∑’Ë 31 ∏—𫓧¡ 2543 ·≈– 2542 º≈°“√¥”‡π‘πß“π ·≈–°√–· ‡ß‘π ¥ ‡©æ“– ¢Õß∫√‘…—∑ ‡À¡√“™æ—≤π“∑’Ë¥‘π ®”°—¥ (¡À“™π) ”À√—∫ªï ‘Èπ ÿ¥«—π‡¥’¬«°—π¢Õß·µà≈–ªï ‚¥¬∂Ÿ°µâÕßµ“¡∑’˧«√ „π “√– ”§—≠µ“¡À≈—°°“√∫—≠™’∑’Ë√—∫√Õß∑—Ë«‰ª ‚¥¬∑’ˉ¡à‰¥â· ¥ß§«“¡‡ÀÁπÕ¬à“ß¡’‡ß◊ËÕπ‰¢ ¢â“懮ⓢՄÀ⠗߇°µÀ¡“¬‡Àµÿª√–°Õ∫ß∫°“√‡ß‘π∑’Ë 1 ‡°’ˬ«°—∫°“√ ¥”‡π‘π∏ÿ√°‘®¢Õß∫√‘…—∑ ‡À¡√“™æ—≤π“∑’Ë¥‘π ®”°—¥ (¡À“™π) (ç∫√‘…—∑é) ·≈–∫√‘…—∑¬àÕ¬ ´÷ËßÕ“®¬—ߧ߉¥â√—∫º≈°√–∑∫ ®“°¿“«–‡»√…∞°‘®¢Õߪ√–‡∑»‰∑¬·≈–¿Ÿ¡‘¿“§‡Õ‡´’¬·ª´‘ø¥¬√«¡ ·≈–¢Õ„À⠗߇°µÀ¡“¬‡Àµÿª√–°Õ∫ß∫°“√‡ß‘π∑’Ë 16 ·≈–∑’Ë 17 ‡°’ˬ«°—∫°“√∑’Ë∫√‘…—∑º‘¥π—¥™”√–¥Õ°‡∫’Ȭ‡ß‘π°Ÿâ¬◊¡µ“¡ —≠≠“ª√—∫‚§√ß √â“ßÀπ’È ·≈–°“√∑’Ë ∫ √‘ …— ∑ ‰¡à “¡“√∂ ‰∂à∂ÕπÀÿâπ°Ÿâ·ª≈ß ¿“æ à«π∑’˺Ÿâ∂◊ÕÀÿâπ°Ÿâ·ª≈ß ¿“愙⠑∑∏‘‡√’¬°„Àâ∫√‘…—∑‰∂à∂ÕπÀÿâπ°Ÿâ·ª≈ß ¿“æ„π«—π∑’Ë 9 °—𬓬π 2541 ·≈–º‘¥π—¥™”√–¥Õ°‡∫’ȬÀÿâπ°Ÿâ·ª≈ß ¿“æ∑ÿ°ß«¥∑’˧√∫°”Àπ¥π—∫·µà«—π∑’Ë 9 °—𬓬π 2541 ‡π◊ËÕß®“°∫√‘…—∑ª√– ∫ ªí≠À“ ¿“æ§≈àÕß„π°“√¥”‡π‘πß“π ‚¥¬ºŸâ∫√‘À“√¢Õß∫√‘…—∑·®âß«à“ ªí®®ÿ∫—π¬—ßÕ¬Ÿà„π√–À«à“߇®√®“‡æ◊ËÕª√—∫‚§√ß √â“ßÀπ’È ´÷ßË ®π∂÷ß«—π∑’„Ë π√“¬ß“π¢Õߢâ“懮⓬—߉¡à∑√“∫º≈°“√‡®√®“ πÕ°®“°π’¢È Õ„Àâ ß— ‡°µÀ¡“¬‡Àµÿª√–°Õ∫ß∫°“√‡ß‘π∑’Ë 22 ·≈–∑’Ë 23 ‡°’ˬ«°—∫°“√∑’Ë∫√‘…—∑µ—Èß ”√Õ߇º◊ËÕº≈‡ ’¬À“¬∑’ËÕ“®‡°‘¥¢÷Èπ®“°¢âÕæ‘æ“∑∑“ß°ÆÀ¡“¬„π∞“π–ºŸâ§È”ª√–°—π ·≈–®“° °“√®”π”À≈—°∑√—æ¬å„π∞“π–ºŸâ°Ÿâ√à«¡ ´÷Ëߺ≈‡ ’¬À“¬∑’ˇ°‘¥¢÷Èπ®√‘ßÕ“®µà“ß®“°∑’ˉ¥âµ—Èß ”√Õ߉«â

(π“¬π‘√—π¥√å ≈’≈“‡¡∏«—≤πå) ºŸâ Õ∫∫—≠™’√—∫Õπÿ≠“µ‡≈¢∑–‡∫’¬π 2316 ∫√‘…—∑ ‡§æ’‡ÕÁ¡®’ ÕÕ¥‘∑ (ª√–‡∑»‰∑¬) ®”°—¥ °√ÿ߇∑æœ 14 °ÿ¡¿“æ—π∏å 2544 √“¬ß“πª √–®”ªï 254 3 ∫ √‘ …— ∑ ‡ À ¡ √ “ ™æ— ≤ π “ ∑’Ë ¥‘ π ®Ì “ °— ¥ ( ¡ À “ ™π )


AUDITORS’ REPORT

To the Shareholders of Hemaraj Land and Development Public Company Limited: I have audited the consolidated balance sheets of Hemaraj Land and Development Public Company Limited and subsidiaries as at December 31, 2000 and 1999, and the related consolidated statements of income, changes in shareholders’ equity, retained earnings (deficit) and cash flows for each of the years then ended, and the separate financial statements of Hemaraj Land and Development Public Company Limited for the same periods. The Company's management are responsible for the correctness and completeness of information presented in these financial statements. My responsibility is to express an opinion on these financial statements based on my audits. I conducted my audits in accordance with generally accepted auditing standards. Those standards require that I plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. I believe that my audits provide a reasonable basis for my opinion. In my opinion, the financial statements referred to above present fairly, in all material respects, the consolidated financial positions as at December 31, 2000 and 1999, of Hemaraj Land and Development Public Company Limited and subsidiaries, and the consolidated results of their operations and their cash flows for each of the years then ended, and the separate financial positions as at December 31, 2000 and 1999 and separate results of operations and cash flows of Hemaraj Land and Development Public Company Limited for the same periods, in conformity with generally accepted accounting principles. Without qualifying my opinion, I draw attention to Note 1 to the financial statements. The operations of Hemaraj Land and Development Public Company Limited (”the Company”) and subsidiaries may continue to be influenced by the economic conditions in Thailand and the Asia Pacific Region in general. I also draw attention to Note 16 and Note 17 to the financial statements. Due to the liquidity constraints, the Company has failed to make payments of the restructuring loan interest payable, which was due, and also repayments of the convertible bonds for which the bondholders sought redemption, in accordance with their rights, on September 9, 1998, and all related interest payables due since September 9, 1998. The management have informed me that they have been in the process of negotiating for debt restructuring of which up to date of my report, the results have not yet been determined. In addition, I draw attention to Note 22 and Note 23 to the financial statements. The Company, as a guarantor, has provided reserve for possible loss from lawsuit and as a co-borrower also provided reserve for possible loss from pledge of securities, of which the actual loss could differ from such reserve.

(Nirand Lilamethwat) Certified Public Accountant Registration Number 2316 KPMG Audit (Thailand) Limited Bangkok, February 14, 2001

ANNUAL REPORT 2000 HEMARAJ LAND AND DEVELOPMENT PUBLIC COMPANY LIMITED

21


ß∫¥ÿ≈

∫√‘…—∑ ‡À¡√“™æ—≤π“∑’Ë¥‘π ®Ì“°—¥ (¡À“™π) ·≈–∫√‘…—∑¬àÕ¬ ≥ «—π∑’Ë 31 ∏—𫓧¡ 2543 ·≈– 2542

ß∫°“√‡ß‘π√«¡ 2543 2542 ∫“∑ ∫“∑ ‘π∑√—æ¬å ‘π∑√—æ¬åÀ¡ÿπ‡«’¬π ‡ß‘π ¥·≈–‡ß‘πΩ“°∏𓧓√ (À¡“¬‡Àµÿ 3, 5 ·≈– 28) ‡ß‘π≈ß∑ÿπ√–¬– —Èπ ‡ß‘πΩ“°ª√–®” (À¡“¬‡Àµÿ 3, 5, 6 ·≈– 28) ‡ß‘π≈ß∑ÿπ„πÀ≈—°∑√—æ¬å ÿ∑∏‘ (À¡“¬‡Àµÿ 3, 6 ·≈– 28) √«¡‡ß‘π≈ß∑ÿπ√–¬– —Èπ ÿ∑∏‘ ≈Ÿ°Àπ’È°“√§â“ ÿ∑∏‘ (À¡“¬‡Àµÿ 3 ·≈– 7) ≈Ÿ°Àπ’È°“√§â“°‘®°“√∑’ˇ°’ˬ«¢âÕß°—π ÿ∑∏‘ (À¡“¬‡Àµÿ 3) ‡ß‘π„Àâ°Ÿâ¬◊¡√–¬– —Èπ·≈–‡ß‘π∑¥√Õß·°à°‘®°“√ ∑’ˇ°’ˬ«¢âÕß°—π (À¡“¬‡Àµÿ 4 ·≈– 30) µâπ∑ÿπ‚§√ß°“√æ—≤π“Õ —ßÀ“√‘¡∑√—æ¬å ÿ∑∏‘ (À¡“¬‡Àµÿ 3, 8, 11, 28 ·≈– 30)

22

‘π∑√—æ¬åÀ¡ÿπ‡«’¬πÕ◊Ëπ §à“„™â®à“¬≈à«ßÀπâ“ ‡ß‘π∑¥√Õß®à“¬ Õ◊Ëπ Ê √«¡ ‘π∑√—æ¬åÀ¡ÿπ‡«’¬πÕ◊Ëπ √«¡ ‘π∑√—æ¬åÀ¡ÿπ‡«’¬π ‡ß‘π≈ß∑ÿπ·≈–‡ß‘π„Àâ°Ÿâ¬◊¡ ÿ∑∏‘ °‘®°“√∑’ˇ°’ˬ«¢âÕß°—π (À¡“¬‡Àµÿ 3, 4, 9, 28, 30 ·≈– 31) ‡ß‘π≈ß∑ÿπ ÿ∑∏‘ ‡ß‘π„Àâ°Ÿâ¬◊¡ ÿ∑∏‘ √«¡°‘®°“√∑’ˇ°’ˬ«¢âÕß°—π °‘®°“√Õ◊Ëπ (À¡“¬‡Àµÿ 3 ·≈– 9) √«¡‡ß‘π≈ß∑ÿπ·≈–‡ß‘π„Àâ°Ÿâ¬◊¡ ÿ∑∏‘ ‘∑∏‘°“√‡™à“·≈–∑’Ë¥‘π‡æ◊ËÕ®—¥À“º≈ª√–‚¬™πå ÿ∑∏‘ (À¡“¬‡Àµÿ 3, 10 ·≈– 28)

‘π∑√—æ¬å„Àâ‡™à“ ÿ∑∏‘ (À¡“¬‡Àµÿ 3, 8, 11 ·≈– 28) ∑’Ë¥‘π Õ“§“√ ·≈–Õÿª°√≥å ÿ∑∏‘ (À¡“¬‡Àµÿ 3 ·≈– 12) ‘π∑√—æ¬åÕ◊Ëπ ‡ß‘π∑¥√Õß®à“¬°“√‰øøÑ“ à«π¿Ÿ¡‘¿“§ (À¡“¬‡Àµÿ 13) °Õß∑ÿπ®¡ (À¡“¬‡Àµÿ 14 ·≈– 30) §à“§«“¡π‘¬¡ (À¡“¬‡Àµÿ 3 ·≈– 15) ‡ß‘π¡—¥®”·≈–Õ◊Ëπ Ê √«¡ ‘π∑√—æ¬åÕ◊Ëπ √«¡ ‘π∑√—æ¬å (À¡“¬‡Àµÿ 34)

ß∫°“√‡ß‘π‡©æ“–∫√‘…—∑ 2543 2542 ∫“∑ ∫“∑

97,703,036.61

40,917,773.82

4,862,865.74

4,113,954.25

46,800,300.04 240,343.20 47,040,643.24 100,499,261.46 4,348,465.24

61,746,183.66 33,194,562.00 94,940,745.66 41,245,924.62 7,007,359.40

2,489,663.54 240,343.20 2,730,006.74 3,591,003.06 1,311,422.26

9,896,701.71 33,194,562.00 43,091,263.71 1,876,789.17 3,706,112.19

-

-

33,760,899.69

43,886,588.55

2,668,722,974.31

2,822,397,237.15

796,467,836.93

741,960,862.12

14,174,694.58 1,826,858.71 15,429,267.10 31,430,820.39 2,949,745,201.25

5,176,732.57 1,777,464.84 16,647,812.05 23,602,009.46 3,030,111,050.11

8,141,289.77 1,201,329.21 7,288,051.50 16,630,670.48 859,354,704.90

2,837,909.08 1,042,843.07 5,925,083.28 9,805,835.43 848,441,405.42

352,235,705.82 803,012,101.70 1,155,247,807.52 1,000,000.00 1,156,247,807.52

967,441,539.90 228,427,604.95 1,195,869,144.85 1,000,000.00 1,196,869,144.85

2,611,861,396.15 986,072,155.78 3,597,933,551.93 3,597,933,551.93

3,268,721,772.00 255,890,527.86 3,524,612,299.86 3,524,612,299.86

1,759,215,660.17 297,477,020.09 244,479,007.75

1,754,069,942.79 232,426,239.61 251,298,731.07

1,486,215,922.38 100,237,140.21 59,057,373.85

1,481,070,205.00 104,361,768.81 59,182,818.10

55,446,472.02 221,599,905.16 1,061,428.91 3,787,319.38 281,895,125.47 6,689,059,822.25

147,014,764.92 220,787,775.73 2,653,572.03 8,036,035.90 378,492,148.58 6,843,267,257.01

69,048,180.80 1,036,217.66 70,084,398.46 6,172,883,091.73

5,104,223.14 61,503,567.11 6,501,469.99 73,109,260.24 6,090,777,757.43

¥ŸÀ¡“¬‡Àµÿª√–°Õ∫ß∫°“√‡ß‘π √“¬ß“πª √–®”ªï 254 3 ∫ √‘ …— ∑ ‡ À ¡ √ “ ™æ— ≤ π “ ∑’Ë ¥‘ π ®Ì “ °— ¥ ( ¡ À “ ™π )


BALANCE SHEETS HEMARAJ LAND AND DEVELOPMENT PUBLIC COMPANY LIMITED AND SUBSIDIARIES As At December 31, 2000 and 1999

Consolidated 2000 1999 Baht Baht ASSETS CURRENT ASSETS Cash on hand and at banks (Notes 3, 5 and 28) Short-term investments Time deposits (Notes 3, 5, 6 and 28) Investments in securities, net (Notes 3, 6 and 28) Total Short-Term Investments, net Accounts receivable, net (Notes 3 and 7) Accounts receivable - related parties, net (Note 3) Short-term loans and advance to related parties (Notes 4 and 30) Cost of real estate developments, net

The Company 2000 1999 Baht Baht

97,703,036.61

40,917,773.82

4,862,865.74

4,113,954.25

46,800,300.04 240,343.20 47,040,643.24 100,499,261.46 4,348,465.24

61,746,183.66 33,194,562.00 94,940,745.66 41,245,924.62 7,007,359.40

2,489,663.54 240,343.20 2,730,006.74 3,591,003.06 1,311,422.26

9,896,701.71 33,194,562.00 43,091,263.71 1,876,789.17 3,706,112.19

-

-

33,760,899.69

43,886,588.55

2,668,722,974.31

2,822,397,237.15

796,467,836.93

741,960,862.12

14,174,694.58 1,826,858.71 15,429,267.10 31,430,820.39 2,949,745,201.25

5,176,732.57 1,777,464.84 16,647,812.05 23,602,009.46 3,030,111,050.11

8,141,289.77 1,201,329.21 7,288,051.50 16,630,670.48 859,354,704.90

2,837,909.08 1,042,843.07 5,925,083.28 9,805,835.43 848,441,405.42

352,235,705.82 803,012,101.70 1,155,247,807.52 1,000,000.00 1,156,247,807.52

967,441,539.90 228,427,604.95 1,195,869,144.85 1,000,000.00 1,196,869,144.85

2,611,861,396.15 986,072,155.78 3,597,933,551.93 3,597,933,551.93

3,268,721,772.00 255,890,527.86 3,524,612,299.86 3,524,612,299.86

1,759,215,660.17 297,477,020.09

1,754,069,942.79 232,426,239.61

1,486,215,922.38 100,237,140.21

1,481,070,205.00 104,361,768.81

(Notes 3 and 12)

244,479,007.75

251,298,731.07

59,057,373.85

59,182,818.10

OTHER ASSETS Advances to the Provincial Electricity Authority (Note 13) Sinking fund (Notes 14 and 30) Goodwill (Notes 3 and 15) Deposits and others Total Other Assets Total Assets (Note 34)

55,446,472.02 221,599,905.16 1,061,428.91 3,787,319.38 281,895,125.47 6,689,059,822.25

147,014,764.92 220,787,775.73 2,653,572.03 8,036,035.90 378,492,148.58 6,843,267,257.01

69,048,180.80 1,036,217.66 70,084,398.46 6,172,883,091.73

5,104,223.14 61,503,567.11 6,501,469.99 73,109,260.24 6,090,777,757.43

(Notes 3, 8, 11, 28 and 30)

OTHER CURRENT ASSETS Prepaid expenses Advance payments Others Total Other Current Assets Total Current Assets INVESTMENTS AND LOANS, NET Related parties (Notes 3, 4, 9, 28, 30 and 31) Investments, net Loans, net Total Related Parties Other company (Notes 3 and 9) Total Investments and Loans, net LEASEHOLD LAND AND LAND HELD FOR COMMERCIAL PURPOSES, NET(Notes 3, 10 and 28) ASSETS FOR RENT, NET (Notes 3, 8, 11 and 28) PROPERTY, PLANT AND EQUIPMENT, NET

See Notes to Financial Statements ANNUAL REPORT 2000 HEMARAJ LAND AND DEVELOPMENT PUBLIC COMPANY LIMITED

23


ß∫¥ÿ≈

∫√‘…—∑ ‡À¡√“™æ—≤π“∑’Ë¥‘π ®Ì“°—¥ (¡À“™π) ·≈–∫√‘…—∑¬àÕ¬ ≥ «—π∑’Ë 31 ∏—𫓧¡ 2543 ·≈– 2542

ß∫°“√‡ß‘π√«¡ 2543 2542 ∫“∑ ∫“∑

ß∫°“√‡ß‘π‡©æ“–∫√‘…—∑ 2543 2542 ∫“∑ ∫“∑

Àπ’È ‘π·≈– à«π¢ÕߺŸâ∂◊ÕÀÿâπ Àπ’È ‘πÀ¡ÿπ‡«’¬π ‡ß‘π‡∫‘°‡°‘π∫—≠™’·≈–‡ß‘π°Ÿâ¬◊¡®“° ∂“∫—π°“√‡ß‘π (À¡“¬‡Àµÿ 3, 5, 20, ·≈– 28)

37,738,780.53

50,042,842.76

37,724,634.26

33,807,908.78

130,822,739.72 1,245,705,910.48 40,000,000.00 53,534,268.15

339,563,071.15 1,081,393,952.59 40,000,000.00 96,088,586.58

130,822,739.72 1,245,705,910.48 40,000,000.00 8,527,972.02

302,822,739.72 1,081,393,952.59 40,000,000.00 18,785,862.74

377,839,056.76 178,080,244.29

363,737,269.46 173,088,013.46

243,057,747.75 1,829,778.89

226,198,069.14 1,117,645.06

177,488,679.85

122,042,879.34

71,287,289.03

63,660,000.00

11,011,803.65

40,618,009.92

-

320,905,982.94

352,702,315.57 23,771,859.99 11,774,605.00 52,853,290.26 441,102,070.82 2,693,323,554.25

245,799,696.35 11,774,605.00 44,132,075.00 301,706,376.35 2,608,281,001.61

332,708,438.18 15,145,000.00 11,774,605.00 32,100,998.74 391,729,041.92 2,170,685,114.07

226,309,661.53 11,774,605.00 32,638,497.82 270,722,764.35 2,359,414,925.32

1,518,141.40 63,000,000.00 1,174,997,471.44 709,397,589.60

1,518,141.40 1,124,806,189.74 586,117,812.31

1,828,118,970.73 654,472,570.68 -

1,164,441,719.90 507,745,283.23 -

128,399,460.21 235,500,000.00 15,276,502.21 25,021,782.38

128,399,460.21 19,873,801.12 19,774,615.45

128,399,460.21 235,500,000.00 1,121,705.35 -

128,399,460.21 1,050,128.65 -

42,265,112.50 446,462,857.30 5,088,699,613.99

59,999,300.00 27,942,360.00 255,989,536.78 4,576,712,681.84

21,195,000.00 386,216,165.56 5,039,492,821.04

21,195,000.00 150,644,588.86 4,182,246,517.31

‡ß‘π°Ÿâ¬◊¡∑’ËÕ¬Ÿà√–À«à“ß°“√‡®√®“ª√—∫‚§√ß √â“ßÀπ’È (À¡“¬‡Àµÿ 16, 20, ·≈– 28)

Àÿâπ°Ÿâ·ª≈ß ¿“æ (À¡“¬‡Àµÿ 3, 17, 21, 24, ·≈– 25) ‡ß‘π°Ÿâ¬◊¡Õ◊Ëπ (À¡“¬‡Àµÿ 28) ‡®â“Àπ’È°“√§â“ ‡®â“Àπ’È°“√π‘§¡Õÿµ “À°√√¡·Ààߪ√–‡∑»‰∑¬ (À¡“¬‡Àµÿ 14 ·≈– 30)

24

√“¬‰¥â√—∫≈à«ßÀπâ“ (À¡“¬‡Àµÿ 3 ·≈– 18) à«π¢ÕßÀπ’È ‘π√–¬–¬“«∑’Ë∂÷ß°”Àπ¥™”√– ¿“¬„πÀπ÷Ëߪï (À¡“¬‡Àµÿ 20 ·≈– 28) ‡ß‘π°Ÿâ¬◊¡√–¬– —Èπ·≈–‡ß‘π∑¥√Õß®“° °‘®°“√∑’ˇ°’ˬ«¢âÕß°—π (À¡“¬‡Àµÿ 4) Àπ’È ‘πÀ¡ÿπ‡«’¬πÕ◊Ëπ ¥Õ°‡∫’Ȭ§â“ß®à“¬ (À¡“¬‡Àµÿ 3, 16, 17, 19, ·≈– 20) §à“µÕ∫·∑π°√√¡°“√§â“ß®à“¬ (À¡“¬‡Àµÿ 26) ‡®â“Àπ’餈ҫ◊ÈÕÕ“§“√™ÿ¥ Õ◊Ëπ Ê √«¡Àπ’È ‘πÀ¡ÿπ‡«’¬πÕ◊Ëπ √«¡Àπ’È ‘πÀ¡ÿπ‡«’¬π ‡®â“Àπ’È·≈–‡ß‘π°Ÿâ¬◊¡®“°°‘®°“√∑’ˇ°’ˬ«¢âÕß°—π (À¡“¬‡Àµÿ 4 ·≈– 17)

‡ß‘π°Ÿâ¬◊¡®“°°√√¡°“√·≈–ºŸâ∂◊ÕÀÿâπ (À¡“¬‡Àµÿ 4, 19 ·≈– 28) Àπ’È ‘π√–¬–¬“« (À¡“¬‡Àµÿ 16, 20 ·≈– 28) Àÿâπ°Ÿâ™π‘¥¡’À≈—°ª√–°—π (À¡“¬‡Àµÿ 3, 17, 21, 28 ·≈– 31) Àπ’È ‘πÕ◊Ëπ ”√Õ߇º◊ÕË º≈‡ ’¬À“¬®“°¢âÕæ‘æ“∑∑“ß°ÆÀ¡“¬ (À¡“¬‡Àµÿ 22) ”√Õ߇º◊ËÕº≈‡ ’¬À“¬®“°°“√®”π”À≈—°∑√—æ¬å (À¡“¬‡Àµÿ 23) ‡ß‘πª√–°—πº≈ß“π°àÕ √â“ß √“¬‰¥â§à“ ‘∑∏‘°“√‡™à“√Õµ—¥∫—≠™’ (À¡“¬‡Àµÿ 3) ”√Õߢ“¥∑ÿπ®“°°“√ª√–‡¡‘π√“§“‡ß‘π≈ß∑ÿπ „π∫√‘…—∑„π‡§√◊Õ (À¡“¬‡Àµÿ 3) Õ◊Ëπ Ê √«¡Àπ’È ‘πÕ◊Ëπ √«¡Àπ’È ‘π

¥ŸÀ¡“¬‡Àµÿª√–°Õ∫ß∫°“√‡ß‘π √“¬ß“πª √–®”ªï 254 3 ∫ √‘ …— ∑ ‡ À ¡ √ “ ™æ— ≤ π “ ∑’Ë ¥‘ π ®Ì “ °— ¥ ( ¡ À “ ™π )


BALANCE SHEETS HEMARAJ LAND AND DEVELOPMENT PUBLIC COMPANY LIMITED AND SUBSIDIARIES As At December 31, 2000 and 1999

Consolidated 2000 1999 Baht Baht

The Company 2000 1999 Baht Baht

LIABILITIES AND SHAREHOLDERS没 EQUITY CURRENT LIABILITIES Bank overdrafts and loans from financial institutions (Notes 3, 5, 20 and 28)

37,738,780.53

50,042,842.76

37,724,634.26

33,807,908.78

130,822,739.72 1,245,705,910.48 40,000,000.00 53,534,268.15

339,563,071.15 1,081,393,952.59 40,000,000.00 96,088,586.58

130,822,739.72 1,245,705,910.48 40,000,000.00 8,527,972.02

302,822,739.72 1,081,393,952.59 40,000,000.00 18,785,862.74

377,839,056.76 178,080,244.29 177,488,679.85

363,737,269.46 173,088,013.46 122,042,879.34

243,057,747.75 1,829,778.89 71,287,289.03

226,198,069.14 1,117,645.06 63,660,000.00

11,011,803.65

40,618,009.92

-

320,905,982.94

352,702,315.57 23,771,859.99 11,774,605.00 52,853,290.26 441,102,070.82 2,693,323,554.25

245,799,696.35 11,774,605.00 44,132,075.00 301,706,376.35 2,608,281,001.61

332,708,438.18 15,145,000.00 11,774,605.00 32,100,998.74 391,729,041.92 2,170,685,114.07

226,309,661.53 11,774,605.00 32,638,497.82 270,722,764.35 2,359,414,925.32

1,518,141.40

1,518,141.40

1,828,118,970.73

1,164,441,719.90

63,000,000.00 1,174,997,471.44 709,397,589.60

1,124,806,189.74 586,117,812.31

654,472,570.68 -

507,745,283.23 -

128,399,460.21 235,500,000.00 15,276,502.21 25,021,782.38

128,399,460.21 19,873,801.12 19,774,615.45

128,399,460.21 235,500,000.00 1,121,705.35 -

128,399,460.21 1,050,128.65 -

42,265,112.50 446,462,857.30 5,088,699,613.99

59,999,300.00 27,942,360.00 255,989,536.78 4,576,712,681.84

21,195,000.00 386,216,165.56 5,039,492,821.04

21,195,000.00 150,644,588.86 4,182,246,517.31

Loans under debt restructuring process (Notes 16, 20 and 28)

Convertible bonds (Notes 3, 17, 21, 24 and 25) Other Loan (Note 28) Accounts payable Accounts payable - the Industrial Estate Authority of Thailand (Notes 14 and 30) Income received in advance (Notes 3 and 18) Current portion of long-term liabilities (Notes 20 and 28) Short-term loans and advances from related parties (Note 4) OTHER CURRENT LIABILITIES Accrued interest expense (Notes 3, 16, 17, 19 and 20) Accrued directors没 remuneration (Note 26) Account payable - buildings purchase agreement Others Total Other Current Liabilities Total Current Liabilities DUE TO AND LOANS FROM RELATED PARTIES (Notes 4 and 17)

LOANS FROM DIRECTORS AND SHAREHOLDERS (Notes 4, 19 and 28)

LONG-TERM LIABILITIES (Notes 16, 20 and 28) GUARANTEED BONDS (Notes 3, 17, 21, 28 and 31) OTHER LIABILITIES Reserve for possible loss from lawsuit (Note 22) Reserve for possible loss from pledge of securities (Note 23) Retention payable Deferred right of use income (Note 3) Reserve for loss on revaluation of investment in an affiliated company (Note 3) Others Total Other Liabilities Total Liabilities

See Notes to Financial Statements ANNUAL REPORT 2000 HEMARAJ LAND AND DEVELOPMENT PUBLIC COMPANY LIMITED

25


ß∫¥ÿ≈

∫√‘…—∑ ‡À¡√“™æ—≤π“∑’Ë¥‘π ®Ì“°—¥ (¡À“™π) ·≈–∫√‘…—∑¬àÕ¬ ≥ «—π∑’Ë 31 ∏—𫓧¡ 2543 ·≈– 2542

ß∫°“√‡ß‘π√«¡ 2543 2542 ∫“∑ ∫“∑

26

Àπ’È ‘π·≈– à«π¢ÕߺŸâ∂◊ÕÀÿâπ (µàÕ) à«π¢ÕߺŸâ∂◊ÕÀÿâπ ∑ÿπ‡√◊ÕπÀÿâπ (À¡“¬‡Àµÿ 24 ·≈– 25) ∑ÿπ®¥∑–‡∫’¬π 327,000,000 Àÿâπ „πªï 2543 ·≈– 277,000,000 Àÿâπ „πªï 2542 ¡Ÿ≈§à“Àÿâπ≈– 10 ∫“∑ ∑ÿπ∑’ËÕÕ° 70,790,777 Àÿâπ „πªï 2543 ·≈– 70,765,977 Àÿâπ „πªï 2542 ™”√–‡µÁ¡¡Ÿ≈§à“·≈â« „∫ ”§—≠· ¥ß ‘∑∏‘∑’Ë®–´◊ÈÕÀÿâπ “¡—≠ (À¡“¬‡Àµÿ 24 ·≈– 25) à«π‡°‘π∑ÿπ à«π‡°‘π¡Ÿ≈§à“Àÿâπ (À¡“¬‡Àµÿ 24 ·≈– 25) °”‰√ (¢“¥∑ÿπ) – ¡ ®—¥ √√‡ªìπ ”√Õßµ“¡°ÆÀ¡“¬ ¬—߉¡à‰¥â®—¥ √√ (¢“¥∑ÿπ – ¡) ¢“¥∑ÿπ∑’ˬ—߉¡à‡°‘¥¢÷Èπ®“°À≈—°∑√—æ¬å‡º◊ËÕ¢“¬ (À¡“¬‡Àµÿ 3 ·≈– 6) º≈µà“ß®“°°“√·ª≈ߧà“ß∫°“√‡ß‘π (À¡“¬‡Àµÿ 3) à«π¢ÕߺŸâ∂◊ÕÀÿâπ à«ππâÕ¬ √«¡ à«π¢ÕߺŸâ∂◊ÕÀÿâπ √«¡Àπ’È ‘π·≈– à«π¢ÕߺŸâ∂◊ÕÀÿâπ

ß∫°“√‡ß‘π‡©æ“–∫√‘…—∑ 2543 2542 ∫“∑ ∫“∑

3,270,000,000.00

2,770,000,000.00

3,270,000,000.00

2,770,000,000.00

707,907,770.00 14,150,594.80

707,659,770.00 14,153,074.80

707,907,770.00 14,150,594.80

707,659,770.00 14,153,074.80

997,245,113.20

997,242,633.20

997,245,113.20

997,242,633.20

210,491,426.19 (867,892,536.37) (21,476.80) 71,509,379.67 1,133,390,270.69 466,969,937.57 1,600,360,208.26 6,689,059,822.25

210,491,426.19 (15,894,726.07) (5,120,938.00) (77,152,682.90) 1,831,378,557.22 435,176,017.95 2,266,554,575.17 6,843,267,257.01

95,340,462.07 (752,741,572.25) (21,476.80) 71,509,379.67 1,133,390,270.69 1,133,390,270.69 6,172,883,091.73

95,340,462.07 99,256,238.05 (5,120,938.00) 1,908,531,240.12 1,908,531,240.12 6,090,777,757.43

¥ŸÀ¡“¬‡Àµÿª√–°Õ∫ß∫°“√‡ß‘π √“¬ß“πª √–®”ªï 254 3 ∫ √‘ …— ∑ ‡ À ¡ √ “ ™æ— ≤ π “ ∑’Ë ¥‘ π ®Ì “ °— ¥ ( ¡ À “ ™π )


BALANCE SHEETS HEMARAJ LAND AND DEVELOPMENT PUBLIC COMPANY LIMITED AND SUBSIDIARIES As At December 31, 2000 and 1999

Consolidated 2000 1999 Baht Baht LIABILITIES AND SHAREHOLDERS没 EQUITY (continued) SHAREHOLDERS没 EQUITY Share capital (Notes 24 and 25) Authorised share capital 327,000,000 shares in 2000 and 277,000,000 shares in 1999, Baht 10 par value 3,270,000,000.00 Issued and fully paid-up share capital 70,790,777 shares in 2000 and 70,765,977 shares in 1999 707,907,770.00 Warrants (Notes 24 and 25) 14,150,594.80 Paid-in capital Premium on share capital (Notes 24 and 25) 997,245,113.20 Retained earnings (deficit) Appropriated - legal reserve 210,491,426.19 Unappropriated (deficit) (867,892,536.37) Unrealised loss from changes in carrying amount of available-for-sale securities (Notes 3 and 6) (21,476.80) Adjustments from financial statement translations (Note 3) 71,509,379.67 1,133,390,270.69 Minority interests 466,969,937.57 Total Shareholders没 Equity 1,600,360,208.26 Total Liabilities and Shareholders没 Equity 6,689,059,822.25

The Company 2000 1999 Baht Baht

2,770,000,000.00

3,270,000,000.00

2,770,000,000.00

707,659,770.00 14,153,074.80

707,907,770.00 14,150,594.80

707,659,770.00 14,153,074.80

997,242,633.20 210,491,426.19 (15,894,726.07)

997,245,113.20 95,340,462.07 (752,741,572.25)

997,242,633.20 95,340,462.07 99,256,238.05

(5,120,938.00) (77,152,682.90) 1,831,378,557.22 435,176,017.95 2,266,554,575.17 6,843,267,257.01

(21,476.80) 71,509,379.67 1,133,390,270.69 1,133,390,270.69 6,172,883,091.73

(5,120,938.00) 1,908,531,240.12 1,908,531,240.12 6,090,777,757.43

See Notes to Financial Statements ANNUAL REPORT 2000 HEMARAJ LAND AND DEVELOPMENT PUBLIC COMPANY LIMITED

27


ß∫°”‰√¢“¥∑ÿπ

∫√‘…—∑ ‡À¡√“™æ—≤π“∑’Ë¥‘π ®Ì“°—¥ (¡À“™π) ·≈–∫√‘…—∑¬àÕ¬ ”À√—∫ªï ‘Èπ ÿ¥«—π∑’Ë 31 ∏—𫓧¡ 2543 ·≈– 2542

ß∫°“√‡ß‘π√«¡ 2543 2542 ∫“∑ ∫“∑

28

√“¬‰¥â (À¡“¬‡Àµÿ 3) √“¬‰¥â®“°°“√¢“¬ (À¡“¬‡Àµÿ 4 ·≈– 32) 347,523,416.99 577,219,490.44 √“¬‰¥â§à“∫√‘°“√ (À¡“¬‡Àµÿ 4 ·≈– 32) 280,986,571.10 226,370,612.87 √“¬‰¥âÕ◊Ëπ ”√Õߢ“¥∑ÿπ®“°°“√ª√–‡¡‘π√“§“‚§√ß°“√ ‡°‘𧫓¡µâÕß°“√ (À¡“¬‡Àµÿ 8 ·≈– 10) 62,956,510.22 °≈—∫√“¬°“√ ”√Õߢ“¥∑ÿπ®“°°“√ª√–‡¡‘π√“§“ ‡ß‘π≈ß∑ÿπ„π∫√‘…—∑„π‡§√◊Õ 59,999,300.00 ¥Õ°‡∫’Ȭ√—∫ (À¡“¬‡Àµÿ 4) 58,945,801.34 28,909,540.95 √“¬‰¥â§à“π“¬Àπâ“ (À¡“¬‡Àµÿ 4 ·≈– 30) Õ◊Ëπ Ê 7,855,649.96 3,651,927.10 √«¡√“¬‰¥âÕ◊Ëπ 189,757,261.52 32,561,468.05 √«¡√“¬‰¥â 818,267,249.61 836,151,571.36 §à“„™â®à“¬ (À¡“¬‡Àµÿ 3) µâπ∑ÿπ¢“¬ 203,047,684.00 458,724,974.09 µâπ∑ÿπ∫√‘°“√ (À¡“¬‡Àµÿ 11, 12 ·≈– 26) 209,420,565.01 161,207,691.71 §à“„™â®à“¬„π°“√¢“¬·≈–°“√∫√‘À“√ (À¡“¬‡Àµÿ 12, 15, 26, 29, ·≈– 30) 143,572,892.70 179,171,848.43 ¥Õ°‡∫’Ȭ®à“¬ (À¡“¬‡Àµÿ 4, 17, 19, 20, 21, ·≈– 30) 271,330,891.24 273,459,291.00 §à“µÕ∫·∑π°√√¡°“√ (À¡“¬‡Àµÿ 26) 51,065,821.75 26,700,771.67 §à“„™â®à“¬Õ◊Ëπ à«π·∫àß(°”‰√)¢“¥∑ÿπ®“°∫√‘…—∑„π‡§√◊Õ (À¡“¬‡Àµÿ 4) 138,280,335.23 6,962,237.57 ¢“¥∑ÿπ®“°Õ—µ√“·≈°‡ª≈’ˬπ 301,209,850.03 29,437,664.25 ¢“¥∑ÿπ®“°°“√ª√–‡¡‘π√“§“‚§√ß°“√ (À¡“¬‡Àµÿ 8 ·≈– 10) 497,967,796.95 ¢“¥∑ÿπ®“°°“√¥âÕ¬§à“¢Õ߇ߑπ≈ß∑ÿπ (À¡“¬‡Àµÿ 6) 38,053,680.00 57,265,772.00 ¢“¥∑ÿπ®“°°“√¢“¬‡ß‘π≈ß∑ÿπ (À¡“¬‡Àµÿ 4) 46,033,163.02 ”√Õ߇º◊ËÕº≈‡ ’¬À“¬®“°¢âÕæ‘æ“∑∑“ß°ÆÀ¡“¬ (À¡“¬‡Àµÿ 22) 128,399,460.21 ”√Õ߇º◊ËÕº≈‡ ’¬À“¬®“°°“√®”π”À≈—°∑√—æ¬å (À¡“¬‡Àµÿ 23) 235,500,000.00 √«¡§à“„™â®à“¬Õ◊Ëπ 759,077,028.28 720,032,930.98 √«¡§à“„™â®à“¬ 1,637,514,882.98 1,819,297,507.88 ¢“¥∑ÿπ°àÕπ¿“…’‡ß‘π‰¥â (819,247,633.37) (983,145,936.52) ¿“…’‡ß‘π‰¥â (À¡“¬‡Àµÿ 3) (956,257.31) (389,610.81) ¢“¥∑ÿπ°àÕπ à«π¢ÕߺŸâ∂◊ÕÀÿâπ à«ππâÕ¬ (820,203,890.68) (983,535,547.33) à«π¢ÕߺŸâ∂◊ÕÀÿâπ à«ππâÕ¬ (31,793,919.62) (27,147,055.17) ¢“¥∑ÿπ ÿ∑∏‘ (À¡“¬‡Àµÿ 34) (851,997,810.30) (1,010,682,602.50) ¢“¥∑ÿπµàÕÀÿâπ¢—Èπæ◊Èπ∞“π (À¡“¬‡Àµÿ 3 ·≈– 27) (12.04) (14.28)

ß∫°“√‡ß‘π‡©æ“–∫√‘…—∑ 2543 2542 ∫“∑ ∫“∑ 9,244,510.04 40,596,315.43

251,436,472.04 32,090,265.62

62,956,510.22

-

59,790,975.38 6,631,398.93 10,285,898.22 139,664,782.75 189,505,608.22

18,397,346.75 4,932,131.03 478,674.45 23,808,152.23 307,334,889.89

9,791,535.28 28,414,066.50 71,074,170.51 182,280,118.03 16,979,443.81

328,863,999.83 21,972,498.45 78,712,985.77 182,743,739.83 3,292,219.79

249,852,113.55 (10,638,644.69) 163,525,127.82 29,437,664.25 497,967,796.95 38,053,680.00 57,265,772.00 46,033,163.02 128,399,460.21 235,500,000.00 732,964,084.39 702,432,048.72 1,041,503,418.52 1,318,017,492.39 (851,997,810.30) (1,010,682,602.50) (851,997,810.30) (1,010,682,602.50) (851,997,810.30) (1,010,682,602.50) (12.04) (14.28)

¥ŸÀ¡“¬‡Àµÿª√–°Õ∫ß∫°“√‡ß‘π √“¬ß“πª √–®”ªï 254 3 ∫ √‘ …— ∑ ‡ À ¡ √ “ ™æ— ≤ π “ ∑’Ë ¥‘ π ®Ì “ °— ¥ ( ¡ À “ ™π )


STATEMENTS OF INCOME HEMARAJ LAND AND DEVELOPMENT PUBLIC COMPANY LIMITED AND SUBSIDIARIES For The Years Ended December 31, 2000 and 1999

Consolidated 2000 1999 Baht Baht REVENUES (Note 3) Sales (Notes 4 and 32) Service income (Notes 4 and 32) Other incomes Reserve for loss on projects revaluation over demand (Notes 8 and 10) Reversal of reserve for loss on revaluation of investment in an affiliated company Interest income (Note 4) Commission income (Notes 4 and 30) Others Total Other Incomes Total Revenues EXPENSES (Note 3) Cost of sales Cost of services (Notes 11, 12 and 26) Selling and administrative expenses (Notes 12, 15, 26, 29 and 30) Interest expense (Notes 4, 17, 19, 20, 21 and 30) Directors' remuneration (Note 26) OTHER EXPENSES Share of (income) loss in affiliated companies (Note 4) Loss on exchange rate Loss on projects revaluation (Notes 8 and 10) Impairment loss on investments (Note 6) Loss on sale of investments (Note 4) Reserve for possible loss from law suit (Note 22) Reserve for possible loss from pledge of securities (Note 23) Total Other Expenses Total Expenses LOSS BEFORE INCOME TAX INCOME TAX (Note 3) LOSS BEFORE MINORITY INTERESTS MINORITY INTERESTS NET LOSS (Note 34) BASIC LOSS PER SHARE (Notes 3 and 27)

The Company 2000 1999 Baht Baht

347,523,416.99 280,986,571.10

577,219,490.44 226,370,612.87

9,244,510.04 40,596,315.43

251,436,472.04 32,090,265.62

62,956,510.22

-

62,956,510.22

-

59,999,300.00 58,945,801.34 7,855,649.96 189,757,261.52 818,267,249.61

28,909,540.95 3,651,927.10 32,561,468.05 836,151,571.36

59,790,975.38 6,631,398.93 10,285,898.22 139,664,782.75 189,505,608.22

18,397,346.75 4,932,131.03 478,674.45 23,808,152.23 307,334,889.89

203,047,684.00 209,420,565.01 143,572,892.70 271,330,891.24 51,065,821.75

458,724,974.09 161,207,691.71 179,171,848.43 273,459,291.00 26,700,771.67

9,791,535.28 28,414,066.50 71,074,170.51 182,280,118.03 16,979,443.81

328,863,999.83 21,972,498.45 78,712,985.77 182,743,739.83 3,292,219.79

138,280,335.23 6,962,237.57 301,209,850.03 29,437,664.25 497,967,796.95 38,053,680.00 57,265,772.00 46,033,163.02 128,399,460.21 235,500,000.00 759,077,028.28 720,032,930.98 1,637,514,882.98 1,819,297,507.88 (819,247,633.37) (983,145,936.52) (956,257.31) (389,610.81) (820,203,890.68) (983,535,547.33) (31,793,919.62) (27,147,055.17) (851,997,810.30) (1,010,682,602.50) (12.04) (14.28)

See Notes to Financial Statements ANNUAL REPORT 2000 HEMARAJ LAND AND DEVELOPMENT PUBLIC COMPANY LIMITED

249,852,113.55 (10,638,644.69) 163,525,127.82 29,437,664.25 497,967,796.95 38,053,680.00 57,265,772.00 46,033,163.02 128,399,460.21 235,500,000.00 732,964,084.39 702,432,048.72 1,041,503,418.52 1,318,017,492.39 (851,997,810.30) (1,010,682,602.50) (851,997,810.30) (1,010,682,602.50) (851,997,810.30) (1,010,682,602.50) (12.04) (14.28)

29


ß∫· ¥ß°“√‡ª≈’ˬπ·ª≈ß„π à«π¢ÕߺŸâ∂◊ÕÀÿâπ ∫√‘…—∑ ‡À¡√“™æ—≤π“∑’Ë¥‘π ®Ì“°—¥ (¡À“™π) ·≈–∫√‘…—∑¬àÕ¬ ”À√—∫ªï ‘Èπ ÿ¥«—π∑’Ë 31 ∏—𫓧¡ 2543 ·≈– 2542

ß∫°“√‡ß‘π√«¡ 2543 2542 ∫“∑ ∫“∑

30

∑ÿπ‡√◊ÕπÀÿâπ Àÿâπ “¡—≠ (À¡“¬‡Àµÿ 24 ·≈– 25) ¬Õ¥µâπªï ‡æ‘Ë¡√–À«à“ߪï ≈¥√–À«à“ßªï ¬Õ¥ª≈“¬ªï „∫ ”§—≠· ¥ß ‘∑∏‘∑’Ë®–´◊ÈÕÀÿâπ “¡—≠ (À¡“¬‡Àµÿ 24 ·≈– 25) ¬Õ¥µâπªï ‡æ‘Ë¡√–À«à“ߪï ≈¥√–À«à“ßªï ¬Õ¥ª≈“¬ªï à«π‡°‘π∑ÿπ à«π‡°‘π¡Ÿ≈§à“Àÿâπ (À¡“¬‡Àµÿ 24 ·≈– 25) ¬Õ¥µâπªï ‡æ‘Ë¡√–À«à“ߪï ≈¥√–À«à“ßªï ¬Õ¥ª≈“¬ªï °”‰√(¢“¥∑ÿπ) – ¡ ®—¥ √√·≈â« ”√Õßµ“¡°ÆÀ¡“¬ ¬Õ¥µâπªï ‡æ‘Ë¡√–À«à“ߪï ≈¥√–À«à“ßªï ¬Õ¥ª≈“¬ªï ¬—߉¡à‰¥â®—¥ √√ (¢“¥∑ÿπ – ¡) ¬Õ¥µâπªï ¢“¥∑ÿπ ÿ∑∏‘ ”À√—∫ªï ¬Õ¥ª≈“¬ªï ¢“¥∑ÿπ∑’ˬ—߉¡à‡°‘¥¢÷Èπ®“°À≈—°∑√—æ¬å‡º◊ËÕ¢“¬ (À¡“¬‡Àµÿ 3) ¬Õ¥µâπªï ‡æ‘Ë¡√–À«à“ߪï ≈¥√–À«à“ßªï ¬Õ¥ª≈“¬ªï º≈µà“ß®“°°“√·ª≈ߧà“ß∫°“√‡ß‘π (À¡“¬‡Àµÿ 3) ¬Õ¥µâπªï ‡ª≈’ˬπ·ª≈ß√–À«à“ßªï ¬Õ¥ª≈“¬ªï à«π¢ÕߺŸâ∂◊ÕÀÿâπ à«ππâÕ¬ ¬Õ¥µâπªï ‡æ‘Ë¡√–À«à“ߪï ≈¥√–À«à“ßªï ¬Õ¥ª≈“¬ªï √«¡ à«π¢ÕߺŸâ∂◊ÕÀÿâπ

ß∫°“√‡ß‘π‡©æ“–∫√‘…—∑ 2543 2542 ∫“∑ ∫“∑

707,659,770.00 248,000.00 707,907,770.00

707,655,750.00 4,020.00 707,659,770.00

707,659,770.00 248,000.00 707,907,770.00

707,655,750.00 4,020.00 707,659,770.00

14,153,074.80 (2,480.00) 14,150,594.80

14,153,115.00 (40.20) 14,153,074.80

14,153,074.80 (2,480.00) 14,150,594.80

14,153,115.00 (40.20) 14,153,074.80

997,242,633.20 2,480.00 997,245,113.20

997,242,593.00 40.20 997,242,633.20

997,242,633.20 2,480.00 997,245,113.20

997,242,593.00 40.20 997,242,633.20

210,491,426.19 210,491,426.19

210,491,426.19 210,491,426.19

95,340,462.07 95,340,462.07

95,340,462.07 95,340,462.07

(15,894,726.07) 994,787,876.43 (851,997,810.30) (1,010,682,602.50) (867,892,536.37) (15,894,726.07)

99,256,238.05 1,109,938,840.55 (851,997,810.30) (1,010,682,602.50) (752,741,572.25) 99,256,238.05

(5,120,938.00) 5,099,461.20 (21,476.80)

(5,120,938.00) (5,120,938.00)

(5,120,938.00) 5,099,461.20 (21,476.80)

(5,120,938.00) (5,120,938.00)

(77,152,682.90) 148,662,062.57 71,509,379.67 1,133,390,270.69

(79,114,599.78) 1,961,916.88 (77,152,682.90) 1,831,378,557.22

71,509,379.67 71,509,379.67 1,133,390,270.69

1,908,531,240.12

435,176,017.95 31,793,919.62 466,969,937.57 1,600,360,208.26

408,028,962.78 27,147,055.17 435,176,017.95 2,266,554,575.17

1,133,390,270.69

1,908,531,240.12

¥ŸÀ¡“¬‡Àµÿª√–°Õ∫ß∫°“√‡ß‘π √“¬ß“πª √–®”ªï 254 3 ∫ √‘ …— ∑ ‡ À ¡ √ “ ™æ— ≤ π “ ∑’Ë ¥‘ π ®Ì “ °— ¥ ( ¡ À “ ™π )


STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY HEMARAJ LAND AND DEVELOPMENT PUBLIC COMPANY LIMITED AND SUBSIDIARIES For The Years Ended December 31, 2000 and 1999

Consolidated 2000 1999 Baht Baht SHARE CAPITAL Ordinary share (Notes 24 and 25) Beginning balance Increase during year Decrease during year Ending balance WARRANTS (Notes 24 and 25) Beginning balance Increase during year Decrease during year Ending balance PAID-IN CAPITAL Premium on share capital (Notes 24 and 25) Beginning balance Increase during year Decrease during year Ending balance RETAINED EARNINGS (DEFICIT) Appropriated Legal reserve Beginning balance Increase during year Decrease during year Ending balance Unappropriated (Deficit) Beginning balance Net loss for the year Ending balance UNREALISED LOSS FROM CHANGES IN CARRYING AMOUNT OF AVAILABLE-FOR-SALE SECURITIES (Note 3) Beginning balance Increase during year Decrease during year Ending balance ADJUSTMENTS FROM FINANCIAL STATEMENT TRANSLATIONS (Note 3) Beginning balance Change during year Ending balance MINORITY INTERESTS Beginning balance Increase during year Decrease during year Ending balance Total Shareholdersû Equity

The Company 2000 1999 Baht Baht

707,659,770.00 248,000.00 707,907,770.00

707,655,750.00 4,020.00 707,659,770.00

707,659,770.00 248,000.00 707,907,770.00

707,655,750.00 4,020.00 707,659,770.00

14,153,074.80 (2,480.00) 14,150,594.80

14,153,115.00 (40.20) 14,153,074.80

14,153,074.80 (2,480.00) 14,150,594.80

14,153,115.00 (40.20) 14,153,074.80

997,242,633.20 2,480.00 997,245,113.20

997,242,593.00 40.20 997,242,633.20

997,242,633.20 2,480.00 997,245,113.20

997,242,593.00 40.20 997,242,633.20

210,491,426.19 210,491,426.19

210,491,426.19 210,491,426.19

95,340,462.07 95,340,462.07

95,340,462.07 95,340,462.07

(15,894,726.07) 994,787,876.43 (851,997,810.30) (1,010,682,602.50) (867,892,536.37) (15,894,726.07)

99,256,238.05 1,109,938,840.55 (851,997,810.30) (1,010,682,602.50) (752,741,572.25) 99,256,238.05

(5,120,938.00) 5,099,461.20 (21,476.80)

(5,120,938.00) (5,120,938.00)

(5,120,938.00) 5,099,461.20 (21,476.80)

(5,120,938.00) (5,120,938.00)

(77,152,682.90) 148,662,062.57 71,509,379.67 1,133,390,270.69

(79,114,599.78) 1,961,916.88 (77,152,682.90) 1,831,378,557.22

71,509,379.67 71,509,379.67 1,133,390,270.69

1,908,531,240.12

435,176,017.95 31,793,919.62 466,969,937.57 1,600,360,208.26

408,028,962.78 27,147,055.17 435,176,017.95 2,266,554,575.17

1,133,390,270.69

1,908,531,240.12

See Notes to Financial Statements ANNUAL REPORT 2000 HEMARAJ LAND AND DEVELOPMENT PUBLIC COMPANY LIMITED

31


ß∫°”‰√ (¢“¥∑ÿπ) – ¡ ∫√‘…—∑ ‡À¡√“™æ—≤π“∑’Ë¥‘π ®Ì“°—¥ (¡À“™π) ·≈–∫√‘…—∑¬àÕ¬ ”À√—∫ªï ‘Èπ ÿ¥«—π∑’Ë 31 ∏—𫓧¡ 2543 ·≈– 2542

ß∫°“√‡ß‘π√«¡ 2543 2542 ∫“∑ ∫“∑ °”‰√ – ¡ à«π∑’ˬ—߉¡à‰¥â®—¥ √√ (¢“¥∑ÿπ – ¡) ¬Õ¥¬°¡“®“°ªï°àÕπ À—° ®—¥ √√°”‰√ ÿ∑∏‘ªï°àÕπ ”√Õßµ“¡°ÆÀ¡“¬ ‡ß‘πªíπº≈ ¢“¥∑ÿπ ÿ∑∏‘ ”À√—∫ªï √«¡°”‰√ – ¡ à«π∑’ˬ—߉¡à‰¥â®—¥ √√ (¢“¥∑ÿπ – ¡) °”‰√ – ¡ à«π∑’ˉ¥â®—¥ √√·≈â« ”√Õßµ“¡°ÆÀ¡“¬ √«¡°”‰√ – ¡ à«π∑’ˉ¥â®—¥ √√·≈â« √«¡°”‰√(¢“¥∑ÿπ) – ¡

(15,894,726.07)

994,787,876.43

ß∫°“√‡ß‘π‡©æ“–∫√‘…—∑ 2543 2542 ∫“∑ ∫“∑ 99,256,238.05

1,109,938,840.55

(851,997,810.30) (1,010,682,602.50) (867,892,536.37) (15,894,726.07)

(851,997,810.30) (1,010,682,602.50) (752,741,572.25) 99,256,238.05

210,491,426.19 210,491,426.19 (657,401,110.18)

95,340,462.07 95,340,462.07 (657,401,110.18)

210,491,426.19 210,491,426.19 194,596,700.12

95,340,462.07 95,340,462.07 194,596,700.12

32

¥ŸÀ¡“¬‡Àµÿª√–°Õ∫ß∫°“√‡ß‘π √“¬ß“πª √–®”ªï 254 3 ∫ √‘ …— ∑ ‡ À ¡ √ “ ™æ— ≤ π “ ∑’Ë ¥‘ π ®Ì “ °— ¥ ( ¡ À “ ™π )


STATEMENTS OF RETAINED EARNINGS (DEFICIT) HEMARAJ LAND AND DEVELOPMENT PUBLIC COMPANY LIMITED AND SUBSIDIARIES For The Years Ended December 31, 2000 and 1999

Consolidated 2000 1999 Baht Baht UNAPPROPRIATED RETAINED EARNINGS (DEFICIT) Beginning balance (15,894,726.07) 994,787,876.43 Less Appropriated income prior year: Legal reserve Dividend Net loss for the year (851,997,810.30) (1,010,682,602.50) Total Unappropriated Retained Earnings (Deficit) (867,892,536.37) (15,894,726.07) APPROPRIATED RETAINED EARNINGS Legal reserve 210,491,426.19 210,491,426.19 Total Appropriated Retained Earnings 210,491,426.19 210,491,426.19 Total Retained Earnings (Deficit) (657,401,110.18) 194,596,700.12

The Company 2000 1999 Baht Baht 99,256,238.05

1,109,938,840.55

(851,997,810.30) (1,010,682,602.50) (752,741,572.25) 99,256,238.05 95,340,462.07 95,340,462.07 (657,401,110.18)

95,340,462.07 95,340,462.07 194,596,700.12

33

See Notes to Financial Statements ANNUAL REPORT 2000 HEMARAJ LAND AND DEVELOPMENT PUBLIC COMPANY LIMITED


ß∫°√–· ‡ß‘π ¥

∫√‘…—∑ ‡À¡√“™æ—≤π“∑’Ë¥‘π ®Ì“°—¥ (¡À“™π) ·≈–∫√‘…—∑¬àÕ¬ ”À√—∫ªï ‘Èπ ÿ¥«—π∑’Ë 31 ∏—𫓧¡ 2543 ·≈– 2542

ß∫°“√‡ß‘π√«¡ 2543 2542 ∫“∑ ∫“∑

34

°√–· ‡ß‘π ¥®“°°‘®°√√¡¥”‡π‘πß“π ¢“¥∑ÿπ ÿ∑∏‘ (851,997,810.30) (1,010,682,602.50) √“¬°“√ª√—∫°√–∑∫¢“¥∑ÿπ ÿ∑∏‘‡ªìπ‡ß‘π ¥√—∫(®à“¬) ®“°°‘®°√√¡¥”‡π‘πß“π §à“‡º◊ËÕÀπ’È ß —¬®– Ÿ≠ 11,109,646.56 13,085,102.46 (°”‰√)¢“¥∑ÿπ®“°Õ—µ√“·≈°‡ª≈’ˬπ (45,431,021.87) (636,645.11) à«π·∫àß(°”‰√)¢“¥∑ÿπ®“°∫√‘…—∑„π‡§√◊Õ 138,280,335.23 6,962,237.57 ¢“¥∑ÿπ®“°°“√ª√–‡¡‘π√“§“‚§√ß°“√ 497,967,796.95 ”√Õߢ“¥∑ÿπ®“°°“√ª√–‡¡‘π√“§“‚§√ß°“√‡°‘𧫓¡µâÕß°“√ (62,956,510.22) ¢“¥∑ÿπ®“°°“√¥âÕ¬§à“¢Õ߇ߑπ≈ß∑ÿπ 38,053,680.00 57,265,772.00 ¢“¥∑ÿπ®“°°“√¢“¬‡ß‘π≈ß∑ÿπ 46,033,163.02 °≈—∫√“¬°“√ ”√Õߢ“¥∑ÿπ®“°°“√ª√–‡¡‘π√“§“‡ß‘π≈ß∑ÿπ „π∫√‘…—∑„π‡§√◊Õ (59,999,300.00) °”‰√®“°°“√¢“¬Õÿª°√≥å (2,192,556.32) (263,615.77) §à“‡ ◊ËÕ¡√“§“·≈–√“¬°“√µ—¥∫—≠™’ 34,952,644.63 33,565,366.15 §à“§«“¡π‘¬¡µ—¥∫—≠™’ 1,592,143.12 1,592,143.13 ”√Õ߇º◊ËÕ°“√‰∂à∂ÕπÀÿâπ°Ÿâ·ª≈ß ¿“æ‡æ‘Ë¡¢÷Èπ 164,311,957.89 23,509,187.59 ”√Õ߇º◊ËÕ°“√‰∂à∂ÕπÀÿâπ°Ÿâ™π‘¥¡’À≈—°ª√–°—π‡æ‘Ë¡¢÷Èπ 50,614,493.88 46,057,617.96 ”√Õ߇º◊ËÕº≈‡ ’¬À“¬®“°¢âÕæ‘æ“∑∑“ß°ÆÀ¡“¬ 128,399,460.21 ”√Õ߇º◊ËÕº≈‡ ’¬À“¬®“°°“√®”π”À≈—°∑√—æ¬å 235,500,000.00 √“¬‰¥â§à“ ‘∑∏‘°“√‡™à“µ—¥∫—≠™’ (2,869,153.07) (1,203,951.80) à«π¢ÕߺŸâ∂◊ÕÀÿâπ à«ππâÕ¬‡æ‘Ë¡¢÷Èπ 31,793,919.62 27,147,055.17 °“√‡ª≈’ˬπ·ª≈ß„π ‘π∑√—æ¬å·≈–Àπ’È ‘𥔇π‘πß“π ≈Ÿ°Àπ’È°“√§â“(‡æ‘Ë¡¢÷Èπ)≈¥≈ß (61,908,154.13) 43,768,012.91 ≈Ÿ°Àπ’È°“√§â“°‘®°“√∑’ˇ°’ˬ«¢âÕß°—π‡æ‘Ë¡¢÷Èπ (5,795,935.11) (8,842,988.98) µâπ∑ÿπ‚§√ß°“√æ—≤π“Õ —ßÀ“√‘¡∑√—æ¬å≈¥≈ß 132,982,403.88 295,510,916.80 §à“„™â®à“¬≈à«ßÀπâ“(‡æ‘Ë¡¢÷Èπ)≈¥≈ß (8,997,962.01) (1,037,854.08) ‡ß‘π∑¥√Õß®à“¬(‡æ‘Ë¡¢÷Èπ)≈¥≈ß (49,393.87) 1,916,355.78 ‘π∑√—æ¬åÀ¡ÿπ‡«’¬πÕ◊Ëπ(‡æ‘Ë¡¢÷Èπ)≈¥≈ß 2,129,487.55 (4,951,993.82) ‡ß‘π¡—¥®”(‡æ‘Ë¡¢÷Èπ)≈¥≈ß 4,248,716.52 (5,508,447.77) ‡®â“Àπ’È°“√§â“‡æ‘Ë¡¢÷Èπ(≈¥≈ß) (42,554,318.43) 11,693,031.40 ‡®â“Àπ’È°“√π‘§¡Õÿµ “À°√√¡·Ààߪ√–‡∑»‰∑¬‡æ‘Ë¡¢÷Èπ 14,101,787.30 39,959,290.83 √“¬‰¥â√—∫≈à«ßÀπⓇæ‘Ë¡¢÷Èπ(≈¥≈ß) 4,992,230.83 (76,603,365.39) ¥Õ°‡∫’Ȭ§â“ß®à“¬‡æ‘Ë¡¢÷Èπ 106,902,619.22 113,207,956.72 §à“µÕ∫·∑π°√√¡°“√§â“ß®à“¬‡æ‘Ë¡¢÷Èπ 23,771,859.99 -

ß∫°“√‡ß‘π‡©æ“–∫√‘…—∑ 2543 2542 ∫“∑ ∫“∑ (851,997,810.30) (1,010,682,602.50)

8,835,471.22 4,559,404.28 249,852,113.55 (62,956,510.22) 38,053,680.00 46,033,163.02

7,941,961.45 5,928,476.66 (10,638,644.69) 497,967,796.95 57,265,772.00 -

(1,765,893.80) 11,669,451.61 1,592,143.12 164,311,957.89 235,500,000.00 -

(271,931.49) 11,710,996.84 1,592,143.13 23,509,187.59 128,399,460.21 -

(2,615,505.84) (5,539,489.34) 3,569,721.23 (5,303,380.69) (158,486.14) (839,579.04) 5,465,252.33 (10,257,890.72) 16,859,678.61 712,133.83 106,398,776.65 15,145,000.00

3,355,564.11 (8,679,314.31) 296,814,357.85 395,647.64 533,564.50 (2,217,166.84) (6,113,069.99) 12,094,057.98 17,124,550.81 1,117,645.06 109,949,948.34 -

¥ŸÀ¡“¬‡Àµÿª√–°Õ∫ß∫°“√‡ß‘π √“¬ß“πª √–®”ªï 254 3 ∫ √‘ …— ∑ ‡ À ¡ √ “ ™æ— ≤ π “ ∑’Ë ¥‘ π ®Ì “ °— ¥ ( ¡ À “ ™π )


STATEMENTS OF CASH FLOWS HEMARAJ LAND AND DEVELOPMENT PUBLIC COMPANY LIMITED AND SUBSIDIARIES For The Years Ended December 31, 2000 and 1999

Consolidated 2000 1999 Baht Baht CASH FLOWS FROM OPERATING ACTIVITIES Net loss (851,997,810.30) (1,010,682,602.50) Adjustments to reconcile net loss to net cash provided by (used in) operating activities: Allowance for doubtful accounts 11,109,646.56 13,085,102.46 (Gain) loss on exchange rate (45,431,021.87) (636,645.11) Share of (income) loss in affiliated companies 138,280,335.23 6,962,237.57 Loss on projects revaluation 497,967,796.95 Reserve for loss on projects revaluation over demand (62,956,510.22) Impairment loss on investments 38,053,680.00 57,265,772.00 Loss on sale of investments 46,033,163.02 Reversal of reserve for loss on revaluation of investment in an affiliated company (59,999,300.00) Gain on sales of equipment (2,192,556.32) (263,615.77) Depreciation and amortisation 34,952,644.63 33,565,366.15 Amortisation of goodwill 1,592,143.12 1,592,143.13 Increase in provision for convertible bond redemption 164,311,957.89 23,509,187.59 Increase in provision for guaranteed bond redemption 50,614,493.88 46,057,617.96 Reserve for possible loss from lawsuit 128,399,460.21 Reserve for possible loss from pledge of securities 235,500,000.00 Amortisation of deferred right of use income (2,869,153.07) (1,203,951.80) Increase in minority interests 31,793,919.62 27,147,055.17 Changes in operating assets and liabilities (Increase) decrease in accounts receivable (61,908,154.13) 43,768,012.91 Increase in accounts receivable - related parties (5,795,935.11) (8,842,988.98) Decrease in cost of real estate developments 132,982,403.88 295,510,916.80 (Increase) decrease in prepaid expenses (8,997,962.01) (1,037,854.08) (Increase) decrease in advance payments (49,393.87) 1,916,355.78 (Increase) decrease in other current assets 2,129,487.55 (4,951,993.82) (Increase) decrease in deposits 4,248,716.52 (5,508,447.77) Increase (decrease) in accounts payable (42,554,318.43) 11,693,031.40 Increase in accounts payable -the Industrial Estate Authority of Thailand 14,101,787.30 39,959,290.83 Increase (decrease) in income received in advance 4,992,230.83 (76,603,365.39) Increase in accrued interest expense 106,902,619.22 113,207,956.72 Increase in accrued directors没 remuneration 23,771,859.99 -

See Notes to Financial Statements ANNUAL REPORT 2000 HEMARAJ LAND AND DEVELOPMENT PUBLIC COMPANY LIMITED

The Company 2000 1999 Baht Baht (851,997,810.30) (1,010,682,602.50) 8,835,471.22 4,559,404.28 249,852,113.55 (62,956,510.22) 38,053,680.00 46,033,163.02

7,941,961.45 5,928,476.66 (10,638,644.69) 497,967,796.95 57,265,772.00 -

(1,765,893.80) 11,669,451.61 1,592,143.12 164,311,957.89 235,500,000.00 -

(271,931.49) 11,710,996.84 1,592,143.13 23,509,187.59 128,399,460.21 -

(2,615,505.84) (5,539,489.34) 3,569,721.23 (5,303,380.69) (158,486.14) (839,579.04) 5,465,252.33 (10,257,890.72)

3,355,564.11 (8,679,314.31) 296,814,357.85 395,647.64 533,564.50 (2,217,166.84) (6,113,069.99) 12,094,057.98

16,859,678.61 712,133.83 106,398,776.65 15,145,000.00

17,124,550.81 1,117,645.06 109,949,948.34 -

35


ß∫°√–· ‡ß‘π ¥

∫√‘…—∑ ‡À¡√“™æ—≤π“∑’Ë¥‘π ®Ì“°—¥ (¡À“™π) ·≈–∫√‘…—∑¬àÕ¬ ”À√—∫ªï ‘Èπ ÿ¥«—π∑’Ë 31 ∏—𫓧¡ 2543 ·≈– 2542

ß∫°“√‡ß‘π√«¡ 2543 2542 ∫“∑ ∫“∑

36

°“√‡ª≈’ˬπ·ª≈ß„π ‘π∑√—æ¬å·≈–Àπ’È ‘𥔇π‘πß“π (µàÕ) Àπ’È ‘πÀ¡ÿπ‡«’¬πÕ◊Ëπ‡æ‘Ë¡¢÷Èπ(≈¥≈ß) (823,476.66) ‡ß‘πª√–°—πº≈ß“π°àÕ √â“߇æ‘Ë¡¢÷Èπ(≈¥≈ß) (4,597,298.91) √“¬‰¥â§à“ ‘∑∏‘°“√‡™à“√Õµ—¥∫—≠™’‡æ‘Ë¡¢÷Èπ 8,116,320.00 Àπ’È ‘πÕ◊Ëπ‡æ‘Ë¡¢÷Èπ 14,322,752.50 ‡ß‘π ¥ ÿ∑∏‘®“°(„™â‰ª„π)°‘®°√√¡¥”‡π‘πß“π (86,362,729.16) °√–· ‡ß‘π ¥®“°°‘®°√√¡≈ß∑ÿπ ‡ß‘π„Àâ°Ÿâ¬◊¡√–¬– —Èπ·≈–‡ß‘π∑¥√Õß·°à°‘®°“√∑’ˇ°’ˬ«¢âÕß°—π (‡æ‘Ë¡¢÷Èπ)≈¥≈ß ‡ß‘π ¥√—∫®“°°“√¢“¬‡ß‘π≈ß∑ÿπ 432,492,335.83 ‡ß‘π ¥®à“¬≈ß∑ÿπ„π°‘®°“√∑’ˇ°’ˬ«¢âÕß°—π (1,600,000.00) ‡ß‘π„Àâ°Ÿâ¬◊¡·°à°‘®°“√∑’ˇ°’ˬ«¢âÕß°—π(‡æ‘Ë¡¢÷Èπ)≈¥≈ß (529,153,474.88) ‘∑∏‘°“√‡™à“·≈–∑’Ë¥‘π‡æ◊ËÕ®—¥À“º≈ª√–‚¬™πå‡æ‘Ë¡¢÷Èπ (265,903.20) ‘π∑√—æ¬å„Àâ‡™à“‡æ‘Ë¡¢÷Èπ (177,029.58) ‡ß‘π ¥√—∫®“°°“√¢“¬Õÿª°√≥å 2,237,447.20 Õÿª°√≥å‡æ‘Ë¡¢÷Èπ (5,673,204.77) ‡ß‘π∑¥√Õß®à“¬°“√‰øøÑ“ à«π¿Ÿ¡‘¿“§(‡æ‘Ë¡¢÷Èπ)≈¥≈ß 91,568,292.90 °Õß∑ÿπ®¡‡æ‘Ë¡¢÷Èπ (812,129.43) ‡ß‘π ¥ ÿ∑∏‘®“°(„™â‰ª„π)°‘®°√√¡≈ß∑ÿπ (11,383,665.93) °√–· ‡ß‘π ¥®“°°‘®°√√¡®—¥À“‡ß‘π ‡ß‘π°Ÿâ¬◊¡Õ◊Ëπ‡æ‘Ë¡¢÷Èπ ‡ß‘π°Ÿâ¬◊¡√–¬– —Èπ·≈–‡ß‘π∑¥√Õß®“°°‘®°“√ ∑’ˇ°’ˬ«¢âÕß°—π‡æ‘Ë¡¢÷Èπ(≈¥≈ß) (29,582,260.27) ‡®â“Àπ’È·≈–‡ß‘π°Ÿâ¬◊¡®“°°‘®°“√∑’ˇ°’ˬ«¢âÕß°—π≈¥≈ß ‡ß‘π°Ÿâ¬◊¡®“°°√√¡°“√·≈–ºŸâ∂◊ÕÀÿâπ‡æ‘Ë¡¢÷Èπ(≈¥≈ß) 63,000,000.00 Àπ’È ‘π√–¬–¬“«≈¥≈ß (103,103,249.22) ‡ß‘π ¥®à“¬™”√–Àÿâπ°Ÿâ™π‘¥¡’À≈—°ª√–°—π (19,764,072.86) ‡ß‘π ¥√—∫®“°°“√ÕÕ°®”Àπà“¬„∫ ”§—≠· ¥ß ‘∑∏‘ ∑’Ë®–´◊ÈÕÀÿâπ “¡—≠ ‡ß‘π ¥√—∫®“°°“√„™â ‘∑∏‘´◊ÈÕÀÿâπ “¡—≠ 248,000.00 ‡ß‘π ¥ ÿ∑∏‘„™â‰ª„π°‘®°√√¡®—¥À“‡ß‘π (89,201,582.35) º≈µà“ß®“°°“√·ª≈ߧà“ß∫°“√‡ß‘π 241,091,418.84 ‡ß‘π ¥·≈–√“¬°“√‡∑’¬∫‡∑à“‡ß‘π ¥‡æ‘Ë¡¢÷Èπ(≈¥≈ß) ÿ∑∏‘ 54,143,441.40 ‡ß‘π ¥·≈–√“¬°“√‡∑’¬∫‡∑à“‡ß‘π ¥ ≥ «—π∑’Ë 1 ¡°√“§¡ 2543 ·≈– 2542 (À¡“¬‡Àµÿ 3 ·≈– 5) (21,602,343.09)

ß∫°“√‡ß‘π‡©æ“–∫√‘…—∑ 2543 2542 ∫“∑ ∫“∑

22,889,968.71 (22,108,250.90) 12,476,247.35 25,818,900.00 270,952,703.57

(6,823,761.70) 71,576.70 (39,628,783.75)

20,777,126.78 25,179.24 21,195,000.00 179,095,707.32

4,032,641.27 (197,500,000.00) (6,980,724.35) (1,257,577.72) (544,358.07) (19,827,819.11) (15,851,198.45) (27,155,293.23) (265,084,329.66)

10,125,688.86 432,492,335.83 (1,600,000.00) 49,953,671.92 (265,903.20) 1,802,867.76 (1,693,479.28) 5,104,223.14 (7,544,613.69) 488,374,791.34

(17,632,654.63) (197,500,000.00) 34,607,983.91 (144,089.48) (8,555,269.88) 28,073,188.00 (7,704,000.00) (168,854,842.08)

40,000,000.00

-

40,000,000.00

(454,396.51) (14,464,797.46) (172,127,888.17) (26,783,928.59)

(320,905,982.94) (121,017,453.29) (17,645,423.52) -

22,536,906.66 (14,464,797.46) (83,843,416.77) -

14,153,115.00 4,020.00 (159,673,875.73) 13,754,584.63 (140,050,917.19)

248,000.00 (459,320,859.75) (10,574,852.16)

14,153,115.00 4,020.00 (21,614,172.57) (11,373,307.33)

93,831,203.05

(32,624,266.18)

(15,106,440.61)

¥ŸÀ¡“¬‡Àµÿª√–°Õ∫ß∫°“√‡ß‘π √“¬ß“πª √–®”ªï 254 3 ∫ √‘ …— ∑ ‡ À ¡ √ “ ™æ— ≤ π “ ∑’Ë ¥‘ π ®Ì “ °— ¥ ( ¡ À “ ™π )


STATEMENTS OF CASH FLOWS HEMARAJ LAND AND DEVELOPMENT PUBLIC COMPANY LIMITED AND SUBSIDIARIES For The Years Ended December 31, 2000 and 1999

Consolidated 2000 1999 Baht Baht Changes in operating assets and liabilities (continued) Increase (decrease) in other current liabilities (823,476.66) Increase (decrease) in retention payable (4,597,298.91) Increase in deferred right of use income 8,116,320.00 Increase in other liabilities 14,322,752.50 Net Cash Provided by (Used in) Operating Activities (86,362,729.16) CASH FLOWS FROM INVESTING ACTIVITIES (Increase) decrease in short-term loans and advances to related parties Cash received from sale of investments 432,492,335.83 Repaymentfor investments in related parties (1,600,000.00) (Increase) decrease in loans to related parties (529,153,474.88) Increase in leasehold land and land held for commercial purposes (265,903.20) Increase in assets for rent (177,029.58) Cash received from sales of equipment 2,237,447.20 Increase in equipment (5,673,204.77) (Increase) decrease in advances to the Provincial Electricity Authority 91,568,292.90 Increase in sinking fund (812,129.43) Net Cash Provided by (Used in) Investing Activities (11,383,665.93) CASH FLOWS FROM FINANCING ACTIVITIES Increase in other loan Increase (decrease) in short-term loans and advances from related parties (29,582,260.27) Decrease in due to and loans from related parties Increase (decrease) in loans from directors and shareholders 63,000,000.00 Decrease in long-term liabilities (103,103,249.22) Repayment of guaranteed bonds (19,764,072.86) Cash received from sales of warrants Cash received from exercise of warrants 248,000.00 Net Cash Used in Financing Activities (89,201,582.35) Adjustments from financial statement translations 241,091,418.84 Net increase (decrease) in cash and cash equivalents 54,143,441.40 Cash and cash equivalents at January 1, 2000 and 1999 (Notes 3 and 5) (21,602,343.09)

The Company 2000 1999 Baht Baht

22,889,968.71 (22,108,250.90) 12,476,247.35 25,818,900.00 270,952,703.57

(6,823,761.70) 71,576.70 (39,628,783.75)

20,777,126.78 25,179.24 21,195,000.00 179,095,707.32

4,032,641.27 (197,500,000.00) (6,980,724.35) (1,257,577.72) (544,358.07) (19,827,819.11)

10,125,688.86 432,492,335.83 (1,600,000.00) 49,953,671.92 (265,903.20) 1,802,867.76 (1,693,479.28)

(17,632,654.63) (197,500,000.00) 34,607,983.91 (144,089.48) (8,555,269.88)

(15,851,198.45) (27,155,293.23) (265,084,329.66)

5,104,223.14 (7,544,613.69) 488,374,791.34

28,073,188.00 (7,704,000.00) (168,854,842.08)

40,000,000.00

-

40,000,000.00

(454,396.51) (14,464,797.46) (172,127,888.17) (26,783,928.59) 14,153,115.00 4,020.00 (159,673,875.73) 13,754,584.63 (140,050,917.19)

(320,905,982.94) (121,017,453.29) (17,645,423.52) 248,000.00 (459,320,859.75) (10,574,852.16)

22,536,906.66 (14,464,797.46) (83,843,416.77) 14,153,115.00 4,020.00 (21,614,172.57) (11,373,307.33)

93,831,203.05

(32,624,266.18)

(15,106,440.61)

See Notes to Financial Statements ANNUAL REPORT 2000 HEMARAJ LAND AND DEVELOPMENT PUBLIC COMPANY LIMITED

37


ß∫°√–· ‡ß‘π ¥

∫√‘…—∑ ‡À¡√“™æ—≤π“∑’Ë¥‘π ®Ì“°—¥ (¡À“™π) ·≈–∫√‘…—∑¬àÕ¬ ”À√—∫ªï ‘Èπ ÿ¥«—π∑’Ë 31 ∏—𫓧¡ 2543 ·≈– 2542

ß∫°“√‡ß‘π√«¡ 2543 2542 ∫“∑ ∫“∑ °√–· ‡ß‘π ¥®“°°‘®°√√¡®—¥À“‡ß‘π (µàÕ) ‡ß‘πΩ“°∏𓧓√∑’˵‘¥¿“√–ºŸ°æ—π ≥ «—π∑’Ë 1 ¡°√“§¡ 2543 ·≈– 2542 (À¡“¬‡Àµÿ 3 ·≈– 5) ‡ß‘πΩ“°∏𓧓√∑’˵‘¥¿“√–ºŸ°æ—π ≥ «—π∑’Ë 31 ∏—𫓧¡ 2543 ·≈– 2542 (À¡“¬‡Àµÿ 3 5 ·≈– 28) ‡ß‘π ¥·≈–√“¬°“√‡∑’¬∫‡∑à“‡ß‘π ¥ ≥ «—π∑’Ë 31 ∏—𫓧¡ 2543 ·≈– 2542 (À¡“¬‡Àµÿ 3 5 ·≈– 28) ¢âÕ¡Ÿ≈°√–· ‡ß‘𠥇ªî¥‡º¬‡æ‘Ë¡‡µ‘¡ ‡ß‘π ¥®à“¬„π√–À«à“ßªï ¥Õ°‡∫’Ȭ®à“¬ ¿“…’‡ß‘π‰¥â

38

ß∫°“√‡ß‘π‡©æ“–∫√‘…—∑ 2543 2542 ∫“∑ ∫“∑

74,223,457.81

98,840,828.86

12,827,013.36

6,682,495.12

(55,768,536.40)

(74,223,457.81)

(5,438,084.69)

(12,827,013.36)

50,996,019.72

(21,602,343.09)

(35,810,189.67)

(32,624,266.18)

133,623,658.04 3,396,019.10

148,013,063.94 2,767,712.63

66,434,730.86 1,219,620.48

68,223,289.14 394,947.56

ß∫°“√‡ß‘π√«¡ ”À√—∫ªï ‘Èπ ÿ¥«—π∑’Ë 31 ∏—𫓧¡ 2543 „π√–À«à“ߪï∫√‘…—∑·≈–∫√‘…—∑¬àÕ¬·ÀàßÀπ÷Ëß∑” —≠≠“‡™à“´◊ÈÕ√∂¬πµå√“§“∑ÿπ 8.58 ≈â“π∫“∑ ‚¥¬¡’«ß‡ß‘π‡™à“´◊ÈÕ 7.52 ≈â“π∫“∑ ß∫°“√‡ß‘π‡©æ“–¢Õß∫√‘…—∑ ”À√—∫ªï ‘Èπ ÿ¥«—π∑’Ë 31 ∏—𫓧¡ 2543 °. „π√–À«à“ߪï∫√‘…—∑√—∫‚Õπ‡ß‘π„Àâ°Ÿâ¬◊¡·°à∫√‘…—∑√à«¡·ÀàßÀπ÷Ëß®”π«π‡ß‘πª√–¡“≥ 734.70 ≈â“π∫“∑ ®“°∫√‘…—∑¬àÕ¬·ÀàßÀπ÷Ëß„πµà“ߪ√–‡∑» ‚¥¬∫—π∑÷°∫—≠™’‡ªìπ ‘π∑√—æ¬å·≈–Àπ’È ‘π„πß∫°“√‡ß‘π¢Õß∫√‘…—∑ ≥ «—π∑’ˇ°‘¥√“¬°“√ ¥â«¬®”π«π‡ß‘π‡¥’¬«°—π ¢. „π√–À«à“ߪï∫√‘…—∑∑” —≠≠“‡™à“´◊ÈÕ√∂¬πµå√“§“∑ÿπ 5.75 ≈â“π∫“∑ ‚¥¬¡’«ß‡ß‘π‡™à“´◊ÈÕ 5 ≈â“π∫“∑

¥ŸÀ¡“¬‡Àµÿª√–°Õ∫ß∫°“√‡ß‘π √“¬ß“πª √–®”ªï 254 3 ∫ √‘ …— ∑ ‡ À ¡ √ “ ™æ— ≤ π “ ∑’Ë ¥‘ π ®Ì “ °— ¥ ( ¡ À “ ™π )


STATEMENTS OF CASH FLOWS HEMARAJ LAND AND DEVELOPMENT PUBLIC COMPANY LIMITED AND SUBSIDIARIES For The Years Ended December 31, 2000 and 1999

Consolidated 2000 1999 Baht Baht CASH FLOWS FROM FINANCING ACTIVITIES (continued) Cash at banks pledged as collateral at January 1, 2000 and 1999 (Notes 3 and 5) Cash at banks pledged as collateral at December 31, 2000 and 1999 (Notes 3, 5 and 28) Cash and cash equivalents at December 31, 2000 and 1999 (Notes 3, 5 and 28) SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: Cash paid during the years for: Interest expense Income tax

The Company 2000 1999 Baht Baht

74,223,457.81

98,840,828.86

12,827,013.36

6,682,495.12

(55,768,536.40)

(74,223,457.81)

(5,438,084.69)

(12,827,013.36)

50,996,019.72

(21,602,343.09)

(35,810,189.67)

(32,624,266.18)

133,623,658.04 3,396,019.10

148,013,063.94 2,767,712.63

66,434,730.86 1,219,620.48

68,223,289.14 394,947.56

Consolidated financial statements for the year ended December 31, 2000: - During the year, the Company and a subsidiary have entered into car hire-purchase agreements total amount of Bah 7.52 million. 39 The carrying amount of vehicles are amounting of Baht 8.58 million. The Company没s financial statements for the year ended December 31, 2000: - During the year, the Company received, by way of transfer, loans to an associated company in the approximate amount of Baht 734.70 million from an overseas subsidiary company. This transaction was equally recorded as asset and liability in the Company没s financial statements on the date of transaction. - During the year, the Company has entered into car hire-purchase agreements total amount of Baht 5 million. The carrying amount of vehicles are amounting of Baht 5.75 million.

See Notes to Financial Statements ANNUAL REPORT 2000 HEMARAJ LAND AND DEVELOPMENT PUBLIC COMPANY LIMITED


À¡“¬‡Àµÿª√–°Õ∫ß∫°“√‡ß‘π ∫√‘…—∑ ‡À¡√“™æ—≤π“∑’Ë¥‘π ®Ì“°—¥ (¡À“™π) ·≈–∫√‘…—∑¬àÕ¬ ≥ «—π∑’Ë 31 ∏—𫓧¡ 2544 ·≈– 2543

À¡“¬‡Àµÿ 1 - ¿“æ·«¥≈âÕ¡∑“߇»√…∞°‘®·≈–‡°≥±å„π°“√𔇠πÕß∫°“√‡ß‘π ¿“æ·«¥≈âÕ¡∑“߇»√…∞°‘® °“√¥”‡π‘π∏ÿ√°‘®¢Õß∫√‘…—∑ ‡À¡√“™æ—≤π“∑’Ë¥‘π ®”°—¥ (¡À“™π) (ç∫√‘…—∑é) ·≈–∫√‘…—∑¬àÕ¬ (ç°≈ÿà¡∫√‘…—∑‡À¡√“™œé) ∑’Ë®–¥”‡π‘πµàÕ‰ª¢â“ßÀπâ“Õ“®¬—ߧ߉¥â√—∫º≈°√–∑∫®“°¿“«– ∑“߇»√…∞°‘®¢Õߪ√–‡∑»‰∑¬·≈–¿Ÿ¡‘¿“§‡Õ‡´’¬·ª´‘ø¥¬√«¡ ß∫°“√‡ß‘π¢Õß∫√‘…—∑·≈–∫√‘…—∑¬àÕ¬‰¥â∑”¢÷Èπ‚¥¬ –∑âÕπ∂÷ߺ≈°√–∑∫®“° ¿“«–∑“߇»√…∞°‘®„πªí®®ÿ∫—π ´÷Ëߪ√–‡¡‘π ‚¥¬ΩÉ“¬∫√‘À“√¢Õß∫√‘…—∑·≈–∫√‘…—∑¬àÕ¬ Õ¬à“߉√°Áµ“¡ º≈°√–∑∫∑’Ë®–‡°‘¥¢÷Èπ®√‘ßÕ“®µà“ß®“°∑’ˉ¥âª√–¡“≥‰«â

‡°≥±å„π°“√𔇠πÕß∫°“√‡ß‘π ß∫°“√‡ß‘π¢Õß∫√‘…—∑·≈–∫√‘…—∑¬àÕ¬‰¥â∑”¢÷Èπµ“¡∑’Ë°”Àπ¥„π°Æ°√–∑√«ß©∫—∫∑’Ë 7 (æ.». 2539) ÕÕ°µ“¡§«“¡„πæ√–√“™∫—≠≠—µ‘∫√‘…—∑¡À“™π®”°—¥ æ.». 2535 ·≈–µ“¡À≈—°°“√ ∫—≠™’∑’Ë√—∫√Õß∑—Ë«‰ª∑’Ë„™â„πª√–‡∑»‰∑¬ ‚¥¬®—¥∑”¢÷Èπ‡ªìπ¿“…“‰∑¬µ“¡√–‡∫’¬∫¢âÕ∫—ߧ—∫À√◊Õ°ÆÀ¡“¬‰∑¬ ·≈–·ª≈‡ªìπ¿“…“Õ—ß°ƒ…‡æ◊ËÕ§«“¡ –¥«°¢ÕߺŸâÕà“πß∫°“√‡ß‘π ß∫°“√‡ß‘π√«¡ ”À√—∫ªï ‘Èπ ÿ¥«—π∑’Ë 31 ∏—𫓧¡ 2543 ·≈– 2542 ª√–°Õ∫¥â«¬ß∫°“√‡ß‘π¢Õß∫√‘…—∑ ‡À¡√“™æ—≤π“∑’Ë¥‘π ®”°—¥ (¡À“™π) ·≈–∫√‘…—∑¬àÕ¬ ¥—ßπ’È

ª√–‡¿∑∏ÿ√°‘® ∫√‘…—∑ Õ’ ‡∑‘√åπÕ‘π¥— ‡µ√’¬≈‡Õ ‡µ∑ ®”°—¥ ∫√‘…—∑ Õ’ ‡∑‘√åπ´’∫Õ√å¥Õ‘π¥— ‡µ√’¬≈‡Õ ‡µ∑ (√–¬Õß) ®”°—¥ ∫√‘…—∑ Õ’ ‡∑‘√åπ ‰ææå‰≈πå ‡´Õ√å«‘ ‡´ ®”°—¥ H-International (BVI) Company Limited Hemaraj International Limited

40

æ—≤π“Õ —ßÀ“√‘¡∑√—æ¬å æ—≤π“Õ —ßÀ“√‘¡∑√—æ¬å ∫√‘°“√„À⇙à“∞“π«“ß∑àÕ¢π∂à“¬«—µ∂ÿ Holding Company Holding Company

∂◊ÕÀÿâπÕ—µ√“√âÕ¬≈– 99.99 60.00 99.99 100.00 99.99

ß∫°“√‡ß‘π√«¡ ”À√—∫ªï ‘Èπ ÿ¥«—π∑’Ë 31 ∏—𫓧¡ 2543 ·≈– 2542 ‰¥â√«¡ß∫°“√‡ß‘π ”À√—∫ªï ‘Èπ ÿ¥«—π‡¥’¬«°—π¢Õß·µà≈–ªï¢Õß H-International (BVI) Company Limited (∫√‘…—∑ ¬àÕ¬„πµà“ߪ√–‡∑») ´÷Ëß KPMG British Virgin Islands ‡ πÕ√“¬ß“π°“√ Õ∫∫—≠™’‚¥¬‰¡à¡’‡ß◊ËÕπ‰¢µ“¡√“¬ß“π≈ß«—π∑’Ë 12 ¡°√“§¡ 2544 ·≈–«—π∑’Ë 10 ¡°√“§¡ 2543 µ“¡≈”¥—∫ ·≈– Hemaraj International Limited (∫√‘…—∑¬àÕ¬Õ’°·ÀàßÀπ÷Ëß„πµà“ߪ√–‡∑») ‚¥¬„™â¢âÕ¡Ÿ≈®“°ß∫°“√‡ß‘π∑’Ë®—¥∑”¢÷Èπ‚¥¬ΩÉ“¬∫√‘À“√·≈–‰¡àºà“π°“√µ√«® Õ∫‚¥¬ºŸâ Õ∫∫—≠™’ ß∫°“√‡ß‘π√«¡·≈–ß∫°“√‡ß‘π‡©æ“–¢Õß∫√‘…—∑ ”À√—∫ªï ‘Èπ ÿ¥«—π∑’Ë 31 ∏—𫓧¡ 2543 ·≈– 2542 ‰¥â√«¡ à«π·∫àߺ≈°”‰√ ®”π«π‡ß‘π 0.35 ≈â“π∫“∑ ·≈–®”π«π‡ß‘π 0.38 ≈â“π ∫“∑ µ“¡≈”¥—∫ ¢Õß Pinago Services Limited ´÷Ë߇ªìπ∫√‘…—∑√à«¡„πµà“ߪ√–‡∑» (British Virgin Islands) ‚¥¬„™â¢âÕ¡Ÿ≈®“°ß∫°“√‡ß‘π∑’Ë®—¥∑”¢÷Èπ‚¥¬ΩÉ“¬∫√‘À“√·≈–‰¡àºà“π°“√µ√«® Õ∫ ‚¥¬ºŸâ Õ∫∫—≠™’ ß∫°“√‡ß‘π√«¡·≈–ß∫°“√‡ß‘π‡©æ“–¢Õß∫√‘…∑— ”À√—∫ªï π‘È ÿ¥«—π∑’Ë 31 ∏—𫓧¡ 2543 ‰¥â√«¡ à«π·∫àߺ≈¢“¥∑ÿπ®”π«π‡ß‘π 0.45 ≈â“π∫“∑ ¢Õß∫√‘…∑— ‡Õ≈‚¬à-‡Õ™ ø“´‘≈µ’ ’È ·¡π‡π®‡¡π∑å ®”°—¥ ´÷Ë߇ªìπ∫√‘…—∑√à«¡Õ’°·ÀàßÀπ÷Ëß ‚¥¬„™â¢âÕ¡Ÿ≈®“°ß∫°“√‡ß‘π∑’˵√«® Õ∫‚¥¬ºŸâ Õ∫∫—≠™’Õ◊Ëπ √“¬°“√∫—≠™’√–À«à“ß°—π∑’ˇªìπ “√– ”§—≠‰¥âµ—¥ÕÕ°·≈â«„π°“√∑”ß∫°“√‡ß‘π√«¡

À¡“¬‡Àµÿ 2 - ¢âÕ¡Ÿ≈∑—Ë«‰ª ∫√‘…—∑®¥∑–‡∫’¬π®—¥µ—Èߢ÷Èπµ“¡ª√–¡«≈°ÆÀ¡“¬·æàß·≈–æ“≥‘™¬å¢Õߪ√–‡∑»‰∑¬‡ªìπ∫√‘…—∑®”°—¥‡¡◊ËÕ«—π∑’Ë 15 ‘ßÀ“§¡ 2531 µàÕ¡“‰¥â®¥∑–‡∫’¬π‡ªìπ∫√‘…—∑®¥∑–‡∫’¬π„π µ≈“¥À≈—°∑√—æ¬å·Ààߪ√–‡∑»‰∑¬·≈–·ª√ ¿“懪ìπ∫√‘…—∑¡À“™π®”°—¥µ“¡°ÆÀ¡“¬«à“¥â«¬∫√‘…—∑¡À“™π®”°—¥ ‡¡◊ËÕ«—π∑’Ë 10 °√°Æ“§¡ 2535 ·≈–«—π∑’Ë 12 °√°Æ“§¡ 2536 µ“¡≈”¥—∫ ∫√‘…—∑‡ªìπ∫√‘…—∑·¡à„π°≈ÿà¡∫√‘…—∑‡À¡√“™œ ¡’∏ÿ√°‘®À≈—°§◊Õ ‚§√ß°“√æ—≤π“π‘§¡Õÿµ “À°√√¡„π¿“§æ◊È𙓬Ωíòß∑–‡≈µ–«—πÕÕ°¢Õߪ√–‡∑»‰∑¬µ“¡ —≠≠“√à«¡¥”‡π‘πß“π°—∫ °“√π‘§¡Õÿµ “À°√√¡·Ààߪ√–‡∑»‰∑¬ ®”π«π 3 ‚§√ß°“√ ´÷Ëߥ”‡π‘π°“√„ππ“¡¢Õß∫√‘…—∑·≈–∫√‘…—∑¬àÕ¬Õ’° 2 ·Ààß ¥—ßπ’È

∫√‘…—∑

π‘§¡Õÿµ “À°√√¡

∂“π∑’˵—Èß

∫√‘…—∑ ‡À¡√“™æ—≤π“∑’Ë¥‘π ®”°—¥ (¡À“™π) π‘§¡Õÿµ “À°√√¡™≈∫ÿ√’ (∫àÕ«‘π) Õ”‡¿Õ»√’√“™“ ®—ßÀ«—¥™≈∫ÿ√’ ∫√‘…—∑ Õ’ ‡∑‘√åπÕ‘π¥— ‡µ√’¬≈‡Õ ‡µ∑ ®”°—¥ π‘§¡Õÿµ “À°√√¡µ–«—πÕÕ° (¡“∫µ“æÿ¥) Õ”‡¿Õ‡¡◊Õß ®—ßÀ«—¥√–¬Õß ∫√‘…—∑ Õ’ ‡∑‘√åπ´’∫Õ√å¥Õ‘π¥— ‡µ√’¬≈ ‡Õ ‡µ∑ (√–¬Õß) ®”°—¥ π‘§¡Õÿµ “À°√√¡Õ’ ‡∑‘√åπ´’∫Õ√å¥ (√–¬Õß) Õ”‡¿Õª≈«°·¥ß ®—ßÀ«—¥√–¬Õß πÕ°®“°π’È∫√‘…—∑¬—ß√à«¡≈ß∑ÿπ„π‚§√ß°“√º≈‘µæ≈—ßß“π‰øøÑ“°—∫ºŸâ‡™’ˬ«™“≠¥â“πæ≈—ßß“π·ÀàßÀπ÷Ëß„πµà“ߪ√–‡∑» ¿“¬„µâ™◊ËÕ°≈ÿà¡∫√‘…—∑‡Õ™-‡æ“‡«Õ√å ‚¥¬‰¥â√—∫Õπÿ¡—µ‘®“°°“√‰øøÑ“ ΩÉ“¬º≈‘µ·Ààߪ√–‡∑»‰∑¬„Àâ°Õà √â“ß‚√߉øøÑ“æ≈—ßß“π§«“¡√âÕπ√à«¡·≈–‰ÕπÈ”¢π“¥ 125 ‡¡°°–«—µ ´÷ßË ‡ªî¥¥”‡π‘πß“π·≈â« ·≈–ªí®®ÿ∫π— Õ¬Ÿà√–À«à“ß°àÕ √â“ß‚√ßß“πº≈‘µ‰øøÑ“Õ‘ √–¢π“¥°”≈—ß°“√º≈‘µ 713 ‡¡°°–«—µ °≈ÿà¡∫√‘…—∑‡À¡√“™œ ¡’ ”π—°ß“π„À≠àÕ¬Ÿ∑à ’Ë ™—Èπ 18 ·≈–™—πÈ 20 Õ“§“√ ¬Ÿ‡ÕÁ¡ ∑“«‡«Õ√å ‡≈¢∑’Ë 9 ∂ππ√“¡§”·Àß ·¢«ß «πÀ≈«ß ‡¢µ «πÀ≈«ß °√ÿ߇∑æœ 10250 °≈ÿà¡∫√‘…—∑‡À¡√“™œ ¡’æπ—°ß“π ≥ «—π∑’Ë 31 ∏—𫓧¡ 2543 ∑—Èß ‘Èπ 159 §π

À¡“¬‡Àµÿ 3 - √ÿªπ‚¬∫“¬°“√∫—≠™’∑’Ë ”§—≠ ‡°≥±å°“√«—¥§à“„π°“√®—¥∑”ß∫°“√‡ß‘π πÕ°®“°∑’ˇªî¥‡º¬‰«â„πÀ—«¢âÕÕ◊ËπÊ ·≈–À¡“¬‡Àµÿª√–°Õ∫ß∫°“√‡ß‘πÕ◊ËπÊ ‡°≥±å„π°“√· ¥ß¡Ÿ≈§à“„πß∫°“√‡ß‘π„™â√“§“∑ÿπ‡¥‘¡

°“√ª√–¡“≥°“√ „π°“√®—¥∑”ß∫°“√‡ß‘πµ“¡¡“µ√∞“π°“√∫—≠™’∑’Ë√—∫√Õß‚¥¬∑—Ë«‰ª °”Àπ¥„Àâ¡’°“√®—¥∑”ª√–¡“≥°“√·≈–¢âÕ ¡¡µ‘∞“π´÷Ëß®–¡’º≈°√–∑∫µàÕ°“√· ¥ß®”π«π ‘π∑√—æ¬å Àπ’È ‘π √“¬‰¥â·≈–§à“„™â®à“¬ √«¡∑—Èß°“√‡ªî¥‡º¬¢âÕ¡Ÿ≈‡°’ˬ«°—∫ ‘π∑√—æ¬å·≈–Àπ’È ‘π∑’ËÕ“®®–‡°‘¥¢÷Èπ ≥ «—π∑’Ë„πß∫°“√‡ß‘π∑’ˇ πÕ√“¬ß“π º≈∑’ˇ°‘¥¢÷Èπ®√‘ßÕ“®¡’§«“¡·µ°µà“߉ª®“° ª√–¡“≥°“√‡À≈à“π—Èπ‰¥â

√“¬ß“πª √–®”ªï 254 3 ∫ √‘ …— ∑ ‡ À ¡ √ “ ™æ— ≤ π “ ∑’Ë ¥‘ π ®Ì “ °— ¥ ( ¡ À “ ™π )


NOTES TO FINANCIAL STATEMENTS HEMARAJ LAND AND DEVELOPMENT PUBLIC COMPANY LIMITED AND SUBSIDIARIES December 31, 2000 and 1999

NOTE 1 - ECONOMIC ENVIRONMENT AND BASIS OF FINANCIAL STATEMENT PRESENTATION Economic Environment The operations of Hemaraj Land and Development Public Company Limited (“the Company”) and its subsidiaries (“Hemaraj Group”) may continue to be influenced for the foreseeable future by the economic conditions in Thailand and the Asia Pacific Region in general. The financial statements of the Company and its subsidiaries reflect the management’s current assessment of the impact of current economic conditions on the financial position of the Company and its subsidiaries. However, actual results could differ from the management estimates.

Basis of Financial Statement Presentation The financial statements of the Company and its subsidiaries have been presented in accordance with the Ministerial Regulation No.7 (B.E. 2539), under the Public Company Limited Act, B.E. 2535 and in conformity with generally accepted accounting principles practiced in Thailand. They have been prepared in the Thai language as required by Thai law and regulatory requirements and have been translated into English for the convenience of the reader. The consolidated financial statements for the years ended December 31, 2000 and 1999 consist of the financial statements of Hemaraj Land and Development Public Company Limited and subsidiaries as follows: Type of Business

Holding of Interest (%)

Eastern Industrial Estate Company Limited

Industrial Estate

99.99

Eastern Seaboard Industrial Estate (Rayong) Company Limited

Industrial Estate

60.00

Eastern Pipeline Services Company Limited

Pipe Rack Rental

99.99

H-International (BVI) Company Limited

Holding Company

100.00

Hemaraj International Limited

Holding Company

99.99

The consolidated financial statements for the years ended December 31, 2000 and 1999 include the financial statements of H-International (BVI) Company Limited, an overseas subsidiary, for each of the years then ended, for which KPMG British Virgin Islands issued unqualified auditors’ report dated January 12, 2001 and January 10, 2000, respectively, and also include the financial statements of Hemaraj International Limited, another overseas subsidiary, based on information from the financial statements, which were provided by the management and were not audited. The consolidated and the Company’s financial statements for the years ended December 31, 2000 and 1999 include portions of income from Pinago Services Limited, an overseas associated company (British Virgin Islands), in the amounts of Baht 0.35 million and Baht 0.38 million, respectively, based on information from the financial statements which were provided by the management and were not audited. The consolidated and the Company’s financial statements for the year ended December 31, 2000 include portion of loss from Elyo-H Facilities Management Limited, another associated company, in the amount of Baht 0.45 million, based on information from the financial statements which were audited by another auditor. Significant intercompany transactions are eliminated from the consolidated financial statements.

NOTE 2 - GENERAL INFORMATION On August 15, 1988, the Company was incorporated under the Civil and Commercial Code of Thailand and was subsequently listed on the Stock Exchange of Thailand and transformed to be Public Company Limited on July 10,1992 and July 12, 1993 respectively. The Company, which is the parent company of Hemaraj Group, operate its business as the industrial estate developer with 3 industrial estate development projects located in the Eastern Seaboard of Thailand. The projects have been operated under the joint operation agreements with the Industrial Estate Authority of Thailand, in the names of the Company and its 2 subsidiaries as follows: Company Name

Industrial Estate

Site Location

Hemaraj Land and Development Public Company Limited

Chonburi Industrial Estate (BoWin)

Sriracha district, Chonburi province

Eastern Industrial Estate Company Limited

Eastern Industrial Estate (Map Ta Phut)

Muang district, Rayong province

Eastern Seaboard Industrial Estate (Rayong) Company Limited Eastern Seaboard Industrial Estate (Rayong)

Pluak Daeng district, Rayong province

In addition, the Company had jointly invested in the electricity power production project with an overseas energy expert under the name “H-Power Group”, which have been authorised by the Electricity Generating Authority of Thailand to construct an electricity and steam power plant with the 125 MW production capacity, which is now being operated. Currently, the H-Power Group is in the process of constructing the independent power plant with the 713 MW production capacity. Hemaraj Group’s headquarters is located at 18th and 20th Floor, UM Tower, 9 Ramkhamhaeng Road, Suan Luang, Bangkok 10250. As at December 31, 2000 Hemaraj Group employs 159 staff.

NOTE 3 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES The Measurement Bases Used in Preparing the Financial Statements Other than those disclosed in other topics and other notes to the financial statements, the financial statements are prepared on the historical cost basis.

Estimation Preparation of financial statements in conformity with generally accepted accounting principles requires the management to make the estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses, and also the disclosures of contingent assets and liabilities at balance sheet date. However, actual results may differ from those estimates.

ANNUAL REPORT 2000 HEMARAJ LAND AND DEVELOPMENT PUBLIC COMPANY LIMITED

41


‡ß‘π ¥·≈–√“¬°“√‡∑’¬∫‡∑à“‡ß‘π ¥ ‡ß‘π ¥·≈–√“¬°“√‡∑’¬∫‡∑à“‡ß‘π ¥ ‰¥â·°à ‡ß‘π ¥·≈–‡ß‘πΩ“°∏𓧓√ ÿ∑∏‘®“°‡ß‘π‡∫‘°‡°‘π∫—≠™’∏𓧓√·≈–®“°‡ß‘πΩ“°∏𓧓√∑’˵‘¥¿“√–ºŸ°æ—π

‡ß‘π≈ß∑ÿπ√–¬– —Èπ ‡ß‘π≈ß∑ÿπ„πÀ≈—°∑√—æ¬å‡º◊ËÕ¢“¬ ‰¥â·°à ‡ß‘π≈ß∑ÿπ„πµ√“ “√∑ÿπ„𧫓¡µâÕß°“√¢Õßµ≈“¥ · ¥ß„π¡Ÿ≈§à“¬ÿµ‘∏√√¡ ÿ∑∏‘®“°§à“‡º◊ËÕ°“√¥âÕ¬§à“¢Õ߇ߑπ≈ß∑ÿπ à«πµà“ß√–À«à“ß√“§“µ“¡∫—≠™’¢Õ߇ߑπ≈ß∑ÿπ°—∫¡Ÿ≈§à“¬ÿµ‘∏√√¡ · ¥ß‰«â„π à«π¢ÕߺŸâ∂◊ÕÀÿâπ ¢“¥∑ÿπ®“°°“√¥âÕ¬§à“¢Õ߇ߑπ≈ß∑ÿπ· ¥ß‰«â„πß∫°”‰√¢“¥∑ÿπ

≈Ÿ°Àπ’È°“√§â“ ≈Ÿ°Àπ’È°“√§â“ ª√–°Õ∫¥â«¬ ≈Ÿ°Àπ’餈ҫ◊ÈÕ∑’Ë¥‘π„π‚§√ß°“√ · ¥ß¥â«¬®”π«π‡ß‘πµ“¡ —≠≠“®–´◊ÈÕ®–¢“¬ ÿ∑∏‘®“°√“¬‰¥â®“°°“√ºàÕπ™”√–·≈–√“¬‰¥â√Õµ—¥∫—≠™’ ·≈–≈Ÿ°Àπ’È§à“ ∫√‘°“√ · ¥ß ÿ∑∏‘®“°§à“‡º◊ËÕÀπ’È ß —¬®– Ÿ≠ ∫√‘…—∑·≈–∫√‘…—∑¬àÕ¬µ—Èß§à“‡º◊ËÕÀπ’È ß —¬®– Ÿ≠®“°≈Ÿ°Àπ’ȧà“∫√‘°“√√“¬‡¥◊Õπ∑’˧â“ß™”√–‡°‘π 90 «—π

µâπ∑ÿπ‚§√ß°“√æ—≤π“Õ —ßÀ“√‘¡∑√—æ¬å µâπ∑ÿπ‚§√ß°“√æ—≤π“Õ —ßÀ“√‘¡∑√—æ¬å ª√–°Õ∫¥â«¬ µâπ∑ÿπ∑’Ë¥‘π µâπ∑ÿπ„π°“√æ—≤𓂧√ß°“√ ¥Õ°‡∫’Ȭ®à“¬®“°°“√°Ÿâ¬◊¡‡æ◊ËÕ„™â„π°“√æ—≤𓂧√ß°“√·≈–‡ß‘π®à“¬≈à«ßÀπâ“§à“ °àÕ √â“ß ‚¥¬∫√‘…—∑·≈–∫√‘…—∑¬àÕ¬®–‚Õπ‡ªìπµâπ∑ÿπ¢“¬‡¡◊ËÕ¡’°“√¢“¬À√◊Õ¡’√“¬‰¥â®“°‚§√ß°“√ µâπ∑ÿπ‚§√ß°“√æ—≤π“Õ —ßÀ“√‘¡∑√—æ¬å · ¥ß„π√“§“∑ÿπ√«¡À√◊Õ¡Ÿ≈§à“ ÿ∑∏‘∑’Ë®–‰¥â√—∫√«¡∑’˵˔°«à“ ¢“¥∑ÿπ®“°°“√ª√–‡¡‘π√“§“‚§√ß°“√· ¥ß‰«â„πß∫°”‰√¢“¥∑ÿπ

°“√√«¡µâπ∑ÿπ°“√°Ÿâ¬◊¡‡ªìπ√“§“∑ÿπ¢Õß ‘π∑√—æ¬å ∫√‘…—∑·≈–∫√‘…—∑¬àÕ¬¡’π‚¬∫“¬∫—π∑÷°¥Õ°‡∫’Ȭ®à“¬·≈–§à“∏√√¡‡π’¬¡¢Õ߇ߑπ°Ÿâ¬◊¡√–¬–¬“«∑’ˇ°‘¥¢÷Èπ‚¥¬µ√ß°—∫°“√æ—≤𓂧√ß°“√√«¡‡ªìπ à«πÀπ÷ËߢÕßµâπ∑ÿπ°“√æ—≤π“ Õ —ßÀ“√‘¡∑√—æ¬å ‚¥¬®–À¬ÿ¥∫—π∑÷°‡¡◊ËÕ°“√æ—≤𓂧√ß°“√À¬ÿ¥™–ß—°À√◊Õ‡¡◊ËÕ°“√æ—≤𓂧√ß°“√·≈⫇ √Á®

‡ß‘π≈ß∑ÿπ·≈–‡ß‘π„Àâ°Ÿâ¬◊¡ ‡ß‘π≈ß∑ÿπ °. ‡ß‘π≈ß∑ÿπ„π∫√‘…—∑¬àÕ¬·≈–∫√‘…—∑√à«¡· ¥ßµ“¡«‘∏’ à«π‰¥â‡ ’¬ ¢. ‡ß‘π≈ß∑ÿπ∑—Ë«‰ª‰¥â·°à ‡ß‘π≈ß∑ÿπ„π∫√‘…—∑∑’ˇ°’ˬ«¢âÕß°—π·≈–‡ß‘π≈ß∑ÿπ„π∫√‘…—∑Õ◊Ëπ · ¥ß„π√“§“∑ÿπ ÿ∑∏‘®“°§à“‡º◊ËÕ°“√¥âÕ¬§à“¢Õ߇ߑπ≈ß∑ÿπ ¢“¥∑ÿπ®“°°“√¥âÕ¬§à“¢Õ߇ߑπ≈ß∑ÿπ· ¥ß‰«â„πß∫°”‰√¢“¥∑ÿπ ‡ß‘π„Àâ°Ÿâ¬◊¡ ∫√‘…—∑·≈–∫√‘…—∑¬àÕ¬µ—Èß§à“‡º◊ËÕÀπ’È ß —¬®– Ÿ≠®“°®”π«π∑’˧“¥«à“®–‡√’¬°‡°Á∫‰¡à‰¥â ‚¥¬«‘‡§√“–À宓°∞“π–°“√‡ß‘π·≈–§«“¡ “¡“√∂„π°“√™”√–Àπ’È

‘∑∏‘°“√‡™à“·≈–∑’Ë¥‘π‡æ◊ËÕ®—¥À“º≈ª√–‚¬™πå 42

‘∑∏‘°“√‡™à“·≈–∑’Ë¥‘π‡æ◊ËÕ®—¥À“º≈ª√–‚¬™πå ‡ªìπ‚§√ß°“√∑’Ë√Õ°“√æ—≤π“·≈–‚§√ß°“√∑’ËÀ¬ÿ¥°“√æ—≤π“™—Ë«§√“« ª√–°Õ∫¥â«¬ ‘∑∏‘°“√‡™à“∑’Ë¥‘π µâπ∑ÿπ∑’Ë¥‘π µâπ∑ÿπ„π°“√æ—≤π“ ‚§√ß°“√·≈–¥Õ°‡∫’Ȭ®à“¬®“°°“√°Ÿâ¬◊¡‡æ◊ËÕ„™â„π°“√æ—≤𓂧√ß°“√ ‘∑∏‘°“√‡™à“·≈–∑’Ë¥‘π‡æ◊ËÕ®—¥À“º≈ª√–‚¬™πå · ¥ß„π√“§“∑ÿπ√«¡À√◊Õ¡Ÿ≈§à“ ÿ∑∏‘∑’Ë®–‰¥â√—∫√«¡∑’˵˔°«à“ ¢“¥∑ÿπ®“°°“√ª√–‡¡‘π√“§“‚§√ß°“√· ¥ß‰«â„πß∫°”‰√¢“¥∑ÿπ

‘π∑√—æ¬å„Àâ‡™à“ ‘π∑√—æ¬å„Àâ‡™à“¢Õß∫√‘…—∑·≈–∫√‘…—∑¬àÕ¬ · ¥ß„π√“§“∑ÿπ §à“‡ ◊ËÕ¡√“§“§”π«≥‚¥¬«‘∏’‡ âπµ√ßµ“¡‡°≥±åÕ“¬ÿ°“√„™â ‘π∑√—æ¬å‚¥¬ª√–¡“≥ 15 ªï ”À√—∫∞“π«“ß∑àÕ¢π∂à“¬ «—µ∂ÿ ·≈– 20 ªï ”À√—∫Õ“§“√

∑’Ë¥‘π Õ“§“√ ·≈–Õÿª°√≥å ∑’Ë¥‘π Õ“§“√ ·≈–Õÿª°√≥å¢Õß∫√‘…—∑·≈–∫√‘…—∑¬àÕ¬ · ¥ß„π√“§“∑ÿπ §à“‡ ◊ËÕ¡√“§“§”π«≥‚¥¬«‘∏’‡ âπµ√ßµ“¡‡°≥±åÕ“¬ÿ°“√„™â ‘π∑√—æ¬å‚¥¬ª√–¡“≥ 5 ªï ”À√—∫Õÿª°√≥å ·≈– 20 ªï ”À√—∫Õ“§“√

§à“§«“¡π‘¬¡ §à“§«“¡π‘¬¡ ‰¥â·°à ®”π«π ÿ∑∏‘¢Õ߇ߑπ≈ß∑ÿπ„π∫√‘…—∑¬àÕ¬∑’ˇ°‘π¡Ÿ≈§à“ ‘π∑√—æ¬å ÿ∑∏‘ ≥ «—π´◊ÈÕÀÿâπ ¡’°”Àπ¥µ—¥∫—≠™’¿“¬„π 10 ªï π—∫·µà‡¥◊Õπ°—𬓬π 2534

√“¬‰¥â√—∫≈à«ßÀπâ“ √“¬‰¥â√—∫≈à«ßÀπâ“ ª√–°Õ∫¥â«¬ ‡ß‘π∑’Ë√—∫™”√–®“° —≠≠“®–´◊ÈÕ®–¢“¬∑’Ë¥‘π à«π∑’ˇ°‘π°«à“√“¬‰¥â∑’Ë√—∫√Ÿâµ“¡«‘∏’Õ—µ√“ à«π¢Õßß“π∑’Ë·≈⫇ √Á® ·≈–√“¬‰¥â§à“∫√‘°“√√—∫≈à«ßÀπâ“

√“¬‰¥â§à“ ‘∑∏‘°“√‡™à“√Õµ—¥∫—≠™’ √“¬‰¥â§à“ ‘∑∏‘°“√‡™à“√Õµ—¥∫—≠™’ ‰¥â·°à §à“ ‘∑∏‘°“√‡™à“√—∫®“°°“√„À⇙à“∑’Ë¥‘π Õ“§“√ ·≈–∞“π«“ß∑àÕ¢π∂à“¬«—µ∂ÿ °”Àπ¥∫—π∑÷°∫—≠™’‡ªìπ√“¬‰¥âµ“¡Õ“¬ÿ —≠≠“‡™à“

°“√√—∫√Ÿâ√“¬‰¥â·≈–§à“„™â®à“¬ πÕ°®“°∑’ˇªî¥‡º¬‰«â„πÀ—«¢âÕÕ◊ËπÊ ∫√‘…—∑·≈–∫√‘…—∑¬àÕ¬¡’π‚¬∫“¬√—∫√Ÿâ√“¬‰¥â·≈–§à“„™â®à“¬¥—ßµàÕ‰ªπ’È °. √“¬‰¥â·≈–µâπ∑ÿπ®“°°“√¢“¬∑’Ë¥‘π √“¬‰¥â®“°°“√¢“¬∑’Ë¥‘π√—∫√Ÿâ‡¡◊ËÕ¡’°“√∑” —≠≠“®–´◊ÈÕ®–¢“¬ ·≈–√—∫‡ß‘π¡—¥®”·≈â«‚¥¬«‘∏’Õ—µ√“ à«π¢Õßß“π∑’Ë·≈⫇ √Á® ´÷Ëߧ”π«≥‚¥¬‡ª√’¬∫‡∑’¬∫µâπ∑ÿπ°“√æ—≤π“ ∑’ˇ°‘¥¢÷Èπ·≈â«°—∫µâπ∑ÿπ∑—ÈßÀ¡¥∑’˪√–¡“≥«à“®–„™â„π°“√æ—≤π“ ‚¥¬‰¡à√«¡µâπ∑ÿπ∑’Ë¥‘π à«πµâπ∑ÿπ¢“¬‡ªìπµâπ∑ÿπ∑—ÈßÀ¡¥∑’˪√–¡“≥«à“®–„™â„π°“√æ—≤π“ §”π«≥√—∫√Ÿâ µ“¡Õ—µ√“ à«π¢Õß°“√√—∫√Ÿâ√“¬‰¥â ‚¥¬‡ª√’¬∫‡∑’¬∫√“¬‰¥â∑’Ë√—∫√Ÿâ·≈â«°—∫ª√–¡“≥°“√√“§“¢“¬∑—ÈßÀ¡¥¢Õß‚§√ß°“√ ∑—Èßπ’È®–∑”°“√ª√—∫ª√ÿߪ√–¡“≥°“√√“¬‰¥â·≈–µâπ∑ÿπ¢“¬„π·µà≈–‚§√ß°“√ ‡¡◊ËÕª√–¡“≥°“√¥—ß°≈à“«‰¡à –∑âÕ π„Àâ‡ÀÁπ∂÷ß√“¬‰¥â·≈–µâπ∑ÿπ‚§√ß°“√∑’˧“¥«à“ ®–‡°‘¥¢÷Èπ®√‘ß ¢. √“¬‰¥â·≈–µâπ∑ÿπ®“°°“√¢“¬Õ“§“√‚√ßß“πÕÿµ “À°√√¡ ”‡√Á®√Ÿª (∫√‘…—∑ Õ’ ‡∑‘√åπ´’∫Õ√å¥Õ‘π¥— ‡µ√’¬≈‡Õ ‡µ∑ (√–¬Õß) ®”°—¥) √“¬‰¥â·≈–µâπ∑ÿπ¢“¬Õ“§“√‚√ßß“πÕÿµ “À°√√¡ ”‡√Á®√Ÿª√—∫√Ÿâ‡¡◊ËÕ¡’°“√∑” —≠≠“´◊ÈÕ¢“¬ §. √“¬‰¥â·≈–µâπ∑ÿπ§à“∫√‘°“√

√“¬ß“πª √–®”ªï 254 3 ∫ √‘ …— ∑ ‡ À ¡ √ “ ™æ— ≤ π “ ∑’Ë ¥‘ π ®Ì “ °— ¥ ( ¡ À “ ™π )


Cash and Cash Equivalents Cash and cash equivalents represent cash on hand and at banks net of bank overdrafts and cash at banks pledged as collateral. Short-Term Investments Available-for-sale securities consist of investments in marketable securities, which are stated at fair value net of accumulated impairment loss on investments. Unrealised gain or loss from changes in carrying amount of available-for-sale securities is included under shareholders’ equity. Impairment loss on investments is included in the statement of income. Accounts Receivable Accounts receivable consist of land sale contracts receivable which represent the amount of contract prices net of installments received and deferred income, and service receivables which are shown net of allowance for doubtful accounts for billings overdue by more than 90 days. Cost of Real Estate Developments Cost of real estate developments consists of land costs, development costs and capitalised interest on loans for development project including advances and deposits for construction costs. These costs are transferred to cost of sales when revenue from sales is recognised. Cost of real estate developments is stated at the lower of aggregate cost and net realisable value. Loss on project revaluation is included in the statement of income. Capitalisation of Borrowing Costs Interest expense and fees on long-term loans for development projects are capitalised to cost of real estate developments. The capitalisation will be suspended or ceased when the development projects are interrupted or completed. Investments and Loans Investments Investments in subsidiary and associated companies are recorded using the equity method. General investments represent investments in related and other companies which are stated at cost net of accumulated impairment loss on investments. Impairment loss on investments is included in the statement of income. Loans Allowance for doubtful accounts is an estimate of those amounts which may prove to be uncollectible, based on a review of the current status and the ability of receivables to repay.

Leasehold Land and Land Held for Commercial Purposes Leasehold land and land held for commercial purposes consists of land leasehold, land costs, development costs and capitalised interest on loans of undeveloped projects and projects which were suspended from development. Leasehold land and land held for commercial purposes is stated at the lower of aggregate cost and net realisable value. Loss on projects revaluation is included in the statement of income.

Assets for Rent Assets for rent are stated at cost. Depreciation is computed by the straight-line method over the estimated useful lives of the assets of 15 years for pipe rack and 20 years for building.

Property, Plant and Equipment Property, plant and equipment are stated at cost. Depreciation is computed by the straight-line method over the estimated useful lives of the assets of 5 years for equipment and 20 years for building.

Goodwill Goodwill represents the excess of acquisition cost over net assets of investments in subsidiary companies at the date of acquisition, and is being amortised over a ten-year period as from September 1991.

Income Received in Advance Income received in advance represents the amounts received from land sale and purchase contracts over the amount of revenues, which are recognised using the percentage of completion method, and service income received in advance.

Deferred Right of Use Income Deferred right of use income represents right of use fee received on rental of land, building and pipe rack, and is recognised as revenue over the period of rental contract.

Revenue and Expense Recognition Other than those disclosed in other topics, revenue and expense recognition are as follows: Revenue and Cost of Land Sales Revenue from land sales is recognised upon signing of contract and receiving of deposits by the percentage of completion method, using the ratio of actual development costs incurred to total estimated development cost excluding land cost. Cost of sales is total estimated development costs proportionately recognised by the percentage of revenue recognition, using the ratio of accumulated revenue recognition to total estimated project revenues. Total estimated revenues and development costs of each project are to be revised when they do not reflect total revenues and costs that expected to be incurred. Revenue and Cost of Factory Sales (Eastern Seaboard Industrial Estate (Rayong) Company Limited) Revenue and cost of factory sales are recognised upon signing of sale contract. Service Income and Cost of Services Service income and cost of services are recognised on the accrual basis. Service income represents income received from providing public utilities, water, wastewater processing, garbage collection services and rental services in respect of land, shop house, warehouse, factory and pipe rack to the Industrial Estate. Cost of services represent cost incurred from providing of such services.

ANNUAL REPORT 2000 HEMARAJ LAND AND DEVELOPMENT PUBLIC COMPANY LIMITED

43


√“¬‰¥â·≈–µâπ∑ÿπ§à“∫√‘°“√√—∫√Ÿâµ“¡‡°≥±å ‘∑∏‘ √“¬‰¥â§“à ∫√‘°“√ª√–°Õ∫¥â«¬ √“¬‰¥â§“à ∫√‘°“√ “∏“√≥Ÿª‚¿§·≈– ‘ËßÕ”π«¬§«“¡ –¥«° √“¬‰¥â®“°°“√¢“¬πÈ”ª√–ª“ √“¬‰¥â®“°°“√∫”∫—¥πÈ”‡ ’¬ √“¬‰¥â®“°°“√°”®—¥¢¬– ·≈–√“¬‰¥â®“°°“√„À⇙à“∑’Ë¥‘π Õ“§“√æ“≥‘™¬å Õ“§“√§≈—ß ‘π§â“ Õ“§“√‚√ßß“π·≈–∞“π«“ß∑àÕ¢π∂à“¬«—µ∂ÿ„ππ‘§¡ Õÿµ “À°√√¡ à«πµâπ∑ÿπ§à“∫√‘°“√‡ªìπµâπ∑ÿπ∑’ˇ°‘¥®“°°“√„Àâ∫√‘°“√¥—ß°≈à“« ß. °”‰√®“° —≠≠“ª≈¥Àπ’È‚¥¬¡’‡ß◊ËÕπ‰¢ (∫√‘…—∑ ‡À¡√“™æ—≤π“∑’Ë¥‘π ®”°—¥ (¡À“™π) ·≈–∫√‘…—∑ Õ’ ‡∑‘√åπ ‰ææå‰≈πå ‡´Õ√å«‘ ‡´ ®”°—¥) à«π¢ÕßÀπ’È π‘ √–¬–¬“«∑’ˉ¥â√—∫¬°‡«âπ°“√®à“¬™”√–µ“¡ —≠≠“ª≈¥Àπ’È‚¥¬¡’‡ß◊ËÕπ‰¢ ·≈–¥Õ°‡∫’Ȭ§â“ß®à“¬∑’ˇ°’ˬ«¢âÕß ®–√—∫√Ÿâ‡ªìπ√“¬‰¥â„πß∫°”‰√¢“¥∑ÿπ∑—Èß®”π«π ‡¡◊ËÕºàÕπ™”√–Àπ’ȇ √Á® ‘Èπµ“¡ —≠≠“ ®. √“¬‰¥â·≈–§à“„™â®à“¬Õ◊Ëπ √“¬‰¥â·≈–§à“„™â®à“¬Õ◊Ëπ√—∫√Ÿâµ“¡‡°≥±å ‘∑∏‘

∫—≠™’∑’ˇªìπ‡ß‘πµ√“µà“ߪ√–‡∑» °. ß∫°“√‡ß‘π¢Õß∫√‘…—∑¬àÕ¬„πµà“ߪ√–‡∑»·ª≈ß§à“‡ªìπ‡ß‘π∫“∑‡æ◊ËÕ°“√®—¥∑”ß∫°“√‡ß‘π√«¡‚¥¬„™âÕ—µ√“·≈°‡ª≈’Ë¬π ¥—ßπ’È °.1 ‘π∑√—æ¬å·≈–Àπ’È ‘π·ª≈ß§à“‚¥¬„™âÕ—µ√“ ≥ «—π ‘Èπªï °.2 √“¬‰¥â·≈–§à“„™â®à“¬·ª≈ß§à“‚¥¬„™âÕ—µ√“∂—«‡©≈’ˬ °.3 à«π¢ÕߺŸâ∂◊ÕÀÿâπ·ª≈ß§à“‚¥¬„™âÕ—µ√“ ≥ «—π∑’ˇ°‘¥√“¬°“√ º≈µà“ß®“°°“√·ª≈ߧà“ß∫°“√‡ß‘πµà“ߪ√–‡∑» · ¥ß‰«â„π à«π¢ÕߺŸâ∂◊ÕÀÿâπ ¢. Àÿâπ°Ÿâ·ª≈ß ¿“æ·≈–√“¬°“√∫—≠™’∑’ˇ°’ˬ«¢âÕß ·ª≈ß§à“‡ªìπ‡ß‘π∫“∑‚¥¬„™âÕ—µ√“·≈°‡ª≈’ˬπ¥—ßπ’È ¢.1 Àÿâπ°Ÿâ·ª≈ß ¿“æ·ª≈ß§à“‡ªìπ‡ß‘π∫“∑¥â«¬Õ—µ√“·≈°‡ª≈’ˬπ≈à«ßÀπ⓵“¡∑’Ë√–∫ÿ‰«â„πÀπ—ß ◊Õ™’È™«π ¢.2 ”√Õ߇º◊ËÕ°“√‰∂à∂ÕπÀÿâπ°Ÿâ·ª≈ß ¿“æ·ª≈ß§à“‡ªìπ‡ß‘π∫“∑µ“¡Õ—µ√“∑’Ë√–∫ÿ‰«â„πÀπ—ß ◊Õ™’È™«π ¢.3 ¥Õ°‡∫’Ȭ§â“ß®à“¬Àÿâπ°Ÿâ·ª≈ß ¿“æ·ª≈ß§à“‡ªìπ‡ß‘π∫“∑µ“¡Õ—µ√“·≈°‡ª≈’ˬπ ≥ «—π ‘Èπªï º≈µà“ß®“°°“√·ª≈ß§à“· ¥ß‰«â„πß∫°”‰√¢“¥∑ÿπ §. √“¬°“√∫—≠™’Õ◊Ëπ∑’ˇªìπ‡ß‘πµ√“µà“ߪ√–‡∑»∑’ˇ°‘¥¢÷Èπ„π√–À«à“ߪ﷪≈ß§à“‡ªìπ‡ß‘π∫“∑µ“¡Õ—µ√“·≈°‡ª≈’ˬπ ≥ «—π∑’ˇ°‘¥√“¬°“√ ‘π∑√—æ¬å·≈–Àπ’È ‘π∑’ˇªìπ‡ß‘πµ√“ µà“ߪ√–‡∑» ≥ «—π ‘Èπªï ·ª≈ß§à“‡ªìπ‡ß‘π∫“∑µ“¡Õ—µ√“·≈°‡ª≈’ˬπ ≥ «—ππ—Èπ °”‰√·≈–¢“¥∑ÿπ®“°°“√·ª≈ß§à“· ¥ß‰«â„πß∫°”‰√¢“¥∑ÿπ

¿“…’‡ß‘π‰¥â𑵑∫ÿ§§≈ ¿“…’‡ß‘π‰¥â𑵑∫ÿ§§≈ ”À√—∫·µà≈–ªï∫—π∑÷°∫—≠™’µ“¡‡°≥±å§ß§â“ß ‚¥¬§”π«≥®“°°”‰√(¢“¥∑ÿπ) ÿ∑∏‘‡æ◊ËÕ‡ ’¬¿“…’ª√–®”ªï

¢“¥∑ÿπµàÕÀÿâπ 44

¢“¥∑ÿπµàÕÀÿâπ¢—Èπæ◊Èπ∞“𠧔π«≥‚¥¬À“√¢“¥∑ÿπ ÿ∑∏‘ ”À√—∫ªï∑’ˇªìπ¢ÕßÀÿâπ “¡—≠¥â«¬®”π«π∂—«‡©≈’ˬ∂à«ßπÈ”Àπ—°¢ÕßÀÿâπ “¡—≠∑’Ë∂◊Õ‚¥¬∫ÿ§§≈¿“¬πÕ°„π√–À«à“ßªï ¢“¥∑ÿπµàÕÀÿâπª√—∫≈¥ §”π«≥‚¥¬°“√π”¢“¥∑ÿπ ÿ∑∏‘ ”À√—∫ªï∑‡’Ë ªìπ¢ÕßÀÿâπ “¡—≠À≈—ߪ√—∫ª√ÿߥ⫬º≈°√–∑∫¢ÕßÀÿâπ “¡—≠‡∑’¬∫‡∑à“ª√—∫≈¥·≈â« À“√¥â«¬®”π«π√«¡¢Õß®”π«π ∂—«‡©≈’ˬ∂à«ßπÈ”Àπ—°¢ÕßÀÿâπ “¡—≠∑’Ë∂◊Õ‚¥¬∫ÿ§§≈¿“¬πÕ°„π√–À«à“ߪï·≈–Àÿâπ “¡—≠‡∑’¬∫‡∑à“ª√—∫≈¥

À¡“¬‡Àµÿ 4 - √“¬°“√∫—≠™’°—∫°‘®°“√·≈–∫ÿ§§≈∑’ˇ°’ˬ«¢âÕß°—π ∫√‘…—∑¡’√“¬°“√∫—≠™’∫“ß à«π°—∫°‘®°“√·≈–∫ÿ§§≈∑’ˇ°’ˬ«¢âÕß°—π ‚¥¬¡’π‚¬∫“¬°“√§‘¥µâπ∑ÿπ√–À«à“ß°—π§◊Õ §à“π“¬Àπâ“®“°°“√¢“¬ „πÕ—µ√“‰¡à‡°‘π 5% ¢Õß√“§“¢“¬µ“¡ —≠≠“ ·≈–Õ—µ√“¥Õ°‡∫’Ȭ∑’˧‘¥®“°‡ß‘π°Ÿâ¬◊¡√–À«à“ß°—π„πÕ—µ√“ 7% ∂÷ß 12.50% ‚¥¬¡’π‚¬∫“¬À¬ÿ¥√—∫√Ÿâ√“¬‰¥â¥Õ°‡∫’Ȭ‡¡◊ËÕ§â“ß™”√–‡°‘π 180 «—π ∑—Èßπ’È°“√°Ÿâ¬◊¡‡ªìπÀπ’È∑’ˇ°’ˬ«‡π◊ËÕß°—∫∏ÿ√°‘®∑’Ë∑”√à«¡°—π °‘®°“√·≈–∫ÿ§§≈∑’ˇ°’ˬ«¢âÕß°—π ∑’Ë¡’√“¬°“√∫—≠™’°—∫∫√‘…—∑ ª√–°Õ∫¥â«¬ °‘®°“√/∫ÿ§§≈

∫√‘…—∑¬àÕ¬ ∫√‘…—∑ Õ’ ‡∑‘√åπÕ‘π¥— ‡µ√’¬≈‡Õ ‡µ∑ ®”°—¥ ∫√‘…—∑ Õ’ ‡∑‘√åπ´’∫Õ√å¥Õ‘π¥— ‡µ√’¬≈ ‡Õ ‡µ∑ (√–¬Õß) ®”°—¥ ∫√‘…—∑ Õ’ ‡∑‘√åπ ‰ææå‰≈πå ‡´Õ√å«‘ ‡´ ®”°—¥ H-International (BVI) Company Limited Hemaraj International Limited ∫√‘…—∑√à«¡ ∫√‘…—∑ ‡Õ™-‡æ“‡«Õ√å ®”°—¥ ∫√‘…—∑ æ≈—ßß“πÕÿµ “À°√√¡ ®”°—¥ ∫√‘…—∑ ∫àÕ«‘π ‡æ“‡«Õ√å ®”°—¥ ∫√‘…—∑ ‡Õ™-Õ‘πø√“ ®”°—¥ ∫√‘…∑— ‚Õ‡ªÕ√å‡√™—πË ‡æ“‡«Õ√å ‡´Õ√å« ‘ ‡´ ®”°—¥ ∫√‘…—∑ Õ‘π¥— ‡µ√’¬≈ «Õ‡µÕ√å ´—ææ≈“¬ ®”°—¥ Pinago Services Limited ∫√‘…∑— ‡Õ≈‚¬à-‡Õ™ ø“´‘≈µ’ ’È ·¡π‡π®‡¡π∑å ®”°—¥

ª√–‡¿∑∏ÿ√°‘®

æ—≤π“Õ —ßÀ“√‘¡∑√—æ¬å

≈—°…≥–§«“¡ —¡æ—π∏å

—¥ à«π°“√ ∂◊ÕÀÿâπ ≥ «—π∑’Ë 31 ∏—𫓧¡ 2543 (%)

ºŸâ∂◊ÕÀÿâπ·≈–ºŸâ∫√‘À“√√à«¡°—π

99.99

é é é é

60.00 99.99 100.00 99.99

ºŸâ∂◊ÕÀÿâπ·≈–°√√¡°“√√à«¡°—π é é é é é é é

24.99 24.99 24.99 24.99 24.99 24.99 24.99 39.99

æ—≤π“Õ —ßÀ“√‘¡∑√—æ¬å ∫√‘°“√„À⇙à“∞“π«“ß∑àÕ¢π∂à“¬«—µ∂ÿ Holding Company Holding Company Holding Company º≈‘µ‰øøÑ“·≈–‰ÕπÈ” º≈‘µ‰øøÑ“ªÑÕππ‘§¡Õÿµ “À°√√¡ Holding Company ∫√‘°“√ª√÷°…“¥â“πæ≈—ßß“π º≈‘µπÈ”‡æ◊ËÕ°“√Õÿµ “À°√√¡ Holding Company „Àâ∫√‘°“√‡°’ˬ«°—∫√–∫∫ “∏“√≥Ÿª‚¿§

√“¬ß“πª √–®”ªï 254 3 ∫ √‘ …— ∑ ‡ À ¡ √ “ ™æ— ≤ π “ ∑’Ë ¥‘ π ®Ì “ °— ¥ ( ¡ À “ ™π )


-

-

Gain from Conditional Debt Release Agreements. (Hemaraj Land and Development Public Company Limited and Eastern Pipeline Services Company Limited) Portions of long-term loans under the Conditional Debt Release Agreements and related interest payable, which would be waived, are to be recognised as revenue in the statement of income upon the completion of debt repayments. Other Incomes and Expenses Other incomes and expenses are recognised on the accrual basis.

Accounts in Foreign Currency -

-

-

The financial statements of an overseas subsidiary company are translated into Baht for consolidation purposes using rates of exchange as follows: - Assets and liabilities are translated at the exchange rate ruling at the end of the year. - Revenues and expenses are translated at average exchange rates. - Share capital is translated at the exchange rate ruling on the transaction date. Adjustments from translation of foreign financial statements are included under shareholders’ equity. Convertible bonds and related transactions are translated into Baht using rates of exchange as follows: - Convertible bonds are translated into Baht at the forward rate of exchange stated in the Bond prospectus. - The provision for convertible bond redemption is converted into Baht at the rates stated in the Bond prospectus. - Accrued interest expense on convertible bonds is translated into Baht at the rate of exchange at the end of the year. Adjustments from translation are included in the statement of income. Foreign currency transactions occuring during the year are converted into Baht at the rates prevailing on the dates of the transactions. Assets and liabilities at the end of the year are converted into Baht at the rates of exchange on that date. Gain or loss on translation is included in the statement of income.

Corporate Income Tax Corporate income tax for each year is recognised on the accrual basis, which is base on the taxable profit (loss) for the year.

Loss per Share Basic loss per share is computed by dividing net loss attributable to ordinary shareholders for the year by the weighted average number of ordinary shares outstanding during the year. Diluted loss per share is computed by dividing net loss attributable to ordinary shareholders for the year, as adjusted for the effect of dilutive potential ordinary shares, by the weighted average number of ordinary shares outstanding during the year plus the number of potential ordinary shares.

NOTE 4 - TRANSACTIONS WITH RELATED PARTIES The Company has certain transactions with its related parties. Intercompany terms are determined at the rate maximum 5% of contract price for commission on sales and 7% - 12.50% for interest on loans relating to business corporation, of which the recognition of interest income is ceased when overdue more than 180 days. Related parties, which have transactions with the Company, are as follows:

Company Name

Type of Business

Relationship

Holding of Interest at December 31, 2000 (%)

Subsidiary Companies Eastern Industrial Estate Company Limited

Industrial Estate

Co. shareholders

99.99

and management Eastern Seaboard Industrial Estate Industrial Estate

,,

Eastern Pipeline Services Company Limited

(Rayong) Company Limited

Pipe Rack Rental

,,

60.00 99.99

H-International (BVI) Company Limited

Holding Company

,,

100.00

Hemaraj International Limited

Holding Company

,,

99.99

Holding Company

Co. shareholders

24.99

Associated Companies H-Power Company Limited

and directors Industrial Power Company Limited

Electricity and Steam Power Generation

,,

24.99

Bowin Power Company Limited

Independent Power Producer

,,

24.99

H-Infra Company Limited

Holding Company

,,

24.99

Operation Power Services Company Limited

Energy Consulting

,,

24.99

Industrial Water Supply Company Limited

Industrial Water Supply

,,

24.99

Pinago Services Limited

Holding Company

,,

24.99

Elyo-H Facilities Management Limited

Facilities Management Services

,,

39.99

ANNUAL REPORT 2000 HEMARAJ LAND AND DEVELOPMENT PUBLIC COMPANY LIMITED

45


°‘®°“√/∫ÿ§§≈

∫√‘…—∑∑’ˇ°’ˬ«¢âÕß°—π ∫√‘…—∑ »√’√“™“ Œ“‡∫Õ√å ®”°—¥ (¡À“™π) ∫√‘…—∑ ‡ÕÁπ.∑’.‡Õ . µ’≈°√ÿäª ®”°—¥ (¡À“™π) ∫√‘…—∑ π§√‰∑¬ µ√‘ª¡‘≈ ®”°—¥ (¡À“™π) ∫√‘…—∑ ´—π‡∑§°√ÿäª ®”°—¥ (¡À“™π) ∫√‘…—∑ ‡¡∑—≈ µ“√å ®”°—¥ ∫√‘…—∑ ‡∫π´å ∫’‡ÕÁ¡∫’ ®”°—¥ ∫√‘…—∑ ·µπ¥“√å¥ Õ‘π‡µÕ√å‡∑√¥ ®”°—¥ ∫ÿ§§≈∑’ˇ°’ˬ«¢âÕß°—π

ª√–‡¿∑∏ÿ√°‘®

∫√‘°“√∑à“‡∑’¬∫‡√◊Õ º≈‘µ·≈–¢“¬‡À≈Á° º≈‘µ·≈–¢“¬‡À≈Á° ∏ÿ√°‘®‡°…µ√·≈–§â“‡»…‡À≈Á° ∫√‘°“√µ—¥ ¬◊¥ ·≈–¢“¬‡À≈Á° ®”Àπà“¬√∂¬πµå·≈–∫√‘°“√´àÕ¡ ®”Àπà“¬√∂¬πµå·≈–∫√‘°“√´àÕ¡ -

≈—°…≥–§«“¡ —¡æ—π∏å

—¥ à«π°“√ ∂◊ÕÀÿâπ ≥ «—π∑’Ë 31 ∏—𫓧¡ 2543 (%)

ºŸâ∂◊ÕÀÿâπ·≈–°√√¡°“√√à«¡°—π é é é °√√¡°“√√à«¡°—π é é °√√¡°“√·≈–ºŸâ∂◊ÕÀÿâπ

9.54 0.76 1.39 -

¬Õ¥§ß‡À≈◊Õ°—∫°‘®°“√·≈–∫ÿ§§≈∑’ˇ°’ˬ«¢âÕß°—π ´÷Ëß· ¥ß√«¡‡ªìπ à«πÀπ÷Ëß„πß∫¥ÿ≈ ≥ «—π∑’Ë 31 ∏—𫓧¡ ¡’¥—ßπ’È (Àπ૬ ≈â“π∫“∑) ß∫¥ÿ≈√«¡ 2543 ‘π∑√—æ¬å ‡ß‘π∑¥√Õß·°à∫√‘…—∑¬àÕ¬ ∫√‘…—∑ Õ’ ‡∑‘√åπ´’∫Õ√å¥Õ‘π¥— ‡µ√’¬≈ ‡Õ ‡µ∑ (√–¬Õß) ®”°—¥ §à“π“¬Àπⓧâ“ß√—∫

46

‡ß‘π∑¥√Õß®à“¬ √«¡ ‡ß‘π„Àâ°Ÿâ¬◊¡·°à ∫√‘…—∑¬àÕ¬ ∫√‘…—∑ Õ’ ‡∑‘√åπÕ‘π¥— ‡µ√’¬≈‡Õ ‡µ∑ ®”°—¥ ‡ß‘π„Àâ°Ÿâ¬◊¡·≈–¥Õ°‡∫’Ȭ§â“ß√—∫ ∫√‘…—∑ Õ’ ‡∑‘√åπ´’∫Õ√å¥Õ‘π¥— ‡µ√’¬≈ ‡Õ ‡µ∑ (√–¬Õß) ®”°—¥ ‡ß‘π„Àâ°Ÿâ¬◊¡·≈–¥Õ°‡∫’Ȭ§â“ß√—∫ µ—Ϋ —≠≠“„™â‡ß‘π·≈–¥Õ°‡∫’Ȭ§â“ß√—∫ ∫√‘…—∑√à«¡ ∫√‘…—∑ ‡Õ™-‡æ“‡«Õ√å ®”°—¥ ‡ß‘π„Àâ°Ÿâ¬◊¡·≈–¥Õ°‡∫’Ȭ§â“ß√—∫ ∫√‘…—∑ æ≈—ßß“πÕÿµ “À°√√¡ ®”°—¥ ‡ß‘π„Àâ°Ÿâ¬◊¡·≈–¥Õ°‡∫’Ȭ§â“ß√—∫ √«¡ Àπ’È ‘π ‡ß‘π°Ÿâ¬◊¡√–¬– —Èπ··≈–‡ß‘π∑¥√Õß®“° ∫√‘…—∑¬àÕ¬ H-International (BVI) Company Limited ‡ß‘π°Ÿâ¬◊¡Õ◊ËπÊ ∫√‘…—∑∑’ˇ°’ˬ«¢âÕß°—π ∫√‘…—∑ Õ“À“√ ¬“¡ ®”°—¥ (¡À“™π) ‡ß‘π°Ÿâ¬◊¡·≈–¥Õ°‡∫’Ȭ§â“ß®à“¬ √«¡ ‡ß‘π°Ÿâ¬◊¡®“° ∫√‘…—∑¬àÕ¬ H-International (BVI) Company Limited ‡ß‘π°Ÿâ¬◊¡®“°°“√´◊ÈÕ§◊πÀÿâπ°Ÿâ·ª≈ß ¿“æ ‡ß‘π°Ÿâ¬◊¡Õ◊ËπÊ

π‚¬∫“¬°“√§‘¥ µâπ∑ÿπ√–À«à“ß°—π

ß∫¥ÿ≈‡©æ“–¢Õß∫√‘…—∑ 2543 2542

2542

-

-

25.03

27.15

-

-

8.73 33.76

16.73 43.88

-

-

166.47

153.20

Õ—µ√“¥Õ°‡∫’Ȭ 12.5%

-

-

16.59

41.52 61.17

Õ—µ√“¥Õ°‡∫’Ȭ MLR+1% Õ—µ√“¥Õ°‡∫’Ȭ MLR

803.01

-

803.01

-

Õ—µ√“¥Õ°‡∫’Ȭ 8%

803.01

228.43 228.43

986.07

255.89

Õ—µ√“¥Õ°‡∫’Ȭ LIBOR

-

-

-

320.91

-

11.01 11.01

40.62 40.62

-

320.91

Õ—µ√“¥Õ°‡∫’Ȭ MLR

-

-

1,034.60 792.00

1,162.92 -

-

√“¬ß“πª √–®”ªï 254 3 ∫ √‘ …— ∑ ‡ À ¡ √ “ ™æ— ≤ π “ ∑’Ë ¥‘ π ®Ì “ °— ¥ ( ¡ À “ ™π )

‰¡à‡°‘π 5% ¢Õß√“§“ ¢“¬µ“¡ —≠≠“ -


Company Name

Type of Business

Relationship

Holding of Interest at December 31, 2000 (%)

Related Companies Sriracha Harbor Public Company Limited

Port Services

Co. shareholders and directors

9.54

N.T.S. Steel Group Public Company Limited

Steel Manufacturer and Distributor

,,

0.76

Nakornthai Strip Mill Public Company Limited

Steel Manufacturer and Distributor

,,

1.39

Sun Tech Group Public Company Limited

Agriculture and Steel Scrap Business

,,

-

Metal Star Company Limited

Cut-to-length Steel Stretching Steel and Sales

Co. directors

-

Benz BMB Company Limited

Car Distribution and Services

,,

-

Standard Inter Trade Company Limited

Car Distribution and Services

,,

-

-

Directors and shareholders

-

Related Person

As at December 31, balances with related parties, which are shown in the balance sheets, are as follows:

(Amounts:Million Baht)

Intercompany

Consolidated 2000

The Company 1999

2000

Terms 1999

ASSETS Advances to subsidiary company: -

Eastern Seaboard Industrial Estate (Rayong) Company Limited Accrued commission income

-

-

25.03

27.15

Advance payment

-

-

8.73

16.73

-

-

33.76

43.88

Maximum 5% of contract price

Total

-

Loans to: -

47

Subsidiary companies Eastern Industrial Estate Company Limited Loans and accrued interest income

-

-

166.47

Loans and accrued interest income

-

-

-

Promissory note and accrued interest income

-

-

16.59

803.01

-

803.01

153.20

Interest rate 12.5%

41.52

Interest rate MLR+1%

61.17

Interest rate MLR

Eastern Seaboard Industrial Estate (Rayong) Company Limited

-

Associated Companies H-Power Company Limited Loans and accrued interest income

-

Interest rate 8% Interest rate LIBOR

Industrial Power Company Limited Loans and accrued interest income Total

-

228.43

-

-

803.01

228.43

986.07

255.89

-

-

-

320.91

Liabilities Short-term loans and advances from: -

Subsidiary company H-International (BVI) Company Limited Other loans

-

-

Related company Siam Food Public Company Limited Loans and accrued interest expense

11.01

40.62

-

-

11.01

40.62

-

320.91

Loans from repurchase of convertible bonds

-

-

1,034.60

Other loans

-

-

792.00

Total

Interest rate MLR

Loans from: -

Subsidiary company H-International (BVI) Company Limited

ANNUAL REPORT 2000 HEMARAJ LAND AND DEVELOPMENT PUBLIC COMPANY LIMITED

1,162.92 -

-


(Àπ૬ ≈â“π∫“∑) ß∫¥ÿ≈√«¡ 2543 ∫√‘…—∑∑’ˇ°’ˬ«¢âÕß°—π ‡ß‘π°Ÿâ¬◊¡Õ◊ËπÊ √«¡ ‡ß‘π°Ÿâ¬◊¡®“°°√√¡°“√·≈–ºŸâ∂◊ÕÀÿâπ

ß∫¥ÿ≈‡©æ“–¢Õß∫√‘…—∑ 2543 2542

2542

1.52 1.52 63.00

π‚¬∫“¬°“√§‘¥ µâπ∑ÿπ√–À«à“ß°—π

1.52 1.52 -

1.52 1,828.12 -

1.52 1,164.44 -

Õ—µ√“¥Õ°‡∫’Ȭ MLR+1

√“¬°“√∫—≠™’°—∫°‘®°“√·≈–∫ÿ§§≈∑’ˇ°’ˬ«¢âÕß°—π ´÷Ëß· ¥ß√«¡‡ªìπ à«πÀπ÷Ëß„πß∫°”‰√¢“¥∑ÿπ ”À√—∫ªï ‘Èπ ÿ¥«—π∑’Ë 31 ∏—𫓧¡ ¡’¥—ßπ’È (Àπ૬ ≈â“π∫“∑) ß∫¥ÿ≈√«¡ 2543 √“¬‰¥â √“¬‰¥â®“°°“√¢“¬∑’Ë¥‘π √“¬‰¥â§à“∫√‘°“√ ¥Õ°‡∫’Ȭ√—∫ √“¬‰¥â§à“π“¬Àπâ“ √“¬‰¥âÕ◊Ëπ √«¡√“¬‰¥â §à“„™â®à“¬ ¥Õ°‡∫’Ȭ®à“¬

π‚¬∫“¬°“√§‘¥ µâπ∑ÿπ√–À«à“ß°—π

ß∫¥ÿ≈‡©æ“–¢Õß∫√‘…—∑ 2543 2542

2542

5.76 39.64 47.45 -

225.24 37.56 17.94 -

5.76 7.55 58.93 6.63

215.34 6.61 18.00 4.93

0.53 93.38

0.99 281.73

8.34 87.21

244.88

3.73

-

0.08

0.01

Õ—µ√“¥Õ°‡∫’¬È 7% ∂÷ß 12.5% ‰¡à‡°‘π 5% ¢Õß√“§“¢“¬µ“¡ —≠≠“

Õ—µ√“¥Õ°‡∫’¬È MLR ∂÷ß 12.5%

∫√‘…—∑¡’‡ß‘π≈ß∑ÿπ√–¬–¬“«„π∫√‘…—∑„π‡§√◊Õ·≈–∫√‘…—∑∑’ˇ°’ˬ«¢âÕß°—π ≥ «—π∑’Ë 31 ∏—𫓧¡ 2543 ¥—ßπ’È ∫√‘…—∑

ª√–‡¿∑°‘®°“√

≈—°…≥– §«“¡ —¡æ—π∏å

48

∑ÿπ™”√–·≈â« (∫“∑)

—¥ à«π ‡ß‘π≈ß∑ÿπ (%)

√“§“∑ÿπ (∫“∑)

‡ß‘π≈ß∑ÿπ °“√‡ª≈’ˬπ·ª≈ß ÿ∑∏‘ „π à«π‰¥â‡ ’¬ (∫“∑)

à«π‰¥â‡ ’¬ (∫“∑)

∫√‘…—∑¬àÕ¬ ∫√‘…—∑ Õ’ ‡∑‘√åπÕ‘π¥— ‡µ√’¬≈‡Õ ‡µ∑ ®”°—¥ ∫√‘…—∑ Õ’ ‡∑‘√åπ´’∫Õ√å¥Õ‘π¥— ‡µ√’¬≈ ‡Õ ‡µ∑ (√–¬Õß) ®”°—¥ * ∫√‘…—∑ Õ’ ‡∑‘√åπ ‰ææå‰≈πå ‡´Õ√å«‘ ‡´ ®”°—¥ H-International (BVI) Company Limited Hemaraj International Limited

æ—≤π“Õ —ßÀ“√‘¡∑√—æ¬å

ºŸâ∂◊ÕÀÿâπ·≈– ºŸâ∫√‘À“√√à«¡°—π æ—≤π“Õ —ßÀ“√‘¡∑√—æ¬å é ∫√‘°“√„À⇙à“∞“π«“ß∑àÕ¢π∂à“¬«—µ∂ÿ é Holding Company é Holding Company é

400,000,000.00

99.99 399,999,760.00

68,223,222.79 468,222,982.79

358,000,000.00 60.00 214,800,000.00 483,471,845.26 698,271,845.26 60,000,000.00 99.99 (21,492,530.61) (21,492,530.61) 75,000.00 100.00 75,000.00 1,116,005,102.39 1,116,080,102.39 25,290.00 99.99 25,290.00 18,026.50 43,316.50

∫√‘…—∑√à«¡ ** ** ** ** ** **

∫√‘…—∑ ‡Õ™-‡æ“‡«Õ√å ®”°—¥ ∫√‘…—∑ æ≈—ßß“π Õÿµ “À°√√¡ ®”°—¥ ∫√‘…—∑ ∫àÕ«‘π ‡æ“‡«Õ√å ®”°—¥ ∫√‘…—∑ ‡Õ™-Õ‘πø√“ ®”°—¥ ∫√‘…—∑ ‚Õ‡ªÕ√å‡√™—Ëπ ‡æ“‡«Õ√å ‡´Õ√å«‘ ‡´ ®”°—¥ ∫√‘…—∑ Õ‘π¥— ‡µ√’¬≈ «Õ‡µÕ√å ´—ææ≈“¬ ®”°—¥ Pinago Services Limited ∫√‘…—∑ ‡Õ≈‚¬à-‡Õ™ ø“´‘≈’µ’È ·¡π‡π®‡¡π∑å ®”°—¥

Holding Company º≈‘µ‰øøÑ“·≈–‰ÕπÈ” º≈‘µ‰øøÑ“ªÑÕππ‘§¡Õÿµ “À°√√¡ Holding Company ∫√‘°“√ª√÷°…“¥â“πæ≈—ßß“π º≈‘µπÈ”‡æ◊ËÕ°“√Õÿµ “À°√√¡ Holding Company „Àâ∫√‘°“√‡°’ˬ«°—∫√–∫∫ “∏“√≥Ÿª‚¿§

ºŸâ∂◊ÕÀÿâπ·≈– °√√¡°“√√à«¡°—π é é é é é

1,205,000,000.00 788,000,000.00 733,000,000.00 750,000.00 250,000.00 21,000,000.00 42.59

24.99 301,249,940.00 (64,301,592.49) 236,948,347.51 24.99 138,118,697.81 138,118,697.81 24.99 2.50 (45,453,533.14) (45,453,530.64) 24.99 (103,277.05) (103,277.05) 24.99 293,825.91 293,825.91 24.99 (1,367,321.83) (1,367,321.83) 24.99 (45,154.62) (45,154.62)

é

4,000,000.00

39.99

é

1,572,750,000.00

9.54

1,600,000.00

(450,907.27)

1,149,092.73

∫√‘…—∑∑’ˇ°’ˬ«¢âÕß°—π ∫√‘…—∑ »√’√“™“ Œ“‡∫Õ√å ®”°—¥ (¡À“™π) ∫√‘°“√∑à“‡∑’¬∫‡√◊Õ √«¡ * ∂◊ÕÀÿâπ∑“ßÕâÕ¡‚¥¬ºà“π∫√‘…—∑ Õ’ ‡∑‘√åπÕ‘π¥— ‡µ√’¬≈‡Õ ‡µ∑ ®”°—¥

**

21,195,000.00 21,195,000.00 938,944,992.50 1,672,916,403.65 2,611,861,396.15 ∂◊ÕÀÿâπ∑“ßÕâÕ¡‚¥¬ºà“π∫√‘…—∑ ‡Õ™-‡æ“‡«Õ√å ®”°—¥

¢âÕ¡Ÿ≈‡æ‘Ë¡‡µ‘¡ °. H-International (BVI) Company Limited ·≈– Pinago Services Limited ®¥∑–‡∫’¬π„π British Virgin Islands („™â °ÿ≈‡ß‘π¥Õ≈≈“√å À√—∞„π°“√¥”‡π‘π∏ÿ√°‘®) ¢. Hemaraj International Limited ®¥∑–‡∫’¬π„π Cayman Islands („™â °ÿ≈‡ß‘π¥Õ≈≈“√å À√—∞„π°“√¥”‡π‘π∏ÿ√°‘®) §. „π√–À«à“ߪï 2543 ‰¡à¡’‡ß‘πªíπº≈√—∫®“°∫√‘…—∑¬àÕ¬ ∫√‘…—∑√à«¡ ·≈–∫√‘…—∑∑’ˇ°’ˬ«¢âÕß°—π

√“¬ß“πª √–®”ªï 254 3 ∫ √‘ …— ∑ ‡ À ¡ √ “ ™æ— ≤ π “ ∑’Ë ¥‘ π ®Ì “ °— ¥ ( ¡ À “ ™π )


(Amounts:Million Baht)

Intercompany

Consolidated 2000 -

The Company 1999

2000

Terms 1999

Related company Other loan Total

Loans from directors and shareholders

1.52

1.52

1.52

1.52

1.52

1.52

1,828.12

1,164.44

63.00

-

-

-

Interest rate MLR+1%

For the years ended December 31, transactions with related parties included in the statements of income are as follows: (Amounts:Million Baht)

Intercompany

Consolidated 2000

The Company 1999

2000

Terms 1999

Revenues Revenue from land sales

5.76

225.24

5.76

Service income

39.64

37.56

7.55

6.61

Interest income

47.45

17.94

58.93

18.00

6.63

4.93

Commission income

-

-

215.34 Interest rate 7% - 12.5% Maximum 5% of contract price

Other income Total

0.53

0.99

8.34

93.38

281.73

87.21

244.88

-

0.08

0.01

Expense Interest expense

3.73

-

Interest rate MLR - 12.5%

As at December 31, 2000, the Company’s long-term investments in affiliated and related companies are as follows:

Company

Type of Business

Relationship

Paid - up

Holding of

Capital

Interest

Cost

Investments

(Baht)

(%)

(Baht)

Net Change in Equity Equity (Baht)

(Baht)

Subsidiary Companies Eastern Industrial Estate Company Limited

Industrial Estate

Eastern Seaboard Industrial Estate

Co. shareholders and management

400,000,000.00

99.99

399,999,760.00

68,223,222.79

468,222,982.79

Industrial Estate

,,

358,000,000.00

60.00

214,800,000.00

483,471,845.26

698,271,845.26

Eastern Pipeline Services Company Limited*

Pipe Rack Rental

,,

60,000,000.00

99.99

-

(21,492,530.61)

(21,492,530.61)

H-International (BVI) Company Limited

Holding Company

,,

75,000.00

100.00

Hemaraj International Limited

Holding Company

,,

25,290.00

99.99

25,290.00

18,026.50

43,316.50

H-Power Company Limited

Holding Company

Co. shareholders

1,205,000,000.00

24.99

301,249,940.00

(64,301,592.49)

236,948,347.51

Industrial Power Company Limited**

Electricity and Steam

-

(Rayong) Company Limited

75,000.00 1,116,005,102.39 1,116,080,102.39

Associated Companies

and directors

Power Generation

,,

788,000,000.00

24.99

Bowin Power Company Limited**

Independent Power Producer

,,

733,000,000.00

24.99

138,118,697.81

138,118,697.81

(45,453,533.14)

(45,453,530.64)

H-Infra Company Limited**

Holding Company

,,

750,000.00

24.99

Operation Power Services Company Limited**

Energy Consulting

,,

250,000.00

24.99

-

(103,277.05)

(103,277.05)

-

293,825.91

Industrial Water Supply Company Limited**

Industrial Water Supply

,,

21,000,000.00

293,825.91

24.99

-

(1,367,321.83)

(1,367,321.83)

Pinago Services Limited**

Holding Company

,,

42.59

24.99

-

(45,154.62)

(45,154.62)

Elyo-H Facilities Management Limited

Facilities Management Services

,,

4,000,000.00

39.99

1,600,000.00

(450,907.27)

1,149,092.73

Port Services

,,

1,572,750,000.00

9.54

2.50

Related Company Sriracha Harbor Public Company Limited Total

21,195,000.00

-

21,195,000.00

938,944,992.50 1,672,916,403.65 2,611,861,396.15

* Indirect holding by Eastern Industrial Estate Company Limited ** Indirect holding by H-Power Company Limited Additional information H-International (BVI) Company Limited and Pinago Services Limited were registered in British Virgin Islands (US. currency used for business operation). Hemaraj International Limited was registered in Cayman Islands (US. currency used for business operation). During the year 2000, no dividend was received from subsidiary, associated and related companies.

ANNUAL REPORT 2000 HEMARAJ LAND AND DEVELOPMENT PUBLIC COMPANY LIMITED

49


∫√‘…—∑¡’‡ß‘π≈ß∑ÿπ√–¬–¬“«„π∫√‘…—∑„π‡§√◊Õ·≈–∫√‘…—∑∑’ˇ°’ˬ«¢âÕß°—π ≥ «—π∑’Ë 31 ∏—𫓧¡ 2542 ¥—ßπ’È ∫√‘…—∑

ª√–‡¿∑°‘®°“√

≈—°…≥– §«“¡ —¡æ—π∏å

∑ÿπ™”√–·≈â« (∫“∑)

—¥ à«π ‡ß‘π≈ß∑ÿπ (%)

√“§“∑ÿπ (∫“∑)

‡ß‘π≈ß∑ÿπ °“√‡ª≈’ˬπ·ª≈ß ÿ∑∏‘ „π à«π‰¥â‡ ’¬ (∫“∑)

à«π‰¥â‡ ’¬ (∫“∑)

∫√‘…—∑¬àÕ¬ ∫√‘…—∑ Õ’ ‡∑‘√åπÕ‘π¥— ‡µ√’¬≈‡Õ ‡µ∑ ®”°—¥ ∫√‘…—∑ Õ’ ‡∑‘√åπ´’∫Õ√å¥Õ‘π¥— ‡µ√’¬≈ ‡Õ ‡µ∑ (√–¬Õß) ®”°—¥ * ∫√‘…—∑ Õ’ ‡∑‘√åπ ‰ææå‰≈πå ‡´Õ√å«‘ ‡´ ®”°—¥ H-International (BVI) Company Limited Hemaraj International Limited

æ—≤π“Õ —ßÀ“√‘¡∑√—æ¬å

ºŸâ∂◊ÕÀÿâπ·≈– ºŸâ∫√‘À“√√à«¡°—π æ—≤π“Õ —ßÀ“√‘¡∑√—æ¬å é ∫√‘°“√„À⇙à“∞“π«“ß∑àÕ¢π∂à“¬«—µ∂ÿ é Holding Company é Holding Company é

400,000,000.00

99.99 399,999,760.00

37,816,457.17 437,816,217.17

358,000,000.00 60.00 214,800,000.00 437,962,029.25 652,762,029.25 60,000,000.00 99.99 (22,323,342.00) (22,323,342.00) 75,000.00 100.00 75,000.00 1,234,425,063.68 1,234,500,063.68 25,290.00 99.99 25,290.00 25,290.00

∫√‘…—∑√à«¡ ** ** ** ** ** **

∫√‘…—∑ ‡Õ™-‡æ“‡«Õ√å ®”°—¥ ∫√‘…—∑ æ≈—ßß“π Õÿµ “À°√√¡ ®”°—¥ ∫√‘…—∑ ∫àÕ«‘π ‡æ“‡«Õ√å ®”°—¥ ∫√‘…—∑ ‡Õ™-Õ‘πø√“ ®”°—¥ ∫√‘…—∑ ‚Õ‡ªÕ√å‡√™—Ëπ ‡æ“‡«Õ√å ‡´Õ√å«‘ ‡´ ®”°—¥ ∫√‘…—∑ Õ‘π¥— ‡µ√’¬≈ «Õ‡µÕ√å ´—ææ≈“¬ ®”°—¥ Pinago Services Limited

Holding Company º≈‘µ‰øøÑ“·≈–‰ÕπÈ” º≈‘µ‰øøÑ“ªÑÕππ‘§¡Õÿµ “À°√√¡ Holding Company ∫√‘°“√ª√÷°…“¥â“πæ≈—ßß“π º≈‘µπÈ”‡æ◊ËÕ°“√Õÿµ “À°√√¡ Holding Company

ºŸâ∂◊ÕÀÿâπ·≈– °√√¡°“√√à«¡°—π é é é é é

1,205,000,000.00 788,000,000.00 100,000,000.00 750,000.00 250,000.00 21,000,000.00 42.59

49.99 602,499,940.00 (56,639,837.92) 545,860,102.08 49.99 399,323,897.47 399,323,897.47 49.99 2.50 (194,419.39) (194,416.89) 49.99 (573,514.99) (573,514.99) 49.99 468,192.37 468,192.37 49.99 286,406.52 286,406.52 49.99 (424,152.66) (424,152.66)

é

1,000,000,000.00

15.00

∫√‘…—∑∑’ˇ°’ˬ«¢âÕß°—π ∫√‘…—∑ »√’√“™“ Œ“‡∫Õ√å ®”°—¥ (¡À“™π) ∫√‘°“√∑à“‡∑’¬∫‡√◊Õ √«¡ * ∂◊ÕÀÿâπ∑“ßÕâÕ¡‚¥¬ºà“π∫√‘…—∑ Õ’ ‡∑‘√åπÕ‘π¥— ‡µ√’¬≈‡Õ ‡µ∑ ®”°—¥

**

21,195,000.00 21,195,000.00 1,238,594,992.50 2,030,126,779.50 3,268,721,772.00 ∂◊ÕÀÿâπ∑“ßÕâÕ¡‚¥¬ºà“π∫√‘…—∑ ‡Õ™-‡æ“‡«Õ√å ®”°—¥

¢âÕ¡Ÿ≈‡æ‘Ë¡‡µ‘¡ 50

°. H-International (BVI) Company Limited ·≈– Pinago Services Limited ®¥∑–‡∫’¬π„π British Virgin Islands („™â °ÿ≈‡ß‘π¥Õ≈≈“√å À√—∞„π°“√¥”‡π‘π∏ÿ√°‘®) ¢. Hemaraj International Limited ®¥∑–‡∫’¬π„π Cayman Islands („™â °ÿ≈‡ß‘π¥Õ≈≈“√å À√—∞„π°“√¥”‡π‘π∏ÿ√°‘®) §. „π√–À«à“ߪï 2542 ‰¡à¡’‡ß‘πªíπº≈√—∫®“°∫√‘…—∑¬àÕ¬ ∫√‘…—∑√à«¡ ·≈–∫√‘…—∑∑’ˇ°’ˬ«¢âÕß°—π

∫√‘…—∑ ‡À¡√“™æ—≤π“∑’Ë¥‘π ®”°—¥ (¡À“™π) ∫√‘…—∑∑” —≠≠“‚ÕπÀÿâπ°—∫ Tractebel S.A. ∫√‘…—∑·ÀàßÀπ÷Ëß„πµà“ߪ√–‡∑»´÷Ëß∑”∏ÿ√°‘®√à«¡°—𠵓¡¡µ‘∑’˪√–™ÿ¡§≥–°√√¡°“√§√—Èß∑’Ë 1/2543 ‡¡◊ËÕ«—π∑’Ë 8 °ÿ¡¿“æ—π∏å 2543 ‚¥¬ ∫√‘…—∑‰¥â‚ÕπÀÿâπ„π∫√‘…—∑ ‡Õ™-‡æ“‡«Õ√å ®”°—¥ ´÷Ë߇ªìπ∫√‘…—∑√à«¡ ®”π«π 33.25 ≈â“πÀÿâπ „Àâ·°à Tractebel S.A. ‚¥¬‡ß‘π∑’ˉ¥â√—∫®“°°“√‚ÕπÀÿâπ®–µâÕß𔉪„Àâ∫√‘…—∑ ‡Õ™-‡æ“‡«Õ√å ®”°—¥ °Ÿâ ¬◊¡‡æ◊ËÕ„™â‡ªìπ·À≈à߇ߑπ∑ÿπ ”À√—∫æ—≤𓂧√ß°“√‚√߉øøÑ“∫àÕ«‘π∑—Èß®”π«π ‚¥¬¡’‡ß◊ËÕπ‰¢„π°“√·ª≈߇ªìπ∑ÿπ‡√◊ÕπÀÿâπ¢Õß∫√‘…—∑¥—ß°≈à“«„πÕ𓧵 ∏ÿ√°√√¡¥—ß°≈à“« àߺ≈„Àâ —¥ à«π°“√∂◊Շߑπ≈ß∑ÿπ„π∫√‘…—∑ ‡Õ™-‡æ“‡«Õ√å ®”°—¥ ¢Õß∫√‘…—∑≈¥≈߇À≈◊Õ√âÕ¬≈– 24.99 ®“°‡¥‘¡√âÕ¬≈– 49.99 ·≈–¡’º≈¢“¥∑ÿπ®“°°“√¢“¬‡ß‘π ≈ß∑ÿπ®”π«π‡ß‘π 46.03 ≈â“π∫“∑

À¡“¬‡Àµÿ 5 - ‡ß‘π ¥·≈–√“¬°“√‡∑’¬∫‡∑à“‡ß‘π ¥ ‡ß‘π ¥·≈–√“¬°“√‡∑’¬∫‡∑à“‡ß‘π ¥ ≥ «—π∑’Ë 31 ∏—𫓧¡ ª√–°Õ∫¥â«¬

ß∫°“√‡ß‘π√«¡ 2543 (∫“∑) 2542 (∫“∑) ‡ß‘π ¥·≈–‡ß‘πΩ“°∏𓧓√ ‡ß‘π≈ß∑ÿπ√–¬– —Èπ - ‡ß‘πΩ“°ª√–®” À—° ‡ß‘π‡∫‘°‡°‘π∫—≠™’∏𓧓√ À—° ‡ß‘πΩ“°∏𓧓√∑’Ë¡’¿“√–ºŸ°æ—π ‡ß‘π ¥·≈–√“¬°“√‡∑’¬∫‡∑à“‡ß‘π ¥ ÿ∑∏‘

97,703,036.61 46,800,300.04 (37,738,780.53) (55,768,536.40) 50,996,019.72

40,917,773.82 61,746,183.66 (50,042,842.76) (74,223,457.81) (21,602,343.09)

√“¬ß“πª √–®”ªï 254 3 ∫ √‘ …— ∑ ‡ À ¡ √ “ ™æ— ≤ π “ ∑’Ë ¥‘ π ®Ì “ °— ¥ ( ¡ À “ ™π )

ß∫°“√‡ß‘π‡©æ“–∫√‘…—∑ 2543 (∫“∑) 2542 (∫“∑) 4,862,865.74 2,489,663.54 (37,724,634.26) (5,438,084.69) (35,810,189.67)

4,113,954.25 9,896,701.71 (33,807,908.78) (12,827,013.36) (32,624,266.18)


As at December 31, 1999, the Company’s long-term investments in affiliated and related companies are as follows:

Company

Type of Business

Relationship

Paid - up

Holding of

Capital

Interest

Cost

Investments

(Baht)

(%)

(Baht)

Net Change in Equity Equity (Baht)

(Baht)

Subsidiary Companies Eastern Industrial Estate Company Limited

Industrial Estate

Eastern Seaboard Industrial Estate

Co. shareholders and management

400,000,000.00

99.99

399,999,760.00

37,816,457.17

437,816,217.17

Industrial Estate

,,

358,000,000.00

60.00

214,800,000.00

437,962,029.25

652,762,029.25

Eastern Pipeline Services Company Limited*

Pipe Rack Rental

,,

60,000,000.00

99.99

-

(22,323,342.00)

(22,323,342.00)

H-International (BVI) Company Limited

Holding Company

,,

75,000.00

100.00

Hemaraj International Limited

Holding Company

,,

25,290.00

99.99

25,290.00

H-Power Company Limited

Holding Company

Co. shareholders

Industrial Power Company Limited**

Electricity and Steam Power Generation

(Rayong) Company Limited

75,000.00 1,234,425,063.68 1,234,500,063.68 -

25,290.00

Associated Companies 1,205,000,000.00

49.99

602,499,940.00

(56,639,837.92)

545,860,102.08

and directors

788,000,000.00

49.99

-

399,323,897.47

399,323,897.47

Bowin Power Company Limited**

Independent Power Producer

,,

100,000,000.00

49.99

(194,419.39)

(194,416.89)

H-Infra Company Limited**

Holding Company

,,

750,000.00

49.99

-

2.50

(573,514.99)

(573,514.99)

Operation Power Services Company Limited**

Energy Consulting

,,

250,000.00

49.99

-

468,192.37

468,192.37

Industrial Water Supply Company Limited**

Industrial Water Supply

,,

21,000,000.00

49.99

-

286,406.52

286,406.52

Pinago Services Limited**

Holding Company

,,

42.59

49.99

-

(424,152.66)

(424,152.66)

Port Services

,,

1,000,000,000.00

15.00

Related Company Sriracha Harbor Public Company Limited Total

21,195,000.00

-

21,195,000.00

1,238,594,992.50 2,030,126,779.50 3,268,721,772.00

* Indirect holding by Eastern Industrial Estate Company Limited ** Indirect holding by H-Power Company Limited Additional information H-International (BVI) Company Limited and Pinago Services Limited were registered in British Virgin Islands (US. currency used for business operation). Hemaraj International Limited was registered in Cayman Islands (US. currency used for business operation). During the year 1999, no dividend was received from subsidiary, associated and related companies. Hemaraj Land and Development Public Company Limited According to the resolution passed by the Board of Directors’ Meeting No. 1/2000 dated February 8, 2000, the Company entered into share transfer agreement with Tractebel S.A., an overseas business cooperation company and transferred its 33.25 million shares in H-Power Company Limited, an associated company, to Tractebel S.A.. All remunerations from such transaction were funded to H-Power Company Limited for Bowin Power Plant Project development under the condition of conversion into share capital of such company in the future. The decrease in the Company’s interest in H-Power Company Limited from 49.99% to 24.99% and Baht 46.03 million loss are results of the above transaction.

NOTE 5 - CASH AND CASH EQUIVALENTS As at December 31, cash and cash equivalents consisted of: Consolidated 2000 in Baht

1999 in Baht

The Company 2000 in Baht

1999 in Baht

Cash on hand and at banks

97,703,036.61

40,917,773.82

4,862,865.74

4,113,954.25

Short-term investments - time deposits

46,800,300.04

61,746,183.66

2,489,663.54

9,896,701.71

Less Bank overdrafts

(37,738,780.53)

(50,042,842.76)

(37,724,634.26)

(33,807,908.78)

Less Cash at banks pledged as collateral

(55,768,536.40)

(74,223,457.81)

(5,438,084.69)

(12,827,013.36)

Cash and Cash Equivalents, net

50,996,019.72

(21,602,343.09)

(35,810,189.67)

(32,624,266.18)

ANNUAL REPORT 2000 HEMARAJ LAND AND DEVELOPMENT PUBLIC COMPANY LIMITED

51


À¡“¬‡Àµÿ 6 - ‡ß‘π≈ß∑ÿπ√–¬– —Èπ ‡ß‘π≈ß∑ÿπ√–¬– —Èπ ≥ «—π∑’Ë 31 ∏—𫓧¡ ª√–°Õ∫¥â«¬

ß∫°“√‡ß‘π√«¡ 2543 (∫“∑) 2542 (∫“∑) ‡ß‘πΩ“°ª√–®” ‡ß‘π≈ß∑ÿπ™—Ë«§√“« ‡ß‘π≈ß∑ÿπ„πÀ≈—°∑√—æ¬å‡º◊ËÕ¢“¬ - µ√“ “√∑ÿπ ∫√‘…—∑ ∑“ߥà«π°√ÿ߇∑æ ®”°—¥ (¡À“™π) ∫√‘…—∑ π§√‰∑¬ µ√‘ª¡‘≈ ®”°—¥ (¡À“™π) ∫√‘…—∑ ‡ÕÁπ.∑’.‡Õ . µ’≈°√ÿäª ®”°—¥ (¡À“™π) Àπ૬≈ß∑ÿπ À—° §à“‡º◊ËÕ°“√ª√—∫¡Ÿ≈§à“‡ß‘π≈ß∑ÿπ §à“‡º◊ËÕ°“√¥âÕ¬§à“¢Õ߇ߑπ≈ß∑ÿπ ‡ß‘π≈ß∑ÿπ™—Ë«§√“« ÿ∑∏‘ √«¡‡ß‘π≈ß∑ÿπ√–¬– —Èπ ÿ∑∏‘

ß∫°“√‡ß‘π‡©æ“–∫√‘…—∑ 2543 (∫“∑) 2542 (∫“∑)

46,800,300.04

61,746,183.66

2,489,663.54

9,896,701.71

1,820.00 35,000,000.00 3,053,680.00 260,000.00 38,315,500.00 (21,476.80) (38,053,680.00) 240,343.20 47,040,643.24

1,820.00 35,000,000.00 3,053,680.00 260,000.00 38,315,500.00 (5,120,938.00) 33,194,562.00 94,940,745.66

1,820.00 35,000,000.00 3,053,680.00 260,000.00 38,315,500.00 (21,476.80) (38,053,680.00) 240,343.20 2,730,006.74

1,820.00 35,000,000.00 3,053,680.00 260,000.00 38,315,500.00 (5,120,938.00) 33,194,562.00 43,091,263.71

À¡“¬‡Àµÿ 7 - ≈Ÿ°Àπ’È°“√§â“ ≈Ÿ°Àπ’È°“√§â“ ≥ «—π∑’Ë 31 ∏—𫓧¡ ª√–°Õ∫¥â«¬

ß∫°“√‡ß‘π√«¡ 2543 (∫“∑) 2542 (∫“∑)

52

≈Ÿ°Àπ’餈ҫ◊ÈÕ∑’Ë¥‘π ≈Ÿ°Àπ’ȵ“¡ —≠≠“®–´◊ÈÕ®–¢“¬ À—° ‡ß‘π√—∫ºàÕπ™”√–®“°≈Ÿ°Àπ’È ‡ß‘πß«¥§â“ß√—∫µ“¡ —≠≠“ À—° √“¬‰¥â√Õµ—¥∫—≠™’ ≈Ÿ°Àπ’餈ҫ◊ÈÕ∑’Ë¥‘π ÿ∑∏‘ ≈Ÿ°Àπ’ȧà“∫√‘°“√ §à“∫√‘°“√§â“ß√—∫ À—° §à“‡º◊ËÕÀπ’È ß —¬®– Ÿ≠ ≈Ÿ°Àπ’ȧà“∫√‘°“√ ÿ∑∏‘ ≈Ÿ°Àπ’È°“√§â“ ÿ∑∏‘

ß∫°“√‡ß‘π‡©æ“–∫√‘…—∑ 2543 (∫“∑) 2542 (∫“∑)

693,977,180.00 (573,283,531.50) 120,693,648.50 (34,873,237.19) 85,820,411.31

494,414,612.50 (454,765,398.75) 39,649,213.75 (11,206,729.64) 28,442,484.11

3,487,425.00 (1,700,000.00) 1,787,425.00 1,787,425.00

-

23,222,943.53 (8,544,093.38) 14,678,850.15 100,499,261.46

18,692,716.60 (5,889,276.09) 12,803,440.51 41,245,924.62

5,525,626.54 (3,722,048.48) 1,803,578.06 3,591,003.06

4,697,545.70 (2,820,756.53) 1,876,789.17 1,876,789.17

‡ß‘πß«¥§â“ß√—∫µ“¡ —≠≠“·≈–§à“∫√‘°“√§â“ß√—∫ ≥ «—π∑’Ë 31 ∏—𫓧¡ 2543 ·¬°µ“¡Õ“¬ÿÀπ’È∑’˧â“ß™”√–‰¥â¥—ßπ’È

ß∫°“√‡ß‘π√«¡ ∫“∑ ‡ß‘πß«¥§â“ß√—∫µ“¡ —≠≠“ ‡ß‘πß«¥∑’ˬ—߉¡à∂÷ß°”Àπ¥™”√– ‰¡à‡°‘π 3 ‡¥◊Õπ ¡“°°«à“ 3 ‡¥◊Õπ ∂÷ß 12 ‡¥◊Õπ ¡“°°«à“ 12 ‡¥◊Õπ¢÷Èπ‰ª ®à“¬‡¡◊ËÕ‚Õπ°√√¡ ‘∑∏‘ϵ“¡ —≠≠“ √«¡‡ß‘πß«¥§â“ß√—∫µ“¡ —≠≠“ §à“∫√‘°“√§â“ß√—∫ ‰¡à‡°‘π 3 ‡¥◊Õπ ¡“°°«à“ 3 ‡¥◊Õπ ∂÷ß 6 ‡¥◊Õπ ¡“°°«à“ 6 ‡¥◊Õπ ∂÷ß 12 ‡¥◊Õπ ¡“°°«à“ 12 ‡¥◊Õπ¢÷Èπ‰ª À—° §à“‡º◊ËÕÀπ’È ß —¬®– Ÿ≠ ≈Ÿ°Àπ’ȧà“∫√‘°“√ ÿ∑∏‘

ß∫°“√‡ß‘π‡©æ“–¢Õß∫√‘…—∑ ∫“∑

105,393,648.50 15,300,000.00 120,693,648.50

1,487,425.00

14,678,850.07 696,089.54 1,418,174.21 6,429,829.71 23,222,943.53 (8,544,093.38) 14,678,850.15

1,803,578.06 208,402.34 415,905.88 3,097,740.26 5,525,626.54 (3,722,048.48) 1,803,578.06

√“¬ß“πª √–®”ªï 254 3 ∫ √‘ …— ∑ ‡ À ¡ √ “ ™æ— ≤ π “ ∑’Ë ¥‘ π ®Ì “ °— ¥ ( ¡ À “ ™π )

300,000.00 1,787,425.00


NOTE 6 - SHORT-TERM INVESTMENTS As at December 31, short-term investments consisted of: Consolidated 2000 in Baht Time deposits

46,800,300.04

The Company

1999 in Baht 61,746,183.66

2000 in Baht

1999 in Baht

2,489,663.54

9,896,701.71

Current investments classified as available-for-sale securities Investments in marketable securities - Bangkok Expressway PCL.

1,820.00

1,820.00

1,820.00

1,820.00

- Nakornthai Strip Mill PCL.

35,000,000.00

35,000,000.00

35,000,000.00

35,000,000.00

3,053,680.00

3,053,680.00

3,053,680.00

3,053,680.00

260,000.00

260,000.00

260,000.00

260,000.00

38,315,500.00

38,315,500.00

38,315,500.00

38,315,500.00

(21,476.80)

(5,120,938.00)

(21,476.80)

(5,120,938.00)

- N.T.S. Steel Group PCL. - Unit trusts Less Allowance for revaluation of investments Accumulated impairment loss on investments Current Investments, net Total Short-term Investments, net

(38,053,680.00)

-

(38,053,680.00)

-

240,343.20

33,194,562.00

240,343.20

33,194,562.00

47,040,643.24

94,940,745.66

2,730,006.74

43,091,263.71

NOTE 7 - ACCOUNTS RECEIVABLE As at December 31, accounts receivable consisted of: Consolidated 2000 in Baht -

2000 in Baht

1999 in Baht

Land sale contracts receivable Land sale contracts

693,977,180.00

494,414,612.50

3,487,425.00

Less Installments received

(573,283,531.50)

(454,765,398.75)

(1,700,000.00)

-

Installments receivable

120,693,648.50

39,649,213.75

1,787,425.00

-

Less Deferred income

(34,873,237.19)

(11,206,729.64)

85,820,411.31

28,442,484.11

1,787,425.00

23,222,943.53

18,692,716.60

5,525,626.54

4,697,545.70 (2,820,756.53)

Land Sale Contracts Receivable, net -

The Company

1999 in Baht

-

-

-

Service receivables Accrued service income Less Allowance for doubtful accounts

(8,544,093.38)

(5,889,276.09)

(3,722,048.48)

Service Receivables, net

14,678,850.15

12,803,440.51

1,803,578.06

1,876,789.17

Accounts Receivable, net

100,499,261.46

41,245,924.62

3,591,003.06

1,876,789.17

As at December 31, 2000, installments receivable and accrued service income classified by aging are as

follows:

Consolidated

The Company

in Baht

in Baht

Installments receivable Undue installments

105,393,648.50

1,487,425.00

Less than 3 months

-

-

Over 3 months to 12 months

-

-

Over 12 months

-

Installments paid on date of transfer title deed Total Installments Receivable

-

15,300,000.00

300,000.00

120,693,648.50

1,787,425.00

14,678,850.07

1,803,578.06

696,089.54

208,402.34

Accrued service income Less than 3 months Over 3 months to 6 months Over 6 months to 12 months

1,418,174.21

415,905.88

Over 12 months

6,429,829.71

3,097,740.26

Less Allowance for doubtful accounts Service Receivables, net

23,222,943.53

5,525,626.54

(8,544,093.38)

(3,722,048.48)

14,678,850.15

1,803,578.06

ANNUAL REPORT 2000 HEMARAJ LAND AND DEVELOPMENT PUBLIC COMPANY LIMITED

53


À¡“¬‡Àµÿ 8 - µâπ∑ÿπ‚§√ß°“√æ—≤π“Õ —ßÀ“√‘¡∑√—æ¬å µâπ∑ÿπ‚§√ß°“√æ—≤π“Õ —ßÀ“√‘¡∑√—æ¬å ≥ «—π∑’Ë 31 ∏—𫓧¡ ª√–°Õ∫¥â«¬

ß∫°“√‡ß‘π√«¡ 2543 (∫“∑) 2542 (∫“∑) µâπ∑ÿπ∑’Ë¥‘π°”≈—ßæ—≤π“ µâπ∑ÿπ„π°“√æ—≤𓂧√ß°“√ ¥Õ°‡∫’Ȭ®à“¬∑’Ë∫—π∑÷°‡ªìπµâπ∑ÿπ‚§√ß°“√ ß“π‡æ‘Ë¡‡µ‘¡√–∫∫ß“π “∏“√≥Ÿª‚¿§

2,734,943,807.49 4,344,739,704.07 1,754,709,732.51 10,615,481.83 8,845,008,725.90 (5,949,306,433.63) (226,979,317.96) 2,668,722,974.31 2,668,722,974.31

À—° ®”π«π∑’Ë√—∫√Ÿâ‡ªìπµâπ∑ÿπ¢“¬ – ¡ ®”π«π∑’Ë‚Õπ‡ªìπ ‘π∑√—æ¬å„Àâ‡™à“ – ¡ À—° ¢“¥∑ÿπ®“°°“√ª√–‡¡‘π√“§“‚§√ß°“√ µâπ∑ÿπ‚§√ß°“√æ—≤π“Õ —ßÀ“√‘¡∑√—æ¬å ÿ∑∏‘

2,728,573,820.04 4,181,940,470.48 1,701,284,877.22 10,263,267.60 8,622,062,435.34 (5,741,588,502.13) 2,880,473,933.21 (58,076,696.06) 2,822,397,237.15

ß∫°“√‡ß‘π‡©æ“–∫√‘…—∑ 2543 (∫“∑) 2542 (∫“∑) 850,138,396.25 1,117,452,735.84 654,411,655.58 10,615,481.83 2,632,618,269.50 (1,728,678,288.09) (107,472,144.48) 796,467,836.93 796,467,836.93

845,411,518.38 1,028,639,934.99 635,038,950.79 10,263,267.60 2,519,353,671.76 (1,719,316,113.58) 800,037,558.18 (58,076,696.06) 741,960,862.12

∫√‘…—∑ ‡À¡√“™æ—≤π“∑’Ë¥‘π ®”°—¥ (¡À“™π) ∫√‘…—∑ Õ’ ‡∑‘√åπÕ‘π¥— ‡µ√’¬≈‡Õ ‡µ∑ ®”°—¥ ∫√‘…—∑ Õ’ ‡∑‘√åπ´’∫Õ√å¥Õ‘π¥— ‡µ√’¬≈‡Õ ‡µ∑ (√–¬Õß) ®”°—¥

°“√· ¥ß¡Ÿ≈§à“„πß∫°“√‡ß‘π µâπ∑ÿπ‚§√ß°“√æ—≤π“Õ —ßÀ“√‘¡∑√—æ¬å · ¥ß„π√“§“∑ÿπ√«¡À√◊Õ¡Ÿ≈§à“ ÿ∑∏‘∑’Ë®–‰¥â√—∫√«¡∑’˵˔°«à“ ‚¥¬„π√–À«à“ߪï 2542 ∫√‘…—∑·≈–∫√‘…—∑¬àÕ¬∑—Èß Õß ®—¥„Àâ¡’°“√ª√–‡¡‘π √“§“‚¥¬∫√‘…—∑ºŸâ‡™’ˬ«™“≠°“√ª√–‡¡‘π√“§“ ·≈–‰¥â√—∫√Ÿâº≈¢“¥∑ÿπ®“°°“√ª√–‡¡‘π√“§“‚§√ß°“√„πß∫°”‰√¢“¥∑ÿπ µàÕ¡“„π√–À«à“ߪï 2543 ‰¥â®—¥„Àâ¡’°“√ª√–‡¡‘π√“§“„À¡à ´÷Ëß√“§“ ª√–‡¡‘π„À¡à Ÿß°«à“√“§“ª√–‡¡‘π‡¥‘¡

¿“√–ºŸ°æ—π¢Õß ‘π∑√—æ¬å ≥ «—π∑’Ë 31 ∏—𫓧¡ 2543 ∑’Ë¥‘π à«π„À≠à„π‚§√ß°“√¢Õß∫√‘…—∑·≈–∫√‘…—∑¬àÕ¬∑—Èß Õß∂Ÿ°®¥®”πÕ߇æ◊ËÕ‡ªìπÀ≈—°ª√–°—π„π°“√°Ÿâ¬◊¡‡ß‘π°—∫ ∂“∫—π°“√‡ß‘π¿“¬„πª√–‡∑»À≈“¬·Ààß ·≈–∫“ß à«π¬—ß„™â‡ªìπ À≈—°ª√–°—π°“√ÕÕ°Àÿâπ°Ÿâ™π‘¥¡’À≈—°ª√–°—π¢Õß∫√‘…—∑„π‡§√◊Õ·ÀàßÀπ÷Ëß„πµà“ߪ√–‡∑»«ß‡ß‘π 19.2 ≈â“π¥Õ≈≈“√å À√—∞ ·≈–‡ß‘π°Ÿâ¬◊¡Õ◊Ëπ

°“√√«¡µâπ∑ÿπ°“√°Ÿâ¬◊¡‡ªìπ√“§“∑ÿπ¢Õß ‘π∑√—æ¬å 54

ß∫°“√‡ß‘π√«¡ ¥Õ°‡∫’Ȭ®à“¬ ”À√—∫ªï π‘È ÿ¥«—π∑’Ë 31 ∏—𫓧¡ 2543 ·≈– 2542 ‰¥â√«¡Õ¬Ÿà„πµâπ∑ÿπ‚§√ß°“√æ—≤π“Õ —ßÀ“√‘¡∑√—æ¬å®”π«π‡ß‘πª√–¡“≥ 33.39 ≈â“π∫“∑ ·≈–®”π«π‡ß‘πª√–¡“≥ 40.47 ≈â“π∫“∑ µ“¡≈”¥—∫

ß∫°“√‡ß‘π‡©æ“–¢Õß∫√‘…—∑ ∫√‘…—∑À¬ÿ¥∫—π∑÷°¥Õ°‡∫’Ȭ®à“¬‡ªìπ√“§“∑ÿπ¢Õß ‘π∑√—æ¬åµ—Èß·µà«—π∑’Ë 1 ¡°√“§¡ 2542 ‡ªìπµâπ¡“

À¡“¬‡Àµÿ 9 - ‡ß‘π≈ß∑ÿπ·≈–‡ß‘π„Àâ°Ÿâ¬◊¡ ‡ß‘π≈ß∑ÿπ·≈–‡ß‘π„Àâ°Ÿâ¬◊¡ ≥ «—π∑’Ë 31 ∏—𫓧¡ ª√–°Õ∫¥â«¬

ß∫°“√‡ß‘π√«¡ 2543 (∫“∑) 2542 (∫“∑) ‡ß‘π≈ß∑ÿπ·≈–‡ß‘π„Àâ°Ÿâ¬◊¡„π°‘®°“√∑’ˇ°’ˬ«¢âÕß°—πª√–°Õ∫¥â«¬ °. ‡ß‘π≈ß∑ÿπ ‡ß‘π≈ß∑ÿπ„π∫√‘…—∑¬àÕ¬·≈–∫√‘…—∑√à«¡ ‡ß‘π≈ß∑ÿπ∑—Ë«‰ª„π∫√‘…—∑∑’ˇ°’ˬ«¢âÕß°—π À—° §à“‡º◊ËÕ°“√¥âÕ¬§à“¢Õ߇ߑπ≈ß∑ÿπ √«¡‡ß‘π≈ß∑ÿπ ÿ∑∏‘ ¢. ‡ß‘π„Àâ°Ÿâ¬◊¡·≈–¥Õ°‡∫’Ȭ§â“ß√—∫ ∫√‘…—∑¬àÕ¬ ∫√‘…—∑√à«¡ ∫√‘…—∑∑’ˇ°’ˬ«¢âÕß°—π À—° §à“‡º◊ËÕÀπ’È ß —¬®– Ÿ≠ √«¡‡ß‘π„Àâ°Ÿâ¬◊¡ ÿ∑∏‘ √«¡‡ß‘π≈ß∑ÿπ·≈–‡ß‘π„Àâ°Ÿâ¬◊¡„π °‘®°“√∑’ˇ°’ˬ«¢âÕß°—π ÿ∑∏‘

ß∫°“√‡ß‘π‡©æ“–∫√‘…—∑ 2543 (∫“∑) 2542 (∫“∑)

329,540,679.82 76,800,026.00 406,340,705.82 (54,105,000.00) 352,235,705.82

944,746,513.90 76,800,026.00 1,021,546,539.90 (54,105,000.00) 967,441,539.90

2,590,666,396.15 75,300,000.00 2,665,966,396.15 (54,105,000.00) 2,611,861,396.15

3,247,526,772.00 75,300,000.00 3,322,826,772.00 (54,105,000.00) 3,268,721,772.00

803,012,101.70 32,864,273.62 835,876,375.32 (32,864,273.62) 803,012,101.70

228,427,604.95 32,488,095.53 260,915,700.48 (32,488,095.53) 228,427,604.95

183,060,054.08 803,012,101.70 11,355,095.53 997,427,251.31 (11,355,095.53) 986,072,155.78

255,890,527.86 11,488,095.53 267,378,623.39 (11,488,095.53) 255,890,527.86

1,155,247,807.52

1,195,869,144.85

3,597,933,551.93

3,524,612,299.86

√“¬ß“πª √–®”ªï 254 3 ∫ √‘ …— ∑ ‡ À ¡ √ “ ™æ— ≤ π “ ∑’Ë ¥‘ π ®Ì “ °— ¥ ( ¡ À “ ™π )


NOTE 8 - COST OF REAL ESTATE DEVELOPMENTS As at December 31, cost of real estate developments consisted of: Consolidated

The Company

2000 in Baht

1999 in Baht

Land cost - under development

2,734,943,807.49

2,728,573,820.04

850,138,396.25

845,411,518.38

Development project costs

4,344,739,704.07

4,181,940,470.48

1,117,452,735.84

1,028,639,934.99

Interest capitalised

1,754,709,732.51

1,701,284,877.22

654,411,655.58

635,038,950.79

10,615,481.83

10,263,267.60

10,615,481.83

10,263,267.60

8,845,008,725.90

8,622,062,435.34

2,632,618,269.50

2,519,353,671.76

(5,949,306,433.63)

(5,741,588,502.13)

(1,728,678,288.09)

(1,719,316,113.58)

Additional utility cost Less Costs transferred to cost of sales Costs transferred to be assets for rent

(226,979,317.96) 2,668,722,974.31

Less Loss on projects revaluation Cost of Real Estate Developments, net

-

-

(107,472,144.48)

2,880,473,933.21

796,467,836.93

(58,076,696.06)

2,668,722,974.31

2000 in Baht

2,822,397,237.15

-

1999 in Baht

800,037,558.18 (58,076,696.06)

796,467,836.93

741,960,862.12

Hemaraj Land and Development Public Company Limited Eastern Industrial Estate Company Limited Eastern Seaboard Industrial Estate (Rayong) Company Limited

Valuation Stated in the Financial Statements Cost of real estate developments is stated at the lower of aggregate cost and net realisable value for which during the year 1999, the Company and the 2 subsidiaries had obtained appraisal by an appraisal firm and had recognised loss from appraisal in the statements of income. Subsequently, during the year 2000, the cost of real estate developments has been re-appraised which cause the higher appraised value than the previous appraised value.

Obligation of Assets as at December 31, 2000 The majority of land in the projects of the Company and the 2 subsidiaries has been mortgaged as collateral for loans from local financial institutions and the other part has been mortgaged as collateral for the issue of the US$ 19.2 million Guaranteed Bonds of an overseas affiliated company and other loan.

Capitalisation of Borrowing Costs Consolidated For the years ended December 31, 2000 and 1999, interest expenses are capitalised to the cost of real estate developments in the approximate amounts of Baht 33.39 million and Baht 40.47 million respectively. The Company The Company has ceased interest capitalisation since January 1, 1999.

NOTE 9 - INVESTMENTS AND LOANS As at December 31, investments and loans consisted of: Consolidated 2000 in Baht

The Company

1999 in Baht

2000 in Baht

1999 in Baht

2,590,666,396.15

3,247,526,772.00

Investments and loans - related parties, consisted of: -

Investments

Investments in subsidiary and associated companies General investments in related companies Less Accumulated impairment loss on investments Total Investments, net -

329,540,679.82

944,746,513.90

76,800,026.00

76,800,026.00

75,300,000.00

75,300,000.00

406,340,705.82

1,021,546,539.90

2,665,966,396.15

3,322,826,772.00

(54,105,000.00)

(54,105,000.00)

(54,105,000.00)

(54,105,000.00)

352,235,705.82

967,441,539.90

2,611,861,396.15

3,268,721,772.00

183,060,054.08

255,890,527.86

Loans and accrued interest income

Subsidiary companies

-

Associated companies Related companies Less Allowance for doubtful accounts Total Loans, net

-

803,012,101.70

228,427,604.95

803,012,101.70

32,864,273.62

32,488,095.53

11,355,095.53

11,488,095.53

-

835,876,375.32

260,915,700.48

997,427,251.31

267,378,623.39

(32,864,273.62)

(32,488,095.53)

(11,355,095.53)

(11,488,095.53)

803,012,101.70

228,427,604.95

986,072,155.78

255,890,527.86

1,155,247,807.52

1,195,869,144.85

3,597,933,551.93

3,524,612,299.86

Total Investments and Loans - Related Parties, net

ANNUAL REPORT 2000 HEMARAJ LAND AND DEVELOPMENT PUBLIC COMPANY LIMITED

55


ß∫°“√‡ß‘π√«¡ 2543 (∫“∑) 2542 (∫“∑)

ß∫°“√‡ß‘π‡©æ“–∫√‘…—∑ 2543 (∫“∑) 2542 (∫“∑)

‡ß‘π≈ß∑ÿπ„π°‘®°“√Õ◊Ëπ ª√–°Õ∫¥â«¬ ‡ß‘π≈ß∑ÿπ∑—Ë«‰ª„πµ√“ “√∑ÿπ 1,000,000.00 1,000,000.00 √«¡‡ß‘π≈ß∑ÿπ„π°‘®°“√Õ◊Ëπ 1,000,000.00 1,000,000.00 √«¡‡ß‘π≈ß∑ÿπ·≈–‡ß‘π„Àâ°Ÿâ¬◊¡ 1,156,247,807.52 1,196,869,144.85 √“¬≈–‡Õ’¬¥‡ß‘π≈ß∑ÿπ„π∫√‘…—∑¬àÕ¬ ∫√‘…—∑√à«¡·≈–∫√‘…—∑∑’ˇ°’ˬ«¢âÕß°—π ‰¥â· ¥ß‰«â„πÀ¡“¬‡Àµÿª√–°Õ∫ß∫°“√‡ß‘π∑’Ë 4

3,597,933,551.93

3,524,612,299.86

À¡“¬‡Àµÿ 10 - ‘∑∏‘°“√‡™à“·≈–∑’Ë¥‘π‡æ◊ËÕ®—¥À“º≈ª√–‚¬™πå ‘∑∏‘°“√‡™à“·≈–∑’Ë¥‘π‡æ◊ËÕ®—¥À“º≈ª√–‚¬™πå ≥ «—π∑’Ë 31 ∏—𫓧¡ ª√–°Õ∫¥â«¬

µâπ∑ÿπ∑’Ë¥‘π√Õ°“√æ—≤π“ µâπ∑ÿπ∑’Ë¥‘π‚§√ß°“√∑’ËÀ¬ÿ¥æ—≤π“™—Ë«§√“« µâπ∑ÿπ„π°“√æ—≤𓂧√ß°“√∑’ËÀ¬ÿ¥æ—≤π“™—Ë«§√“« ¥Õ°‡∫’Ȭ®à“¬∑’Ë∫—π∑÷°‡ªìπµâπ∑ÿπ‚§√ß°“√ ‘∑∏‘°“√‡™à“∑’Ë¥‘π À—° ¢“¥∑ÿπ®“°°“√ª√–‡¡‘π√“§“‚§√ß°“√ ‘∑∏‘°“√‡™à“·≈–∑’Ë¥‘π‡æ◊ËÕ®—¥À“º≈ª√–‚¬™πå ÿ∑∏‘

ß∫°“√‡ß‘π√«¡ 2543 (∫“∑) 2542 (∫“∑)

ß∫°“√‡ß‘π‡©æ“–∫√‘…—∑ 2543 (∫“∑) 2542 (∫“∑)

10,201,000.00 1,406,046,811.19 271,111,686.04 556,408,618.16 77,077,105.71 2,320,845,221.10 (561,629,560.93) 1,759,215,660.17

10,201,000.00 1,134,937,492.95 269,511,218.54 556,118,666.11 77,077,105.71 2,047,845,483.31 (561,629,560.93) 1,486,215,922.38

10,201,000.00 1,404,456,214.30 272,822,177.87 556,022,820.04 77,077,105.71 2,320,579,317.92 (566,509,375.13) 1,754,069,942.79

10,201,000.00 1,135,106,060.06 269,172,594.32 556,022,820.04 77,077,105.71 2,047,579,580.13 (566,509,375.13) 1,481,070,205.00

∫√‘…—∑ ‡À¡√“™æ—≤π“∑’Ë¥‘π ®”°—¥ (¡À“™π) ·≈–∫√‘…—∑ Õ’ ‡∑‘√åπÕ‘π¥— ‡µ√’¬≈‡Õ ‡µ∑ ®”°—¥ °“√· ¥ß¡Ÿ≈§à“„πß∫°“√‡ß‘π ‘∑∏‘°“√‡™à“·≈–∑’Ë¥π‘ ‡æ◊ËÕ®—¥À“º≈ª√–‚¬™πå · ¥ß„π√“§“∑ÿπ√«¡À√◊Õ¡Ÿ≈§à“ ÿ∑∏‘∑’Ë®–‰¥â√—∫√«¡∑’˵˔°«à“ ‚¥¬„π√–À«à“ߪï 2542 ∫√‘…—∑·≈–∫√‘…—∑¬àÕ¬¥—ß°≈à“«®—¥„Àâ¡’°“√ª√–‡¡‘π √“§“‚¥¬∫√‘…—∑ºŸâ‡™’ˬ«™“≠°“√ª√–‡¡‘π√“§“ ·≈–‰¥â√—∫√Ÿâº≈¢“¥∑ÿπ®“°°“√ª√–‡¡‘π√“§“‚§√ß°“√„πß∫°”‰√¢“¥∑ÿπ µàÕ¡“„π√–À«à“ߪï 2543 ‰¥â®—¥„Àâ¡’°“√ª√–‡¡‘π√“§“„À¡à´÷Ëß√“§“ ª√–‡¡‘π„À¡à Ÿß°«à“√“§“ª√–‡¡‘π‡¥‘¡

¿“√–ºŸ°æ—π¢Õß ‘π∑√—æ¬å ≥ «—π∑’Ë 31 ∏—𫓧¡ 2543 56

∑’Ë¥‘π à«π„À≠à„π‚§√ß°“√¢Õß∫√‘…—∑·≈–∫√‘…—∑¬àÕ¬¥—ß°≈à“«¢â“ßµâπ∂Ÿ°®¥®”πÕ߇æ◊ËÕ‡ªìπÀ≈—°ª√–°—π„π°“√°Ÿâ¬◊¡‡ß‘π°—∫ ∂“∫—π°“√‡ß‘π¿“¬„πª√–‡∑»À≈“¬·Ààß ·≈–∫“ß à«π ¬—ß„™â‡ªìπÀ≈—°ª√–°—π„π°“√ÕÕ°Àÿâπ°Ÿâ™π‘¥¡’À≈—°ª√–°—π¢Õß∫√‘…—∑„π‡§√◊Õ·ÀàßÀπ÷Ëß„πµà“ߪ√–‡∑»«ß‡ß‘π 19.2 ≈â“π¥Õ≈≈“√å À√—∞ πÕ°®“°π’È ‘∑∏‘°“√‡™à“∑’Ë¥‘π¢Õß∫√‘…—∑„™â‡ªìπÀ≈—°ª√–°—π ‡ß‘π°Ÿâ¬◊¡Õ◊Ëπ

À¡“¬‡Àµÿ 11 - ‘π∑√—æ¬å„Àâ‡™à“ ‘π∑√—æ¬å„Àâ‡™à“ ≥ «—π∑’Ë 31 ∏—𫓧¡ 2543 ·≈– 2542 ª√–°Õ∫¥â«¬

¬Õ¥µâπªï

°“√‡ª≈’ˬπ·ª≈ß√“§“∑ÿπ ‡æ‘Ë¡¢÷Èπ ®”Àπà“¬/µ—¥∫—≠™’ ¬Õ¥ª≈“¬ªï

°“√‡ª≈’ˬπ·ª≈ß§à“‡ ◊ËÕ¡√“§“ – ¡ ¬Õ¥µâπªï §à“‡ ◊ËÕ¡√“§“ ®”Àπà“¬/µ—¥∫—≠™’ ¬Õ¥ª≈“¬ªï

(Àπ૬ ∫“∑) ¡Ÿ≈§à“µ“¡∫—≠™’ ÿ∑∏‘ ¬Õ¥µâπªï ¬Õ¥ª≈“¬ªï

ß∫°“√‡ß‘π√«¡ ∑’Ë¥‘π 33,224,094.44* 12,212,302.66 Õ“§“√ 115,225,687.93* 66,733,281.92 ∞“π«“ß∑àÕ¢π∂à“¬«—µ∂ÿ 102,508,913.82 √«¡ 250,958,696.19 78,945,584.58

-

45,436,397.10* 181,958,969.85* 4,744,818.97 7,057,459.52 102,508,913.82 13,787,637.61 6,837,344.58 329,904,280.77 18,532,456.58 13,894,804.10

-

-

25,204,961.96* 82,267,182.52* 107,472,144.48

-

11,802,278.49 20,624,982.19 32,427,260.68

33,224,094.44 110,480,868.96 88,721,276.21 232,426,239.61

45,436,397.10 170,156,691.36 81,883,931.63 297,477,020.09

ß∫°“√‡ß‘π‡©æ“–¢Õß∫√‘…—∑ ∑’Ë¥‘π Õ“§“√ √«¡

25,204,961.96* 82,267,182.52* 107,472,144.48

-

3,110,375.67 3,110,375.67

4,124,628.60 4,124,628.60

25,204,961.96 25,204,961.96 7,235,004.27 79,156,806.85 75,032,178.25 7,235,004.27 104,361,768.81 100,237,140.21

ß∫°“√‡ß‘π√«¡ °. ∑’Ë¥‘π·≈–Õ“§“√„Àâ‡™à“ ≥ «—π∑’Ë 31 ∏—𫓧¡ 2543 ·≈– 2542 à«π∑’Ë‚Õπ¡“®“°µâπ∑ÿπ‚§√ß°“√æ—≤π“Õ —ßÀ“√‘¡∑√—æ¬å ¡’®”π«π‡ß‘π – ¡ 226.98* ≈â“π∫“∑ ·≈–®”π«π‡ß‘π – ¡ 148.21* ≈â“π∫“∑ µ“¡≈”¥—∫ ¢. §à“‡ ◊ËÕ¡√“§“Õ“§“√·≈–∞“π«“ß∑àÕ¢π∂à“¬«—µ∂ÿ ”À√—∫ªï ‘Èπ ÿ¥«—π∑’Ë 31 ∏—𫓧¡ 2543 · ¥ß‡ªìπµâπ∑ÿπ∫√‘°“√∑—Èß®”π«π

ß∫°“√‡ß‘π‡©æ“–¢Õß∫√‘…—∑ °. ∑’Ë¥‘π·≈–Õ“§“√„Àâ‡™à“ ≥ «—π∑’Ë 31 ∏—𫓧¡ 2543 ·≈– 2542 à«π∑’Ë‚Õπ¡“®“°µâπ∑ÿπ‚§√ß°“√æ—≤π“Õ —ßÀ“√‘¡∑√—æ¬å ¡’®”π«π‡ß‘π – ¡ 107.47* ≈â“π∫“∑ ¢. §à“‡ ◊ËÕ¡√“§“Õ“§“√ ”À√—∫ªï ‘Èπ ÿ¥«—π∑’Ë 31 ∏—𫓧¡ 2543 · ¥ß‡ªìπµâπ∑ÿπ∫√‘°“√∑—Èß®”π«π

√“¬ß“πª √–®”ªï 254 3 ∫ √‘ …— ∑ ‡ À ¡ √ “ ™æ— ≤ π “ ∑’Ë ¥‘ π ®Ì “ °— ¥ ( ¡ À “ ™π )


Consolidated 2000 in Baht

The Company

1999 in Baht

2000 in Baht

1999 in Baht

Investments in other company General investments in equity securities

1,000,000.00

1,000,000.00

-

-

1,000,000.00

1,000,000.00

-

-

1,156,247,807.52

1,196,869,144.85

3,597,933,551.93

3,524,612,299.86

Total Investments in Other Company Total Investments and Loans

Details of investments in subsidiary, associated and related companies are shown in Note 4 to the financial statements.

NOTE 10 - LEASEHOLD LAND AND LAND HELD FOR COMMERCIAL PURPOSES As at December 31, leasehold land and land held for commercial purposes consisted of: Consolidated 2000 in Baht Land bank Land cost of projects suspended from development

The Company

1999 in Baht

2000 in Baht

1999 in Baht

10,201,000.00

10,201,000.00

10,201,000.00

10,201,000.00

1,406,046,811.19

1,404,456,214.30

1,134,937,492.95

1,135,106,060.06

Suspended development project costs

271,111,686.04

272,822,177.87

269,511,218.54

269,172,594.32

Interest capitalised

556,408,618.16

556,022,820.04

556,118,666.11

556,022,820.04

77,077,105.71

77,077,105.71

77,077,105.71

77,077,105.71

2,320,845,221.10

2,320,579,317.92

2,047,845,483.31

2,047,579,580.13

(561,629,560.93)

(566,509,375.13)

(561,629,560.93)

(566,509,375.13)

1,759,215,660.17

1,754,069,942.79

1,486,215,922.38

1,481,070,205.00

Leasehold land Less Loss on projects revaluation Leasehold Land and Land Held for Commercial Purposes, net

Hemaraj Land and Development Public Company Limited and Eastern Industrial Estate Company Limited Valuation Stated in the Financial Statements Leasehold land and land held for commercial purposes is stated at the lower of aggregate cost and net realisable value for which during the year 1999, the Company and the subsidiary had obtained appraisal by an appraisal firm and had recognised loss from appraisal in the statements of income. Subsequently, during the year 2000, leasehold land and land held for commercial purposes has been re-appraised which cause the higher appraised value than the previous appraised value.

Obligation of Assets as at December 31, 2000 The majority of land in the projects of the Company and the subsidiary has been mortgaged as collateral for loans from local financial institutions and the other part has been mortgaged as collateral for the issue of the US$ 19.2 million Guaranteed Bonds of an overseas affiliated company. In addition, leasehold land has been used as collateral for other loan.

NOTE 11 - ASSETS FOR RENT As at December 31, 2000 and 1999, assets for rent consisted of: (Amounts:Baht) Change in Cost Beginning

Addition

Change in Accumulated Depreciation

Sale/Written off

Ending

Beginning

Depreciation Sale/Written off

Net Book Value

Ending

Beginning

Ending

Consolidated Land

33,224,094.44* 12,212,302.66

-

45,436,397.10*

-

181,958,969.85*

-

-

-

33,224,094.44 45,436,397.10

Building

115,225,687.93* 66,733,281.92

-

4,744,818.97

7,057,459.52

-

11,802,278.49 110,480,868.96 170,156,691.36

Pipe rack

102,508,913.82

-

102,508,913.82 13,787,637.61

6,837,344.58

-

20,624,982.19 88,721,276.21 81,883,931.63

250,958,696.19 78,945,584.58

-

329,904,280.77 18,532,456.58 13,894,804.10

-

32,427,260.68 232,426,239.61 297,477,020.09

Land

25,204,961.96*

-

-

25,204,961.96*

-

-

-

Building

82,267,182.52*

-

-

82,267,182.52*

3,110,375.67

4,124,628.60

-

7,235,004.27 79,156,806.85 75,032,178.25

107,472,144.48

-

-

107,472,144.48

3,110,375.67

4,124,628.60

-

7,235,004.27 104,361,768.81 100,237,140.21

Total

-

The Company

Total

-

25,204,961.96 25,204,961.96

Consolidated As at December 31, 2000 and 1999, portions of land and building for rent, which have been transferred from the cost of real estate developments, were in the accumulated amounts of Baht 226.98* million and Baht 148.21* million respectively. Depreciation of building and pipe rack for the year ended December 31, 2000 is included in cost of services. The Company As at December 31, 2000 and 1999, portion of land and building for rent, which has been transferred from the cost of real estate developments, was in the accumulated amount of Baht 107.47 million. Depreciation of building for the year ended December 31, 2000 is included in cost of services.

ANNUAL REPORT 2000 HEMARAJ LAND AND DEVELOPMENT PUBLIC COMPANY LIMITED

57


À¡“¬‡Àµÿ 12 - ∑’Ë¥‘π Õ“§“√·≈–Õÿª°√≥å ∑’Ë¥‘π Õ“§“√·≈–Õÿª°√≥å ≥ «—π∑’Ë 31 ∏—𫓧¡ 2543 ·≈– 2542 ª√–°Õ∫¥â«¬

¬Õ¥µâπªï

°“√‡ª≈’ˬπ·ª≈ß√“§“∑ÿπ ‡æ‘Ë¡¢÷Èπ ®”Àπà“¬/µ—¥∫—≠™’ ¬Õ¥ª≈“¬ªï

°“√‡ª≈’ˬπ·ª≈ß§à“‡ ◊ËÕ¡√“§“ – ¡ ¬Õ¥µâπªï §à“‡ ◊ËÕ¡√“§“ ®”Àπà“¬/µ—¥∫—≠™’ ¬Õ¥ª≈“¬ªï

(Àπ૬ ∫“∑) ¡Ÿ≈§à“µ“¡∫—≠™’ ÿ∑∏‘ ¬Õ¥µâπªï ¬Õ¥ª≈“¬ªï

ß∫°“√‡ß‘π√«¡ ∑’Ë¥‘π Õ“§“√·≈– ‘Ëߪ≈Ÿ° √â“ß à«πª√—∫ª√ÿßÕ“§“√ ‡§√◊ËÕßµ°·µàß·≈– ‡§√◊ËÕß„™â ”π—°ß“𠬓πæ“Àπ– ß“π√–À«à“ß°àÕ √â“ß ∑àÕ àßπÈ”¥‘∫ √«¡

17,277,383.14 201,583,098.37 1,415,947.48

829,535.05 -

-

17,277,383.14 202,412,633.42 22,814,897.78 10,018,902.18 1,415,947.48 1,415,946.48 -

-

17,277,383.14 17,277,383.14 32,833,799.96 178,768,200.59 169,578,833.46 1,415,946.48 1.00 1.00

54,111,331.06 4,618,078.22 (118,199.00) 58,611,210.28 33,825,846.32 7,343,643.51 (81,227.04) 41,088,262.79 20,285,484.74 17,522,947.49 23,342,908.52 8,658,514.00 (3,425,395.46) 28,576,027.06 15,813,096.81 3,416,699.24 (3,417,476.54) 15,812,319.51 7,529,811.71 12,763,707.55 24,171,753.69 142,791.50 24,314,545.19 24,171,753.69 24,314,545.19 3,657,573. 3,657,573.47 391,477.27 244,506.28 635,983.55 3,266,096.20 3,021,589.92 325,559,995.73 14,248,918.77 (3,543,594.46) 336,265,320.04 74,261,264.66 21,023,751.21 (3,498,703.58) 91,786,312.29 251,298,731.07 244,479,007.75

ß∫°“√‡ß‘π‡©æ“–¢Õß∫√‘…—∑ ∑’Ë¥‘π 2,935,589.20 Õ“§“√·≈– ‘Ëߪ≈Ÿ° √â“ß 45,348,560.80 à«πª√—∫ª√ÿßÕ“§“√ 1,415,947.48 ‡§√◊ËÕßµ°·µàß·≈– ‡§√◊ËÕß„™â ”π—°ß“π 35,087,730.11 ¬“πæ“Àπ– 9,452,076.38 ß“π√–À«à“ß°àÕ √â“ß 723,663.78 ∑àÕ àßπÈ”¥‘∫ 3,657,573.47 √«¡ 98,621,141.22

58

-

-

2,935,589.20 45,348,560.80 1,415,947.48

7,508,193.91 1,415,946.48

1,509,887.78 (118,199.00) 36,479,418.89 22,965,112.46 5,792,537.50 (3,287,391.73) 11,957,222.15 7,157,593.00 142,791.50 866,455.28 3,657,573.47 391,477.27 7,445,216.78 (3,405,590.73) 102,660,767.27 39,438,323.12

2,197,981.93 -

-

2,935,589.20 2,935,589.20 9,706,175.84 37,840,366.89 35,642,384.96 1,415,946.48 1.00 1.00

4,346,094.11 (81,227.04) 27,229,979.53 12,122,617.65 9,249,439.36 745,104.75 (3,287,389.73) 4,615,308.02 2,294,483.38 7,341,914.13 723,663.78 866,455.28 244,506.28 635,983.55 3,266,096.20 3,021,589.92 7,533,687.07 (3,368,616.77) 43,603,393.42 59,182,818.10 59,057,373.85

ß∫°“√‡ß‘π√«¡ §à“‡ ◊ËÕ¡√“§“Õ“§“√·≈–Õÿª°√≥å ”À√—∫ªï ‘Èπ ÿ¥«—π∑’Ë 31 ∏—𫓧¡ 2543 · ¥ß‡ªìπ§à“„™â®à“¬„π°“√∫√‘À“√®”π«π‡ß‘π 14.57 ≈â“π∫“∑ ·≈–µâπ∑ÿπ∫√‘°“√®”π«π‡ß‘π 6.45 ≈â“π∫“∑

ß∫°“√‡ß‘π‡©æ“–¢Õß∫√‘…—∑ §à“‡ ◊ËÕ¡√“§“Õ“§“√·≈–Õÿª°√≥å ”À√—∫ªï ‘Èπ ÿ¥«—π∑’Ë 31 ∏—𫓧¡ 2543 · ¥ß‡ªìπ§à“„™â®à“¬„π°“√∫√‘À“√®”π«π‡ß‘π 7.23 ≈â“π∫“∑ ·≈–µâπ∑ÿπ∫√‘°“√®”π«π‡ß‘π 0.30 ≈â“π∫“∑

À¡“¬‡Àµÿ 13 - ‡ß‘π∑¥√Õß®à“¬°“√‰øøÑ“ à«π¿Ÿ¡‘¿“§ ‡ß‘π∑¥√Õß®à“¬°“√‰øøÑ“ à«π¿Ÿ¡‘¿“§„πß∫°“√‡ß‘π√«¡·≈–ß∫°“√‡ß‘π‡©æ“–¢Õß∫√‘…—∑ ≥ «—π∑’Ë 31 ∏—𫓧¡ ª√–°Õ∫¥â«¬

2543 ∫“∑ ∫√‘…—∑ ‡À¡√“™æ—≤π“∑’Ë¥‘π ®”°—¥ (¡À“™π) ∫√‘…—∑ Õ’ ‡∑‘√åπÕ‘π¥— ‡µ√’¬≈‡Õ ‡µ∑ ®”°—¥ ∫√‘…—∑ Õ’ ‡∑‘√åπ´’∫Õ√å¥Õ‘π¥— ‡µ√’¬≈‡Õ ‡µ∑ (√–¬Õß) ®”°—¥ √«¡

7,431,711.12 48,014,760.90 55,446,472.02

2542 ∫“∑ 5,104,223.14 11,290,857.12 130,619,684.66 147,014,764.92

∫√‘…—∑·≈–∫√‘…—∑¬àÕ¬∑—Èß 2 ·Ààß ”√Õß®à“¬§à“°àÕ √â“ß “¬ à߉øøÑ“„ππ‘§¡Õÿµ “À°√√¡¢Õß·µà≈–∫√‘…—∑ „Àâ·°à°“√‰øøÑ“ à«π¿Ÿ¡‘¿“§ ·≈–¡’‡ß◊ËÕπ‰¢„π°“√√—∫‡ß‘π¥—ß°≈à“«§◊π‚¥¬ °“√ºàÕπ™”√–¿“¬„π√–¬–‡«≈“‰¡àµË”°«à“ 3 ªï ‚¥¬‰¡à¡’¥Õ°‡∫’Ȭ π—∫·µà¡’°“√®à“¬°√–· ‰øøÑ“®“° “¬ àߥ—ß°≈à“« ∑—Èßπ’È„πÕ—µ√“‰¡à‡°‘π√âÕ¬≈– 30 ¢Õß§à“‰øøÑ“∑’Ë°“√‰øøÑ“ à«π¿Ÿ¡‘¿“§‡√’¬° ‡°Á∫®“°ºŸâª√–°Õ∫°“√„ππ‘§¡Õÿµ “À°√√¡

À¡“¬‡Àµÿ 14 - °Õß∑ÿπ®¡ °Õß∑ÿπ®¡„πß∫°“√‡ß‘π√«¡·≈–ß∫°“√‡ß‘π‡©æ“–¢Õß∫√‘…—∑ ≥ «—π∑’Ë 31 ∏—𫓧¡ ª√–°Õ∫¥â«¬

2543 ∫“∑ ∫√‘…—∑ ‡À¡√“™æ—≤π“∑’Ë¥‘π ®”°—¥ (¡À“™π) ∫√‘…—∑ Õ’ ‡∑‘√åπÕ‘π¥— ‡µ√’¬≈‡Õ ‡µ∑ ®”°—¥ ∫√‘…—∑ Õ’ ‡∑‘√åπ´’∫Õ√å¥Õ‘π¥— ‡µ√’¬≈‡Õ ‡µ∑ (√–¬Õß) ®”°—¥ √«¡

69,048,180.80 29,418,964.35 123,132,760.01 221,599,905.16

√“¬ß“πª √–®”ªï 254 3 ∫ √‘ …— ∑ ‡ À ¡ √ “ ™æ— ≤ π “ ∑’Ë ¥‘ π ®Ì “ °— ¥ ( ¡ À “ ™π )

2542 ∫“∑ 61,503,567.11 24,892,107.24 134,392,101.38 220,787,775.73


NOTE 12 - PROPERTY, PLANT AND EQUIPMENT As at December 31, 2000 and 1999, property, plant and equipment consisted of: (Amounts:Baht) Change in Cost Beginning

Addition

Change in Accumulated Depreciation

Sale/Written off

Ending

Beginning

Depreciation Sale/Written off

Net Book Value

Ending

Beginning

Ending

Consolidated Land

17,277,383.14

Building and structure Building improvements

201,583,098.37

829,535.05

1,415,947.48

-

-

-

4,618,078.22

(118,199.00)

17,277,383.14

-

-

-

202,412,633.42 22,814,897.78 10,018,902.18 1,415,947.48

1,415,946.48

-

-

-

-

17,277,383.14 17,277,383.14

32,833,799.96 178,768,200.59 169,578,833.46 1,415,946.48

1.00

1.00

Office equipment and furniture and fixture 54,111,331.06 Vehicles

23,342,908.52

Construction in progress 24,171,753.69 Raw water pipe Total

58,611,210.28 33,825,846.32

8,658,514.00 (3,425,395.46) 28,576,027.06 15,813,096.81 142,791.50

3,657,573.47

-

-

24,314,545.19

-

3,657,573.47

391,477.27

7,343,643.51

(81,227.04) 41,088,262.79 20,285,484.74 17,522,947.49

3,416,699.24 (3,417,476.54) 15,812,319.51 -

-

244,506.28

-

635,983.55

7,529,811.71 12,763,707.55 24,171,753.69 24,314,545.19 3,266,096.20

3,021,589.92

325,559,995.73 14,248,918.77 (3,543,594.46) 336,265,320.04 74,261,264.66 21,023,751.21 (3,498,703.58) 91,786,312.29 251,298,731.07 244,479,007.75

The Company Land

2,935,589.20

-

-

2,935,589.20

-

-

-

Building and structure

45,348,560.80

-

-

45,348,560.80

7,508,193.91

2,197,981.93

-

9,706,175.84 37,840,366.89 35,642,384.96

-

2,935,589.20

2,935,589.20

Building improvements

1,415,947.48

-

-

1,415,947.48

1,415,946.48

-

-

1,415,946.48

(118,199.00) 36,479,418.89

22,965,112.46

4,346,094.11

1.00

1.00

(81,227.04) 27,229,979.53 12,122,617.65

9,249,439.36

Office equipment and furniture and fixture 35,087,730.11 Vehicles

9,452,076.38

Construction in progress

723,663.78

Raw water pipe

3,657,573.47

Total

98,621,141.22

1,509,887.78

5,792,537.50 (3,287,391.73) 142,791.50 -

11,957,222.15

-

866,455.28

-

3,657,573.47

7,157,593.00 391,477.27

7,445,216.78 (3,405,590.73) 102,660,767.27 39,438,323.12

745,104.75 (3,287,389.73) 244,506.28

-

4,615,308.02

2,294,483.38

635,983.55

7,341,914.13

723,663.78

866,455.28

3,266,096.20

3,021,589.92

7,533,687.07 (3,368,616.77) 43,603,393.42 59,182,818.10 59,057,373.85

Consolidated Depreciation of building and equipment for the year ended December 31, 2000 are included in selling and administrative expenses and cost of services in the amounts of Baht 14.57 million and Baht 6.45 million respectively.

The Company Depreciation of building and equipment for the year ended December 31, 2000 are included in selling and administrative expenses and cost of services in the amounts of Baht 7.23 million and Baht 0.30 million respectively.

NOTE 13 - ADVANCES TO THE PROVINCIAL ELECTRICITY AUTHORITY As at December 31, advances to the Provincial Electricity Authority in the consolidated and the Company’s financial statements consisted of:

Hemaraj Land and Development Public Company Limited Eastern Industrial Estate Company Limited Eastern Seaboard Industrial Estate (Rayong) Company Limited Total

2000

1999

in Baht

in Baht

7,431,711.12

5,104,223.14 11,290,857.12

48,014,760.90

130,619,684.66

55,446,472.02

147,014,764.92

The Company and the 2 subsidiaries have advanced to the Provincial Electricity Authority for transmission line construction costs supporting electricity in their industrial estates under the condition of recovering those costs without interest, by way of receiving installments in the period not less than 3 years from the date of using the line to transmit electricity to the industrial estates. The installments are being made at the maximum rate of 30% of electricity fees that the Provincial Electricity Authority charges to entrepreneurs in the industrial estates.

NOTE 14 - SINKING FUND As at December 31, sinking fund in the consolidated and the Company’s financial statements consisted of: 2000

1999

in Baht

in Baht

Hemaraj Land and Development Public Company Limited

69,048,180.80

61,503,567.11

Eastern Industrial Estate Company Limited

29,418,964.35

24,892,107.24

Eastern Seaboard Industrial Estate (Rayong) Company Limited Total

ANNUAL REPORT 2000 HEMARAJ LAND AND DEVELOPMENT PUBLIC COMPANY LIMITED

123,132,760.01

134,392,101.38

221,599,905.16

220,787,775.73

59


∫√‘…—∑ ‡À¡√“™æ—≤π“∑’Ë¥‘π ®”°—¥ (¡À“™π) ·≈–∫√‘…—∑ Õ’ ‡∑‘√åπÕ‘π¥— ‡µ√’¬≈‡Õ ‡µ∑ ®”°—¥ ∫√‘…—∑∑—Èß Õß∫—π∑÷°∫—≠™’°Õß∑ÿπ®¡µ“¡·π«∑“ß∑’ˉ¥âÀ“√◊Õ°—∫°“√π‘§¡Õÿµ “À°√√¡·Ààߪ√–‡∑»‰∑¬ ‡√◊ËÕߪ√—∫ª√ÿß —≠≠“√à«¡¥”‡π‘πß“π µ“¡∑’Ë°≈à“«„πÀ¡“¬‡Àµÿª√–°Õ∫ ß∫°“√‡ß‘π∑’Ë 30

∫√‘…—∑ Õ’ ‡∑‘√åπ´’∫Õ√å¥Õ‘π¥— ‡µ√’¬≈‡Õ ‡µ∑ (√–¬Õß) ®”°—¥ ∫√‘…—∑‰¥â‡¢â“√à«¡¥”‡π‘πß“π‚§√ß°“√®—¥µ—Èßπ‘§¡Õÿµ “À°√√¡Õ’ ‡∑‘√åπ´’∫Õ√å¥ (√–¬Õß) °—∫°“√π‘§¡Õÿµ “À°√√¡·Ààߪ√–‡∑»‰∑¬ (ç°πÕ.é) µ“¡ —≠≠“√à«¡¥”‡π‘πß“π ≈ß «—π∑’Ë 4 °—𬓬π 2539 ·≈– —≠≠“√à«¡¥”‡π‘πß“π à«π¢¬“¬≈ß«—π∑’Ë 28 °ÿ¡¿“æ—π∏å 2540 ´÷Ëß√–∫ÿ«à“∫√‘…—∑®–µâÕß®—¥„Àâ¡’°Õß∑ÿπ‚¥¬π”‡ß‘π‡¢â“∫—≠™’‡ß‘πΩ“°ª√–®”°—∫∏𓧓√·ÀàßÀπ÷Ëß „π π“¡°Õß∑ÿπ¥—ß°≈à“«µ“¡‡ß◊ËÕπ‰¢∑’Ë°”À𥉫â„π —≠≠“·≈–¬°°√√¡ ‘∑∏‘Ï„π°“√‡∫‘°®à“¬„Àâ°—∫ °πÕ. ‚¥¬∑’Ë∫√‘…—∑ “¡“√∂π”‡ß‘π¥—ß°≈à“«‰ª„™â„π°“√∫”√ÿß√—°…“·≈– √â“ß∑¥·∑π√–∫∫ “∏“√≥Ÿª‚¿§·≈– ‘ËßÕ”π«¬§«“¡ –¥«°¢Õßπ‘§¡Õÿµ “À°√√¡ ´÷Ëß√“¬‰¥âÀ√◊Õº≈µÕ∫·∑π®“°‡ß‘π¥—ß°≈à“«®– ¡∑∫‡¢â“‡ªìπ‡ß‘π°Õß∑ÿπ

À¡“¬‡Àµÿ 15 - §à“§«“¡π‘¬¡ §à“§«“¡π‘¬¡ ‰¥â·°à®”π«π ÿ∑∏‘¢Õ߇ߑπ≈ß∑ÿπ„π∫√‘…∑— ¬àÕ¬∑’‡Ë °‘π¡Ÿ≈§à“ ‘π∑√—æ¬å ∑ÿ ∏‘ ≥ «—π´◊ÕÈ Àÿπâ ®”π«π 15,921,431.39 ∫“∑ ¡’°”Àπ¥µ—¥∫—≠™’¿“¬„π 10 ªï π—∫·µà‡¥◊Õπ°—𬓬π 2534

À¡“¬‡Àµÿ 16 - ‡ß‘π°Ÿâ¬◊¡∑’ËÕ¬Ÿà√–À«à“ß°“√‡®√®“ª√—∫‚§√ß √â“ßÀπ’È ∫√‘…—∑ ‡À¡√“™æ—≤π“∑’Ë¥‘π ®”°—¥ (¡À“™π) ‡ß‘π°Ÿâ¬◊¡∑’ËÕ¬Ÿà√–À«à“ß°“√‡®√®“ª√—∫‚§√ß √â“ßÀπ’È ≥ «—π∑’Ë 31 ∏—𫓧¡ 2543 ‰¥â·°à ‡ß‘π°Ÿâ¬◊¡√–¬–¬“«®”π«π‡ß‘π 130.82 ≈â“π∫“∑ ´÷Ë߇§¬ª√—∫‚§√ß √â“ßÀπ’È¡“·≈⫇¡◊ËÕ«—π∑’Ë 31 ¡’π“§¡ 2542 °—∫ ∂“∫—π°“√‡ß‘π·ÀàßÀπ÷Ëß ´÷ËßµàÕ¡“∂Ÿ°ªî¥°‘®°“√‡ªìπ°“√∂“«√µ“¡ª√–°“»√—∞¡πµ√’«à“°“√°√–∑√«ß°“√§≈—ß ®“°‡Àµÿ°“√≥å¢â“ßµâπ∫√‘…—∑‰¥âÀ¬ÿ¥™”√–¥Õ°‡∫’Ȭ‡ß‘π°Ÿâ¬◊¡ ¡’º≈„Àâ¡Ÿ≈Àπ’È∑—ÈßÀ¡¥§√∫°”Àπ¥™”√–§◊π∑—π∑’µ“¡‡ß◊ËÕπ‰¢„π —≠≠“ª√—∫‚§√ß √â“ßÀπ’È ´÷Ëß®π∂÷ß«—π∑’Ë 31 ∏—𫓧¡ 2543 ¥Õ°‡∫’Ȭ§ß§â“ß¡’®”π«π‡ß‘π 86.51 ≈â“π∫“∑ ªí®®ÿ∫—πºŸâ∫√‘À“√¢Õß∫√‘…—∑Õ¬Ÿà√–À«à“ß°“√‡®√®“‡æ◊ËÕª√—∫‚§√ß √â“ßÀπ’ÈÕ’°§√—Èß

À¡“¬‡Àµÿ 17 - Àÿâπ°Ÿâ·ª≈ß ¿“æ ∫√‘…—∑ ‡À¡√“™æ—≤π“∑’Ë¥‘π ®”°—¥ (¡À“™π) ∫√‘…—∑ÕÕ°Àÿâπ°Ÿâ·ª≈ß ¿“æ¡Ÿ≈§à“ 60 ≈â“π¥Õ≈≈“√å À√—∞ ‡¡◊ËÕ«—π∑’Ë 9 °—𬓬π 2536 ¥Õ°‡∫’Ȭ՗µ√“ 3.5% ÿ∑∏‘®“°¿“…’ À—° ≥ ∑’Ë®à“¬ °”Àπ¥®à“¬ªï≈–§√—È߇√‘Ë¡µ—Èß·µà«—π∑’Ë 9 °—𬓬π 2537 ·≈–™”√–§◊π„π«—π∑’Ë 9 °—𬓬π 2546 ∑’˪√–™ÿ¡§≥–°√√¡°“√§√—Èß∑’Ë 11/2536 ‡¡◊ËÕ«—π∑’Ë 10 °—𬓬π 2536 ¡’¡µ‘„Àâ∫√‘…—∑®—¥ √√‡ß‘π∑’ˉ¥â®“°°“√ÕÕ°Àÿâπ°Ÿâ·ª≈ß ¿“æ®”π«π‡ß‘πª√–¡“≥ 1,512.18 ≈â“π∫“∑ „™â ‡æ◊ËÕ°“√æ—≤π“ “∏“√≥Ÿª‚¿§ ”À√—∫∑’Ë¥‘π‡æ◊ËÕ®—¥À“º≈ª√–‚¬™πå ·≈–„Àâ∫√‘…—∑∫—π∑÷°¥Õ°‡∫’Ȭ®à“¬∑’ˇ°‘¥®“°°“√°Ÿâ¬◊¡¥—ß°≈à“«‡ªìπ à«πÀπ÷ËߢÕßµâπ∑ÿπ¢Õß‚§√ß°“√∑’Ë¥‘π‡æ◊ËÕ®—¥À“º≈ª√–‚¬™πå

‡ß◊ËÕπ‰¢°“√·ª≈ß ¿“æ 60

Àÿπâ °Ÿâ·µà≈–Àÿπâ ¡’ ‘∑∏‘·ª≈ß ¿“懪ìπÀÿπâ “¡—≠¢Õß∫√‘…—∑∑’Ë™”√–§à“Àÿπâ ‡µÁ¡®”π«π·≈⫉¥â 135 Àÿπâ µ—ßÈ ·µà«—π∑’Ë 9 ∏—𫓧¡ 2536 ∂÷ß«—π∑’Ë 9 ‘ßÀ“§¡ 2546 ∫√‘…—∑Õ“®‰∂à∂ÕπÀÿâπ°Ÿâ·ª≈ß ¿“æ∫“ß à«πÀ√◊Õ∑—ÈßÀ¡¥‰¥âµ—Èß·µà«—π∑’Ë 9 °—𬓬π 2539 ‡ªìπµâπ‰ª „π√“§“√–À«à“ß 109.28% ∂÷ß 116.50% ¢Õß¡Ÿ≈§à“Àÿâπ°Ÿâ·ª≈ß ¿“æ ·≈–ºŸâ∂◊Õ Àÿâπ°Ÿâ·ª≈ß ¿“æ¡’ ‘∑∏‘‡√’¬°„Àâ∫√‘…—∑‰∂à∂ÕπÀÿâπ°Ÿâ·ª≈ß ¿“扥â„π«—π∑’Ë 9 °—𬓬π 2541 „π√“§“ 116.50% ¢Õß¡Ÿ≈§à“Àÿâπ°Ÿâ·ª≈ß ¿“æ

°“√´◊ÈÕÀÿâπ°Ÿâ·ª≈ß ¿“æ§◊π „π√–À«à“ߪï 2541 ·≈–ªï 2540 ∫√‘…—∑¬àÕ¬·ÀàßÀπ÷Ëß„πµà“ߪ√–‡∑» ‰¥â´◊ÈÕÀÿâπ°Ÿâ·ª≈ß ¿“æ∫“ß à«π¢Õß∫√‘…—∑ ‡À¡√“™æ—≤π“∑’Ë¥‘π ®”°—¥ (¡À“™π) ·≈–µ“¡‡ß◊ËÕπ‰¢„πÀπ—ß ◊Õ ™’È™«π Àÿâπ°Ÿâ·ª≈ß ¿“æ®–∂Ÿ°¬°‡≈‘°‚¥¬π“¬∑–‡∫’¬πÀÿâπ°Ÿâ·ª≈ß ¿“æ ´÷Ëß ≥ «—π∑’Ë 31 ∏—𫓧¡ 2543 ·≈– 2542 Àÿâπ°Ÿâ·ª≈ß ¿“æ∑’Ë´◊ÈÕ‚¥¬∫√‘…—∑¬àÕ¬¡’®”π«π‡ß‘πª√–¡“≥ 30.34 ≈â“π ¥Õ≈≈“√å À√—∞ ‚¥¬∫√‘…—∑∫—π∑÷°‡ªìπ‡ß‘π°Ÿâ¬◊¡®“°°“√´◊ÈÕ§◊πÀÿâπ°Ÿâ·ª≈ß ¿“æ

Àÿâπ°Ÿâ·ª≈ß ¿“æ§ß‡À≈◊Õ·≈–π‚¬∫“¬ ”√Õ߇º◊ËÕ°“√‰∂à∂Õπ Àÿâπ°Ÿâ·ª≈ß ¿“æ§ß‡À≈◊Õ ≥ «—π∑’Ë 31 ∏—𫓧¡ 2543 ·≈– 2542 ¡’®”π«π‡ß‘π 24.02 ≈â“π¥Õ≈≈“√å À√—∞ (605.25 ≈â“π∫“∑) ‚¥¬∫√‘…—∑¡’π‚¬∫“¬µ—Èß ”√Õ߇º◊ËÕ°“√‰∂à∂ÕπÀÿâπ °Ÿâ·ª≈ß ¿“æ ”À√—∫Àÿâπ°Ÿâ·ª≈ß ¿“æ∑’˧߇À≈◊ÕÕ¬Ÿà∑—Èß®”π«π ·≈–· ¥ß√«¡‰«â„πÀÿâπ°Ÿâ·ª≈ß ¿“æ ”√Õ߇º◊ËÕ°“√‰∂à∂ÕπÀÿâπ°Ÿâ·ª≈ß ¿“æ ≥ «—π∑’Ë 31 ∏—𫓧¡ 2543 ·≈– 2542 ¡’®”π«π ‡ß‘πª√–¡“≥ 640.46 ≈â“π∫“∑ ·≈–®”π«π‡ß‘πª√–¡“≥ 476.14 ≈â“π∫“∑ µ“¡≈”¥—∫

°“√º‘¥π—¥‰∂à∂Õπ·≈–°“√º‘¥π—¥®à“¬™”√–¥Õ°‡∫’ȬÀÿâπ°Ÿâ·ª≈ß ¿“æ ∫√‘…—∑º‘¥π—¥‰∂à∂ÕπÀÿâπ°Ÿâ·ª≈ß ¿“æ à«π∑’˺Ÿâ∂◊ÕÀÿâπ°Ÿâ·ª≈ß ¿“愙⠑∑∏‘‡√’¬°„Àâ∫√‘…—∑‰∂à∂Õπ«—π∑’Ë 9 °—𬓬π 2541 πÕ°®“°π’È ∫√‘…—∑º‘¥π—¥®à“¬™”√–¥Õ°‡∫’ȬÀÿâπ°Ÿâ·ª≈ß ¿“æ ∑’˧√∫°”Àπ¥™”√–„π«—π∑’Ë 9 °—𬓬π 2541 2542 ·≈– 2543 ®”π«π‡ß‘π√«¡ 2.97 ≈â“π¥Õ≈≈“√å À√—∞ (125.68 ≈â“π∫“∑) ´÷Ëß®π∂÷ß«—π∑’Ë 31 ∏—𫓧¡ 2543 ¥Õ°‡∫’ȬÀÿâπ°Ÿâ ·ª≈ß ¿“æ §â“ß®à“¬¡’®”π«π∑—Èß ‘Èπ 3.28 ≈â“π¥Õ≈≈“√å À√—∞ (142.40 ≈â“π∫“∑) ªí®®ÿ∫—π∫√‘…—∑¬—ßÕ¬Ÿà√–À«à“߇®√®“°—∫ºŸâ∂◊ÕÀÿâπ°Ÿâ·ª≈ß ¿“æ‡æ◊ËÕª√—∫‚§√ß √â“ßÀπ’È ´÷Ë߬—߉¡à∑√“∫º≈°“√‡®√®“

°“√‡ª≈’ˬπ·ª≈ß≈—°…≥– ”§—≠¢ÕßÀÿâπ°Ÿâ·ª≈ß ¿“æ ∑’˪√–™ÿ¡ “¡—≠ºŸâ∂◊ÕÀÿâπ¢Õß∫√‘…—∑ ‡¡◊ËÕ«—π∑’Ë 28 ‡¡…“¬π 2543 ¡’¡µ‘‡ªìπ‡Õ°©—π∑åÕπÿ¡—µ‘„À⇪≈’ˬπ·ª≈ß≈—°…≥– ”§—≠¢ÕßÀÿâπ°Ÿâ·ª≈ß ¿“æ‡æ◊ËÕª√–‚¬™πå„π°“√ª√—∫‚§√ß √â“ß Àπ’È ∑—Èßπ’È°“√‡ª≈’ˬπ·ª≈ߥ—ß°≈à“«¢÷ÈπÕ¬Ÿà°—∫º≈°“√‡®√®“ª√—∫‚§√ß √â“ßÀπ’È

À¡“¬‡Àµÿ 18 - √“¬‰¥â√—∫≈à«ßÀπâ“ √“¬‰¥â√—∫≈à«ßÀπâ“ ≥ «—π∑’Ë 31 ∏—𫓧¡ ª√–°Õ∫¥â«¬

ß∫°“√‡ß‘π√«¡ 2543 (∫“∑) 2542 (∫“∑) ≈Ÿ°Àπ’餈ҫ◊ÈÕ∑’Ë¥‘π ≈Ÿ°Àπ’ȵ“¡ —≠≠“®–´◊ÈÕ®–¢“¬ À—° ‡ß‘π√—∫ºàÕπ™”√–®“°≈Ÿ°Àπ’È À—° √“¬‰¥â√Õµ—¥∫—≠™’ √“¬‰¥â√—∫≈à«ßÀπâ“

7,133,496,397.93 (7,127,284,595.93) (184,292,046.29) (178,080,244.29)

6,870,236,507.93 (6,863,904,226.93) (179,420,294.46) (173,088,013.46)

√“¬ß“πª √–®”ªï 254 3 ∫ √‘ …— ∑ ‡ À ¡ √ “ ™æ— ≤ π “ ∑’Ë ¥‘ π ®Ì “ °— ¥ ( ¡ À “ ™π )

ß∫°“√‡ß‘π‡©æ“–∫√‘…—∑ 2543 (∫“∑) 2542 (∫“∑) 111,087,500.00 (111,087,500.00) (1,829,778.89) (1,829,778.89)

17,857,500.00 (17,857,500.00) (1,117,645.06) (1,117,645.06)


Hemaraj Land and Development Public Company Limited and Eastern Industrial Estate Company Limited The Company and the subsidiary have accounted for sinking fund in accordance with the discussion with the Industrial Estate Authority of Thailand (“IEAT”) in respect of planing for resolving the joint operation agreements as described in Note 30 to the financial statements.

Eastern Seaboard Industrial Estate (Rayong) Company Limited The company has entered into the joint operation agreements with the IEAT dated September 4, 1996 for the Eastern Seaboard (Rayong) Industrial Estate development project and dated February 28, 1997 for the expansion area. According to the conditions of such agreements, the company was obliged to establish a fund by way of opening, and transferring a withdrawal right to the IEAT, a time deposit with a commercial bank in the name of the fund for maintaining and constructing utility systems in its industrial estate. All benefits arising are to be added to the fund.

NOTE 15 - GOODWILL Goodwill represents the excess of acquisition cost over net assets of investments in subsidiary companies at the date of acquisition in the amount of Baht 15,921,431.39, and is being amortised over a ten-year period as from September 1991.

NOTE 16 - LOAN UNDER DEBT RESTRUCTURING PROCESS Hemaraj Land and Development Public Company Limited As at December 31, 2000, loan under debt restructuring process represents long-term loan in the amount of Baht 130.82 million, which was previously restructured on March 31, 1999 with a financial institution that had subsequently been closed down in accordance with a notice of the Ministry of Finance. Subsequent to the above event, the Company has ceased the payments of interest payable. As a result, the whole amount of loan has been classified in accordance with the condition of the loan restructuring agreement as being immediately payable. As at December 31, 2000, interest payable is in the amount of Baht 86.51 million. The Company’s management are currently in the process of negotiating for debt restructuring once again.

NOTE 17 - CONVERTIBLE BONDS Hemaraj Land and Development Public Company Limited The US$ 60 million convertible bonds, issued on September 9, 1993, bear interest at the rate of 3.5 percentper annum, net of withholding tax, payable annually commencing on September 9, 1994, and will be redeemed on September 9, 2003. On September 10, 1993, a resolution was passed by the Board of Directors Meeting No.11/1993 k? approve the Company to manage funds from convertible bonds in the amount of Baht 1,512.18 million for developing land for commercial purposes and to record the interest from convertible bonds as a part of land development cost. Conversion and Option for Redemption As from December 9, 1993 up to August 9, 2003, each convertible bond may be converted into 135 fully paid ordinary shares of the Company. The convertible bonds may be redeemed, in whole or in part, by the Company as from September 9, 1996 at varying percentages of the principal amount from 109.28 percent to 116.50 percent. At the option of the bondholders, the Company must redeem such convertible bonds on September 9, 1998 at 116.50 percent of principal amount. Repurchase of Convertible Bonds During 1998 and 1997, an overseas subsidiary repurchased part of the Company’s convertible bonds. According to the Bond prospectus, the repurchased convertible bonds should be cancelled forthwith. As at December 31, 2000 and 1999, repurchased convertible bonds were in the approximate amounts of US$ 30.34 million, which were shown as loan from repurchase of convertible bonds. Remaining Convertible Bonds and Provision for Convertible Bond Redemption As at December 31, 2000 and 1999, the remaining convertible bonds were in the amount of US$ 24.02 million (Baht 605.25 million). The Company has based the provision for redemption of the remaining convertible bonds. As at December 31, 2000 and 1999, the Company had reserved provision for convertible bond redemption in the approximate amounts of Baht 640.46 million and Baht 476.14 million, respectively, and included these amounts within convertible bonds. Default in Convertible Bond Redemption and Payment of Interest The Company failed to redeem the convertible bonds which the bondholders sought redemption in accordance with their rights on September 9, 1998, and failed to meet payments of interest on convertible bonds which were due on September 9, 2000, 1999 and 1998 in the total amount of US$ 2.97 million (Baht 125.68 million). As at December 31, 2000, accrued interest on convertible bonds totaled US$ 3.28 million (Baht 142.40 million). To date, the Company’s management have been in the process of negotiation to restructure debts for which the results have not yet been determined. Change in Condition of Convertible Bonds On April 28, 2000, the resolution was passed by the Annual General Meeting of Shareholders giving approval for the Company to change some conditions of convertible bonds for convenience of debt restructuring, based on the result of negotiation for debt restructuring.

NOTE 18 - INCOME RECEIVED IN ADVANCE As at December 31, income received in advance consisted of:

Consolidated 2000 in Baht

1999 in Baht

The Company 2000 in Baht

1999 in Baht

Land sale contracts receivable Land sale contracts

7,133,496,397.93

6,870,236,507.93

111,087,500.00

17,857,500.00

Less Installments received

(7,127,284,595.93)

(6,863,904,226.93)

(111,087,500.00)

(17,857,500.00)

(184,292,046.29)

(179,420,294.46)

(1,829,778.89)

(1,117,645.06)

(178,080,244.29)

(173,088,013.46)

(1,829,778.89)

(1,117,645.06)

Less Deferred income Income Received in Advance

ANNUAL REPORT 2000 HEMARAJ LAND AND DEVELOPMENT PUBLIC COMPANY LIMITED

61


À¡“¬‡Àµÿ 19 - ‡ß‘π°Ÿâ¬◊¡®“°°√√¡°“√·≈–∫ÿ§§≈∑’ˇ°’ˬ«¢âÕß°—π ∫√‘…—∑ Õ’ ‡∑‘√åπ´’∫Õ√å¥Õ‘π¥— ‡µ√’¬≈‡Õ ‡µ∑ (√–¬Õß) ®”°—¥ ‡ß‘π°Ÿâ¬◊¡®“°°√√¡°“√·≈–∫ÿ§§≈∑’ˇ°’ˬ«¢âÕß°—π ≥ «—π∑’Ë 31 ∏—𫓧¡ 2543 ª√–°Õ∫¥â«¬

«ß‡ß‘π √–¬–‡«≈“ (≈â“π∫“∑) °“√„Àâ ‘π‡™◊ÕË ™”√–∑ÿ°ß«¥ ®”π«πß«¥ °. ‡ß‘π°Ÿâ¬◊¡ ®“°°√√¡°“√ „π√Ÿªµ—Ϋ —≠≠“„™â‡ß‘π ª≈Õ¥™”√–§◊π‡ß‘πµâπ 1 ªï ¢. ‡ß‘π°Ÿâ¬◊¡®“°ºŸâ∂◊ÕÀÿâπ¢Õß∫√‘…—∑ 2 √“¬ „π√Ÿªµ—Ϋ —≠≠“„™â‡ß‘π ª≈Õ¥™”√–§◊π‡ß‘πµâπ 1 ªï √«¡

惻®‘°“¬π 2543 ∂÷ß 80.00 ‡¡…“¬π 2546 3 ‡¥◊Õπ 惻®‘°“¬π 2543 ∂÷ß 110.00 ‡¡…“¬π 2546 3 ‡¥◊Õπ 190.00

4

4

‡ß◊ËÕπ‰¢°“√°Ÿâ¬◊¡ °“√®à“¬™”√–‡ß‘πµâπ ®”π«π‡ß‘π∑’˵âÕß™”√– 3 ß«¥·√° ß«¥ ÿ¥∑⓬ ß«¥≈– ‡∑à“Ê °—π ‚¥¬¡’®”π«π‡ß‘π√«¡°—π ª√–¡“≥ 25% ¢Õ߇ߑπµâπ¢Õßµ—Ϋ·µà≈–©∫—∫ ®”π«π∑’ˇÀ≈◊Õ ‡√‘Ë¡™”√–π—∫·µàæâπ√–¬–ª≈Õ¥™”√–§◊π‡ß‘πµâπ ®“° 3 ß«¥·√° ß«¥≈– ‡∑à“Ê °—π ‚¥¬¡’®”π«π‡ß‘π√«¡°—π ª√–¡“≥ 25% ¢Õ߇ߑπµâπ¢Õßµ—Ϋ·µà≈–©∫—∫ ®”π«π∑’ˇÀ≈◊Õ ‡√‘Ë¡™”√–π—∫·µàæâπ√–¬–ª≈Õ¥™”√–§◊π‡ß‘πµâπ ®“° 3 ß«¥·√°

‡ß‘πµâπ °“√®à“¬™”√–¥Õ°‡∫’Ȭ §ß‡À≈◊Õ ∑ÿ°ß«¥ Õ—µ√“µàÕªï (≈â“π∫“∑) (%) MLR+1 ∏𓧓√° ‘°√‰∑¬ ‘Èπ‡¥◊Õπ ®”°—¥ (¡À“™π) 24.00 MLR+1 ∏𓧓√° ‘°√‰∑¬ ‘Èπ‡¥◊Õπ ®”°—¥ (¡À“™π) 39.00 63.00

∫√‘…—∑°Ÿâ¬◊¡‡ß‘π®“°°√√¡°“√·≈–ºŸâ∂◊ÕÀÿâπ‡æ◊ËÕ„™â„π°“√°àÕ √â“ß‚√ßß“πÕÿµ “À°√√¡¢π“¥‡≈Á°·≈–¢π“¥°≈“ß ‡æ◊ËÕ„Àâ‡™à“·≈–¢“¬ ‡ß‘π°Ÿâ¬◊¡¥—ß°≈à“«¡’∑’Ë¥‘π·≈–Õ“§“√‚√ßß“π∫“ß à«π ‡ªìπÀ≈—°ª√–°—π

À¡“¬‡Àµÿ 20 - Àπ’È ‘π√–¬–¬“« Àπ’È ‘π√–¬–¬“« ≥ «—π∑’Ë 31 ∏—𫓧¡ ª√–°Õ∫¥â«¬ (Àπ૬ ≈â“π∫“∑) ‡ß◊ËÕπ‰¢°“√°Ÿâ¬◊¡ªí®®ÿ∫—π ‡ß‘πµâπ§ß‡À≈◊Õ «ß‡ß‘π √–¬–‡«≈“ °“√®à“¬™”√–‡ß‘πµâπ °“√®à“¬™”√–¥Õ°‡∫’Ȭ ß∫°“√‡ß‘π√«¡ ß∫°“√‡ß‘π‡©æ“–¢Õß∫√‘…∑— (≈â“π∫“∑) °“√„Àâ ‘π‡™◊ËÕ ß«¥≈– ∑ÿ°ß«¥ ®”π«πß«¥ ∑ÿ°ß«¥ Õ—µ√“µàÕªï 2543 2542 2543 2542 (≈â“π∫“∑) (%)

62

∫√‘…—∑ ‡À¡√“™æ—≤π“∑’Ë¥‘π ®”°—¥ (¡À“™π) ‡ß‘π°Ÿâ¬◊¡®“°∏𓧓√æ“≥‘™¬å„πª√–‡∑» 2 ·Ààß ·≈– ∂“∫—π°“√‡ß‘π„πª√–‡∑» 3 ·Ààß °. ‡ß‘π°Ÿâ¬◊¡ «ß‡ß‘π 1,200 ≈â“π∫“∑ °”Àπ¥™”√–§◊π¿“¬„π 3 ªï π—∫µ—Èß·µà«—π∑’Ë 28 °—𬓬π 2537 ºàÕπ™”√–§◊π‡¡◊ËÕ¡’°“√ª≈Õ¥ ®”πÕß‚©π¥∑’Ë¥‘π„πÕ—µ√“√âÕ¬≈– 60 ¢Õß√“§“¢“¬∑’Ë¥‘πÕ—µ√“ ¥Õ°‡∫’Ȭ MLR+1% µàÕªï µàÕ¡“«—π∑’Ë 30 °—𬓬π 2541 ∫√‘…—∑‰¥â‡®√®“ª√—∫‚§√ß √â“ßÀπ’ȇªìπ«ß‡ß‘π ‘π‡™◊ËÕ 228.25 ≈â“π∫“∑ ‚¥¬¢¬“¬√–¬–‡«≈“™”√–§◊πÕ’° 4 ªï §√∫°”Àπ¥ ™”√–§◊π«—π∑’Ë 28 °—𬓬π 2544 ¿“¬„µâ‡ß◊ËÕπ‰¢°“√ºàÕπ™”√– ‡¥‘¡ ¥Õ°‡∫’Ȭ®à“¬™”√–∑ÿ°‡¥◊ÕπÕ—µ√“¥Õ°‡∫’Ȭ MLR µàÕªï µàÕ¡“«—π∑’Ë 28 °—𬓬π 2543 ∫√‘…—∑‰¥â‡®√®“ª√—∫‚§√ß √â“ß 107.55 Àπ’ȇߑπ°Ÿâ¬◊¡¥—ß°≈à“«Õ’°§√—Èß ¢. ‡ß‘π°Ÿâ¬◊¡®“°°“√ª√—∫‚§√ß √â“ßÀπ’ȇ¡◊ËÕ«—π∑’Ë 30 °—𬓬π 2541 ‡ª≈’Ë¬π®“°‡ß‘π°Ÿâ¬◊¡„π√Ÿªµ—Ϋ —≠≠“„™â‡ß‘π‡ªìπ‡ß‘π°Ÿâ¬◊¡√–¬–¬“« «ß‡ß‘π 297 ≈â“π∫“∑ ª≈Õ¥™”√–§◊π‡ß‘πµâπ 18 ‡¥◊Õπ °”Àπ¥™”√– §◊π¿“¬„π‡¥◊Õπ°—𬓬π 2546 ‚¥¬ºàÕπ™”√–∑ÿ°ß«¥ 3 ‡¥◊Õπ ®”π«π 14 ß«¥ ‡√‘Ë¡ß«¥·√° ¡‘∂ÿπ“¬π 2543 ¥Õ°‡∫’Ȭ®à“¬ ™”√–∑ÿ°‡¥◊Õπ Õ—µ√“¥Õ°‡∫’Ȭ MLR µàÕªï µàÕ¡“«—π∑’Ë 28 °—𬓬π 2543 ∫√‘…—∑‰¥â‡®√®“ª√—∫‚§√ß √â“ßÀπ’È ‡ß‘π°Ÿâ¬◊¡¥—ß°≈à“« Õ’°§√—Èß 297.00 §. ‡ß‘π°Ÿâ¬◊¡®”π«π‡ß‘π 150 ≈â“π∫“∑ °”Àπ¥™”√–§◊π¿“¬„π 3 ªï π—∫·µàªï 2539 ºàÕπ™”√–§◊π 3 ‡¥◊ÕπµàÕß«¥√«¡ 12 ß«¥ „π®”π«π‡ß‘π∑’ˇ∑à“°—π Õ—µ√“¥Õ°‡∫’Ȭ MLR+1% µàÕªï µàÕ¡“«—π∑’Ë 14 ∏—𫓧¡ 2541 ∫√‘…—∑‰¥â‡®√®“ª√—∫‚§√ß √â“ß Àπ’ȇߑπ°Ÿâ¬◊¡¥—ß°≈à“«

28 °—𬓬π 2543 ‡¡◊ËÕ¡’°“√ª≈Õ¥®”πÕß‚©π¥∑’Ë¥‘π„π ∂÷ß Õ—µ√“√âÕ¬≈– 65 ¢Õß√“§“¢“¬∑’Ë¥‘π ·≈–ºàÕπ™”√–§◊π„πÕ—µ√“ 30 ∏—𫓧¡ 2548 ¢—ÈπµË”µàÕªï µ“¡∑’Ë√–∫ÿ„π —≠≠“ ‡√‘Ë¡µâπ„πªï 2544 ‘Èπ‡¥◊Õπ

MLR

107.55

99.41

107.55

99.41

28 °—𬓬π 2543 ‡¡◊ËÕ¡’°“√ª≈Õ¥®”πÕß‚©π¥∑’Ë¥‘π „πÕ—µ√“√âÕ¬≈–65 ¢Õß√“§“¢“¬∑’Ë¥‘π ∂÷ß ·≈–ºàÕπ™”√–§◊π„πÕ—µ√“ 30 ∏—𫓧¡ 2548 ¢—ÈπµË”µàÕªï µ“¡∑’Ë√–∫ÿ„π —≠≠“ ‡√‘Ë¡µâπ„πªï 2544 ‘Èπ‡¥◊Õπ

MLR

297.00

297.00

297.00

297.00

MLR

75.00

75.00

75.00

75.00

14 ∏—𫓧¡ 2541 10.00 ∂÷ß ‡√‘Ë¡µâπ 75.00

14 ∏—𫓧¡ 2546 ∏—𫓧¡2544 3 ‡¥◊Õπ

8 ß«¥

‘Èπ‡¥◊Õπ

√“¬ß“πª √–®”ªï 254 3 ∫ √‘ …— ∑ ‡ À ¡ √ “ ™æ— ≤ π “ ∑’Ë ¥‘ π ®Ì “ °— ¥ ( ¡ À “ ™π )


NOTE 19 - LOANS FROM DIRECTORS AND SHAREHOLDERS Eastern Seaboard Industrial Estate (Rayong) Company Limited As at December 31, 2000, loans from directors and shareholders consisted of: Conditions Credit Line

Credit

(Million

Period

Total Term

Baht)

Principal

Principal Repayment

Install-

Interest Payment Amounts

ments

First 3 periods

Period

Rate

Last Period

Baht)

(%)

- Loan from directors in term

November, 2000

Approximately 25% of principal of each

the remaining

MLR+1% of

of promissory note with

to

promissory note will be equally repaid

of the

Thai Farmers

grace period of 1 year

80.00

- Loan from 2 shareholders

April, 2003

Quarterly

4

November, 2000

in term of promissory note

to

with grace period of 1 year

110.00

April, 2003

Quarterly

4

for each period after grace period

first 3 periods

Approximately 25% of principal of each

the remaining

promissory note will be equally repaid

of the

for each period after grace period

first 3 periods

(Million

Monthly

Bank Plc.

24.00

MLR+1% of Thai Farmers Monthly

Bank Plc.

39.00

63.00

Total Loans from Directors and Shareholders 190.00

The company obtained loans from its directors and shareholders for financing the construction of mini and micro factory for sale and rent. Part of land and factory has been mortgaged as collateral for such loans.

NOTE 20 - LONG-TERM LIABILITIES As at December 31, long-term liabilities consisted of: (Amounts:Million Baht) Credit Line (Million Baht)

Credit Period

Current Repayment Condition Principal Repayment Installment Term Total Amount Installments (Million Baht)

Interest Payment Term Rate (%)

Balances Consolidated The Company 2000 1999 2000 1999

Hemaraj Land and Development Public Company Limited

63

Loans from 2 local banks and 3 local finance companies 1) Loan with credit line of Baht 1,200 million, to be repaid within 3 years as from September 28, 1994. Payment, when no mortgage, is at the rate of 60% of transferred land price. The interest rate is MLR+1% per annum. According to the results of debt restructuring on September 30, 1998, the credit line is changed to Baht 228.25 million and extended to be repaid in 4 years within

Payment is made, when no mortgage,

September 28, 2001. Payment is made under the old policy.

at the rate of 65% of the transferred

The interest rate is MLR per annum, payable monthly.

September 28, 2000 land price and at the minimum annual

Subsequently, on September 28, 2000 the latest debt restructuring negotiation is reached.

to 107.55

rate as specified in the agreement,

December 30, 2005 commencing in 2001

Monthly

MLR

107.55

99.41

107.55

99.41

Monthly

MLR

297.00

297.00

297.00

297.00

Monthly

MLR

75.00

75.00

75.00

75.00

2) Loan with credit line of Baht 297 million and grace period of 18 months, which changed from promissory note from debt restructuring on September 30, 1998, to be repaid within 14 quarters from June, 2000 to September, 2003.

Payment is made, when no mortgage,

The interest rate is MLR per annum, payable monthly.

at the rate of 65% of the transferred

Subsequently, on September 28, 2000 the latest debt

September 28, 2000 land price and at the minimum annual

restructuring negotiation is reached.

to 297.00

rate as specified in the agreement,

December 30, 2005 commencing in 2001

3) Loan in the amount of Baht 150 million, to be repaid within 12 quarters, in 3 years from 1996. The interest rate is MLR+1% per annum.

December 14, 1998

10.00

to

Commencing

Subsequently, on December 14, 1998, the latest debt restructuring negotiation is reached.

in December, 75.00

December 14, 2003

2001

Quarterly

8

ANNUAL REPORT 2000 HEMARAJ LAND AND DEVELOPMENT PUBLIC COMPANY LIMITED


(Àπ૬ ≈â“π∫“∑) ‡ß◊ËÕπ‰¢°“√°Ÿâ¬◊¡ªí®®ÿ∫—π ‡ß‘πµâπ§ß‡À≈◊Õ «ß‡ß‘π √–¬–‡«≈“ °“√®à“¬™”√–‡ß‘πµâπ °“√®à“¬™”√–¥Õ°‡∫’Ȭ ß∫°“√‡ß‘π√«¡ß∫°“√‡ß‘π‡©æ“–¢Õß∫√‘…—∑ (≈â“π∫“∑) °“√„Àâ ‘π‡™◊ËÕ ß«¥≈– ∑ÿ°ß«¥ ®”π«πß«¥ ∑ÿ°ß«¥ Õ—µ√“µàÕªï 2543 2542 2543 2542 (≈â“π∫“∑) (%) ß. ‡ß‘π°Ÿâ¬◊¡®“°°“√ª√—∫‚§√ß √â“ßÀπ’ȇ¡◊ËÕ«—π∑’Ë 14 ∏—𫓧¡ 2541 ‡ª≈’Ë¬π®“°‡ß‘π°Ÿâ¬◊¡„π√Ÿªµ—Ϋ —≠≠“„™â‡ß‘π‡ªìπ‡ß‘π°Ÿâ¬◊¡√–¬– ¬“««ß‡ß‘π 100 ≈â“π∫“∑ ª≈Õ¥™”√–§◊π‡ß‘πµâπ 36 ‡¥◊Õπ ‡√‘Ë¡ß«¥·√°«—π∑’Ë 14 ∏—𫓧¡ 2544

100.00

®. ‡ß‘π°Ÿâ¬◊¡®”π«π‡ß‘π 110 ≈â“π∫“∑ °”Àπ¥™”√–§◊π¿“¬„π 20 ‡¥◊Õπ π—∫µ—Èß·µà«—π∑’Ë 13 °ÿ¡¿“æ—π∏å 2539 Õ—µ√“¥Õ°‡∫’Ȭ MLR+0.5% µàÕªï ‡¡◊ËÕ«—π∑’Ë 24 ¡‘∂ÿπ“¬π 2541 ∫√‘…—∑‰¥â‡®√®“ª√—∫‚§√ß √â“ßÀπ’È ‚¥¬¢Õ¢¬“¬√–¬–‡«≈“™”√–§◊π∂÷ß«—π∑’Ë 20 ∏—𫓧¡ 2541 ·≈–Õ—µ√“¥Õ°‡∫’Ȭ‡ªìπ MLR µàÕªï µàÕ¡“«—π∑’Ë 31 ¡’π“§¡ 2542 ∫√‘…—∑‰¥â‡®√®“ª√—∫‚§√ß √â“ßÀπ’È‚¥¬ ‚Õπ‡ß‘πµâπµ“¡¿“√–°“√Õ“«—≈µ—Ϋ —≠≠“„™â‡ß‘π®”π«π‡ß‘π 20.82 ≈â“π∫“∑ ‡ªìπ‡ß‘π°Ÿâ¬◊¡ √«¡‡ªìπ‡ß‘π°Ÿâ¬◊¡∑—Èß ‘Èπ ®”π«π‡ß‘π 130.82 ≈â“π∫“∑ ‡√‘Ë¡™”√–§◊π‡ß‘πµâπß«¥·√°«—π∑’Ë 31 ¡°√“§¡ 2544 130.82

14 ∏—𫓧¡ 2541 ∂÷ß 14 ∏—𫓧¡ 2546 12.50

3 ‡¥◊Õπ

8 ß«¥

31 ¡’π“§¡ 2542 ∂÷ß ‰¡àµË”°«à“ 28 ∏—𫓧¡ 2544 11.00 1 ‡¥◊Õπ 12 ß«¥

©. ‡ß‘π°Ÿâ¬◊¡µ“¡ —≠≠“ª≈¥Àπ’È‚¥¬¡’‡ß◊ËÕπ‰¢≈ß«—π∑’Ë 31 °√°Æ“§¡ 2543 ®“°‡ß‘πµâπ‡¥‘¡®”π«π‡ß‘π 172 ≈â“π∫“∑ °”Àπ¥™”√–§◊π∑—Èß ‘Èπ ®”π«π‡ß‘π 86.93 ≈â“π∫“∑ ‚¥¬™”√–‡¡◊ËÕ‡√‘Ë¡µâπ —≠≠“®”π«π‡ß‘π 12.62 ≈â“π∫“∑ à«π∑’ˇÀ≈◊Õ®”π«π‡ß‘π 74.31 ≈â“π∫“∑ 31 °√°Æ“§¡ 2543 °”Àπ¥™”√–§◊πµ“¡∑’ˉ¥â·· ¥ß‰«â„π‡ß◊ËÕπ‰¢°“√°Ÿâ¬◊¡ ∂÷ß ‰¡àµË”°«à“ ªí®®ÿ∫—π ‡√‘Ë¡ß«¥·√°«—π∑’Ë 31 °√°Æ“§¡ 2543 172.00 31 ∏—𫓧¡ 2545 2.87 1 ‡¥◊Õπ 30 ß«¥ √«¡ 882.37

‘Èπ‡¥◊Õπ

MLR

100.00

100.00

100.00

100.00

MLR+1 ∂÷ß ‘Èπ‡¥◊Õπ MLR+1.5 130.82

130.82

130.82

130.82

‘Èπ‡¥◊Õπ

11.75

146.21 856.58

702.23

146.21 856.58

702.23

30 ‘ßÀ“§¡ 2543 ‡¡◊ËÕ¡’°“√ª≈Õ¥®”πÕß‚©π¥∑’Ë¥‘π„π ∂÷ß Õ—µ√“√âÕ¬≈–70 ¢Õß√“§“¢“¬∑’Ë¥‘π ·≈–ºàÕπ™”√–§◊π„πÕ—µ√“¢—ÈπµË”µàÕªï 30 ∏—𫓧¡ 2546 µ“¡∑’Ë√–∫ÿ„π —≠≠“ ‡√‘Ë¡„π µâπªï 2544 ‘Èπ‡¥◊Õπ

MLR

93.00 93.00

93.00 93.00

-

-

¡’π“§¡ 2543 50 % ¢Õß√“§“µ“¡ —≠≠“´◊ÈÕ ∂÷ß ¢“¬∑’¥Ë ‘π„π‚§√ß°“√‡¡◊ËÕ¡’°“√‚Õπ ¡’π“§¡ 2546 °√√¡ ‘∑∏‘Ï∑’Ë¥‘π ·≈– à«π∑’ˇÀ≈◊Õ™”√– §◊π¿“¬„π‡¥◊Õπ¡’π“§¡ 2546 ‘Èπ‡¥◊Õπ

MLR

412.66

430.57

-

-

°√°Æ“§¡ 2543 50 % ¢Õß√“§“µ“¡ —≠≠“´◊ÈÕ¢“¬ ∂÷ß ∑’Ë¥π‘ „π∂÷ß‚§√ß°“√‡¡◊ËÕ¡’°“√‚Õπ °√°Æ“§¡ 2544 °√√¡ ‘∑∏‘Ï∑’Ë¥‘π ·≈– à«π∑’ˇÀ≈◊Õ™”√– §◊π¿“¬„π‡¥◊Õπ°√°Æ“§¡ 2544 ‘Èπ‡¥◊Õπ

MLR

90.36 503.02

151.87 582.44

-

-

64 ∫√‘…—∑ Õ’ ‡∑‘√åπÕ‘π¥— ‡µ√’¬≈‡Õ ‡µ∑ ®”°—¥ ‡ß‘π°Ÿâ¬◊¡®“°°“√ª√—∫‚§√ß √â“ßÀπ’È°—∫∏𓧓√æ“≥‘™¬å„πª√–‡∑» ·ÀàßÀπ÷Ë߇¡◊ËÕ«—π∑’Ë 30 °—𬓬π 2541 ‰¥â‡ª≈’Ë¬π®“°‡ß‘π°Ÿâ¬◊¡„π√Ÿª µ—Ϋ —≠≠“„™â‡ß‘π‡ªìπ‡ß‘π°Ÿâ¬◊¡√–¬–¬“««ß‡ß‘π 93 ≈â“π∫“∑ ª≈Õ¥™”√–§◊π‡ß‘πµâπ 18 ‡¥◊Õπ °”Àπ¥™”√–§◊π¿“¬„π‡¥◊Õπ°—𬓬π 2544 ‚¥¬ºàÕπ™”√–∑ÿ°ß«¥ 3 ‡¥◊Õπ ®”π«π 6 ß«¥ ‡√‘Ë¡ß«¥·√° ¡‘∂ÿπ“¬π 2543 ¥Õ°‡∫’Ȭ®à“¬™”√–∑ÿ°‡¥◊Õπ Õ—µ√“¥Õ°‡∫’Ȭ MLR µàÕªïµàÕ¡“«—π∑’Ë 30 ‘ßÀ“§¡ 2543 ∫√‘…—∑‰¥â‡®√®“ª√—∫‚§√ß √â“ßÀπ’ȇߑπ°Ÿâ¬◊¡¥—ß°≈à“«Õ’°§√—Èß √«¡

93.00 93.00

∫√‘…—∑ Õ’ ‡∑‘√åπ´’∫Õ√å¥Õ‘π¥— ‡µ√’¬≈‡Õ ‡µ∑ (√–¬Õß) ®”°—¥ ‡ß‘π°Ÿâ¬◊¡®“°∏𓧓√æ“≥‘™¬å„πª√–‡∑» 2 ·Ààß ª√–°Õ∫¥â«¬ °. ‡ß‘π°Ÿâ¬◊¡«ß‡ß‘π 550 ≈â“π∫“∑ °”Àπ¥™”√–§◊π¿“¬„π‡¥◊Õπ¡’π“§¡ 2543 ´÷ËßµàÕ¡“∫√‘…—∑‰¥â ¢Õ¢¬“¬√–¬–‡«≈“™”√–§◊π‡ªìπ¿“¬„𠇥◊Õπ¡’π“§¡ 2544 ·≈–¢Õ¢¬“¬√–¬–‡«≈“™”√–§◊πÕ’°§√—È߇ªìπ ¿“¬„π‡¥◊Õπ¡’π“§¡ 2546 550.00 ¢. ‡ß‘π°Ÿâ¬◊¡®”π«π‡ß‘π 230 ≈â“π∫“∑ °”Àπ¥™”√–§◊π¿“¬„π‡¥◊Õπ °√°Æ“§¡ 2543 ´÷ËßµàÕ¡“∫√‘…—∑‰¥â ¢Õ¢¬“¬√–¬–‡«≈“™”√–§◊𠇪ìπ¿“¬„π‡¥◊Õπ°√°Æ“§¡ 2544 √«¡

230.00 780.00

√“¬ß“πª √–®”ªï 254 3 ∫ √‘ …— ∑ ‡ À ¡ √ “ ™æ— ≤ π “ ∑’Ë ¥‘ π ®Ì “ °— ¥ ( ¡ À “ ™π )


(Amounts:Million Baht) Credit Line (Million Baht)

Credit Period

Current Repayment Condition Principal Repayment Installment Term Total Amount Installments (Million Baht)

Interest Payment Term Rate (%)

Balances Consolidated The Company 2000 1999 2000 1999

4) Loan with credit line of Baht 100 million and grace period of 36 months, which was changed from promissory

December 14, 1998

note from debt restructuring on December 14, 1998. The first installment due on December 14, 2001.

To 100.00

December 14, 2003

12.50

Quarterly

8

Monthly

MLR

100.00

100.00

100.00

100.00

Monthly

12

Monthly

MLR+1 to 1.5

130.82

130.82

130.82

130.82

Monthly

30

Monthly

11.75

5) Loan in the amount of Baht 110 million, to be repaid within 20 months as from February 13, 1996. The interest rate is MLR+0.5% per annum. According to the results of debt restructuring on June 24, 1998, the principal is extended to be repaid on December 20, 1998 and the interest rate is changed to MLR per annum. Subsequently, according to the results of debt restructuring on March 31, 1999, the principal is changed to Baht 130.82 million, of which Baht 20.82 million changed from

March 31, 1999

liability arising from guarantee of promissory note. . The first installment due on January 31, 2001.

130.82

To

Minimum

December 28, 2001

11.00

6) Loan under the Conditional Debt Release Agreement dated July 31, 2000, the original principal of Baht 172 million is to be repaid totaling Baht 86.93 million, of which Baht 12.62 million was repaid at beginning of the agreement. The remaining

July 31, 2000

Baht 74.31 million is to be repaid as described in current

To

Minimum

December 31, 2002

2.87

repayment condition. The first installment due on July 31, 2000.

172.00

Total

882.37

146.21

-

146.21

-

856.58

702.23

856.58

702.23

65

Eastern Industrial Estate Company Limited Loan from a local bank with credit line of Baht 93 million and grace period of 18 months, which was changed from promissory note from debt restructuring on September 30, 1998,

Payment is made, when no mortgage,

to be repaid within 6 quarters from June, 2000 to September, 2001.

at the rate of 70% of the transferred

The interest rate is MLR per annum, payable monthly.

August 30, 2000

Subsequently, on August 30, 2000 the latest debt restructuring negotiation is reached.

to 93.00

Total

land price and at the minimum annual rate as specified in the agreement,

December 30, 2003 commencing in 2001.

Monthly

MLR

93.00

93.00

93.00

-

-

93.00

93.00

-

-

412.66

430.57

-

-

90.36

151.87

-

-

503.02

582.44

-

-

Eastern Seaboard Industrial Estate (Rayong) Company Limited Loans from 2 local banks, consisted of: 1) Loan with credit line of Baht 550 million, repayable within

March, 2000

Repayable as titles are transferred at 50%

March, 2000, subsequently, extended to March, 2001.

to

of land contract price and the outstanding

Latest, the repayment term is extended to within 2003.

550.00

2) Loan in the amount of Baht 230 million, repayable within July, 2000. Subsequently, it was extended to July, 2001.

230.00

Total

780.00

March, 2003

amount repayable within March, 2003.

July, 2000

Repayable as titles are transferred at 50%

to

of land contract price and the outstanding

July, 2001

amount repayable within July, 2001.

Monthly

MLR

Monthly

MLR

ANNUAL REPORT 2000 HEMARAJ LAND AND DEVELOPMENT PUBLIC COMPANY LIMITED


(Àπ૬ ≈â“π∫“∑) ‡ß◊ËÕπ‰¢°“√°Ÿâ¬◊¡ªí®®ÿ∫—π ‡ß‘πµâπ§ß‡À≈◊Õ «ß‡ß‘π √–¬–‡«≈“ °“√®à“¬™”√–‡ß‘πµâπ °“√®à“¬™”√–¥Õ°‡∫’Ȭ ß∫°“√‡ß‘π√«¡ß∫°“√‡ß‘π‡©æ“–¢Õß∫√‘…—∑ (≈â“π∫“∑) °“√„Àâ ‘π‡™◊ËÕ ß«¥≈– ∑ÿ°ß«¥ ®”π«πß«¥ ∑ÿ°ß«¥ Õ—µ√“µàÕªï 2543 2542 2543 2542 (≈â“π∫“∑) (%) ∫√‘…—∑ Õ’ ‡∑‘√åπ ‰ææå‰≈πå ‡´Õ√å«‘ ‡´ ®”°—¥ ‡ß‘π°Ÿâ¬◊¡®“°∫√‘…—∑‡ß‘π∑ÿπ·ÀàßÀπ÷Ëß «ß‡ß‘π 50 ≈â“π∫“∑ °”Àπ¥ ™”√–§◊π¿“¬„π«—π∑’Ë 31 ¡’π“§¡ 2547 ‚¥¬ºàÕπ™”√–‡ªìπ√“¬‡¥◊Õπ ®”π«π 72 ß«¥‡√‘Ë¡ß«¥·√°«—π∑’Ë 30 ‡¡…“¬π 2541 ¥Õ°‡∫’Ȭ®à“¬™”√– ∑ÿ°‡¥◊Õπ Õ—µ√“¥Õ°‡∫’Ȭ MLR+1% µàÕªï‡ß‘π°Ÿâ¬◊¡¥—ß°≈à“«∂Ÿ°π”ÕÕ° ª√–¡Ÿ≈‚¥¬ ª√ . ´÷ËßµàÕ¡“‡¡◊ËÕ«—π∑’Ë 31 °√°Æ“§¡ 2543 ∫√‘…—∑ ∑” —≠≠“ª≈¥Àπ’È‚¥¬¡’‡ß◊ËÕπ‰¢°—∫°Õß∑ÿπ√«¡·ÀàßÀπ÷Ë߇ߑπµâπ‡¥‘¡ °”Àπ¥™”√–§◊π∑—Èß ‘Èπ®”π«π‡ß‘π 20.57 ≈â“π∫“∑ ‚¥¬™”√–‡¡◊ËÕ‡√‘Ë¡µâπ —≠≠“®”π«π‡ß‘π 2.90 ≈â“π∫“∑ à«π∑’ˇÀ≈◊Õ®”π«π‡ß‘π 17.67 31 °√°Æ“§¡ 2543 ≈â“π∫“∑ °”Àπ¥™”√–§◊πµ“¡∑’ˉ¥â· ¥ß‰«â„π‡ß◊ËÕπ‰¢°“√°Ÿâ¬◊¡ªí®®ÿ∫—π ∂÷ß ‰¡àµË”°«à“ ‡√‘Ë¡ß«¥·√°«—π∑’Ë 31 °√°Æ“§¡ 2543 50.00 31 ∏—𫓧¡ 2545 0.68 1 ‡¥◊Õπ 30 ß«¥ √«¡ 50.00 √«¡Àπ’È ‘π√–¬–¬“« 1,805.37 À—° à«π∑’ËÕ¬Ÿà√–À«à“ß°“√‡®√®“ª√—∫‚§√ß √â“ßÀπ’È À—° à«π¢ÕßÀπ’È ‘π√–¬–¬“«∑’Ë∂÷ß°”Àπ¥™”√–¿“¬„πÀπ÷Ëßªï· ¥ß‰«â¿“¬„µâÀπ’È ‘πÀ¡ÿπ‡«’¬π √«¡Àπ’È ‘π√–¬–¬“« ÿ∑∏‘

‘Èπ‡¥◊Õπ

11.75

30.71 30.71 1,483.31 (130.82) (177.49) 1,175.00

36.74 36.74 1,414.41 856.58 702.23 (167.56) (130.82) (130.82) (122.04) (71.29) (63.66) 1,124.81 654.47 507.75

Àπ’È ‘π¥—ß°≈à“«¢â“ßµâπ¡’À≈—°ª√–°—πµà“ßÊ °—π

∫√‘…—∑ ‡À¡√“™æ—≤π“∑’Ë¥‘π ®”°—¥ (¡À“™π)

66

°. Àπ’È ‘π√–¬–¬“«µ“¡ —≠≠“ª≈¥Àπ’È‚¥¬¡’‡ß◊ËÕπ‰¢ à«π∑’ˉ¥â√—∫¬°‡«âπ°“√®à“¬™”√–√«¡∑—Èߥհ‡∫’Ȭ§â“ß®à“¬∑’ˇ°’ˬ«¢âÕß®”π«π‡ß‘π 151.18 ≈â“π∫“∑ °”Àπ¥√—∫√Ÿâ‡ªìπ√“¬‰¥â „πß∫°”‰√¢“¥∑ÿπ∑—Èß®”π«π ‡¡◊ËÕºàÕπ™”√–Àπ’ȇ √Á® ‘Èπµ“¡ —≠≠“ ¢. Àπ’È ‘π√–¬–¬“«¢Õß∫√‘…—∑ ≥ «—π∑’Ë 31 ∏—𫓧¡ 2543 ∑’ËÕ¬Ÿà√–À«à“ß°“√ª√—∫‚§√ß √â“ßÀπ’È µ“¡∑’Ë°≈à“«‰«â„πÀ¡“¬‡Àµÿª√–°Õ∫ß∫°“√‡ß‘π∑’Ë 16 ‰¥â·°à ‡ß‘π°Ÿâ¬◊¡∑’˺‘¥π—¥ °“√®à“¬¥Õ°‡∫’Ȭ·≈–Õ¬Ÿà√–À«à“ß°“√‡®√®“ª√—∫‚§√ß √â“ßÀπ’È

∫√‘…—∑ Õ’ ‡∑‘√åπ ‰ææå‰≈πå ‡´Õ√å«‘ ‡´ ®”°—¥ Àπ’È ‘π√–¬–¬“«µ“¡ —≠≠“ª≈¥Àπ’È‚¥¬¡’‡ß◊ËÕπ‰¢ à«π∑’ˉ¥â√—∫¬°‡«âπ°“√®à“¬™”√–√«¡∑—Èߥհ‡∫’Ȭ§â“ß®à“¬∑’ˇ°’ˬ«¢âÕß ®”π«π‡ß‘π 32.17 ≈â“π∫“∑ °”Àπ¥√—∫√Ÿâ‡ªìπ√“¬‰¥â„πß∫ °”‰√¢“¥∑ÿπ∑—Èß®”π«π ‡¡◊ËÕºàÕπ™”√–Àπ’ȇ √Á® ‘Èπµ“¡ —≠≠“

À¡“¬‡Àµÿ 21 - Àÿâπ°Ÿâ™π‘¥¡’À≈—°ª√–°—π H-International (BVI) Company Limited ∑’˪√–™ÿ¡§≥–°√√¡°“√§√—Èß∑’Ë 5/2541 ‡¡◊ËÕ«—π∑’Ë 25 °—𬓬π 2541 ¡’¡µ‘„Àâ∫√‘…—∑ÕÕ°Àÿâπ°Ÿâ™π‘¥¡’À≈—°ª√–°—π 2 «ß‡ß‘π√«¡ 19.2 ≈â“π¥Õ≈≈“√å À√—∞ °—∫∏𓧓√æ“≥‘™¬å·Ààß Àπ÷ßË „πµà“ߪ√–‡∑» ´÷ßË ∂◊ÕÀÿπâ °Ÿ·â ª≈ß ¿“æ∫“ß à«π¢Õß∫√‘…∑— ‡À¡√“™æ—≤π“∑’¥Ë π‘ ®”°—¥ (¡À“™π) ‚¥¬·∫àßÕÕ°‡ªìπ«ß‡ß‘π 11.5 ≈â“π¥Õ≈≈“√å À√—∞ ·≈–«ß‡ß‘π 7.7 ≈â“π¥Õ≈≈“√å À√—∞ Õ—µ√“¥Õ°‡∫’¬È ( ÿ∑∏‘®“°¿“…’À—° ≥ ∑’Ë®à“¬) 1% ·≈– 5% µàÕªï µ“¡≈”¥—∫ °”Àπ¥™”√–∑ÿ°ß«¥ 3 ‡¥◊Õπ ‡√‘Ë¡ß«¥·√°«—π∑’Ë 31 ∏—𫓧¡ 2541 ‡ß‘πµâπ°”Àπ¥‰∂à∂Õπ¿“¬„πªï 2548 ‚¥¬°“√ºàÕπ™”√–§◊π∑ÿ°ß«¥ 6 ‡¥◊Õπ ®”π«π 8 ß«¥ ‡√‘Ë¡ß«¥·√°«—π∑’Ë 31 ¡’π“§¡ 2545 «—π∑’Ë 30 °—𬓬π 2541 ∫√‘…—∑ÕÕ°Àÿâπ°Ÿâ™π‘¥¡’À≈—°ª√–°—π«ß‡ß‘π 11.5 ≈â“π¥Õ≈≈“√å À√—∞ ‡æ◊ËÕ™”√–§à“´◊ÈÕÀÿâπ°Ÿâ·ª≈ß ¿“æ∑’ËÕÕ°‚¥¬∫√‘…—∑ ‡À¡√“™æ—≤π“∑’Ë¥‘π ®”°—¥ (¡À“™π) ®”π«π 7,700 Àÿâπ ¡Ÿ≈§à“ 7.70 ≈â“π¥Õ≈≈“√å À√—∞ ®“°∏𓧓√¥—ß°≈à“«„π√“§“ 8.47 ≈â“π¥Õ≈≈“√å À√—∞ ·≈–µàÕ¡“∫√‘…—∑‰¥âÕÕ°Àÿπâ °Ÿâ™π‘¥¡’À≈—°ª√–°—πÕ’°®”π«πÀπ÷Ë߫߇ߑπ 7.7 ≈â“π¥Õ≈≈“√å À√—∞ ‚¥¬‡ß‘π∑’ˉ¥â√—∫®–π”¡“„™â‡ªìπ‡ß‘π∑ÿπÀ¡ÿπ‡«’¬π„π∫√‘…—∑ π‚¬∫“¬µ—Èß ”√Õߺ≈µÕ∫·∑π®“°°“√ÕÕ°Àÿâπ°Ÿâ™π‘¥¡’À≈—°ª√–°—π ∫√‘…—∑¡’π‚¬∫“¬µ—Èß ”√Õߺ≈µÕ∫·∑π®“°°“√ÕÕ°Àÿâπ°Ÿâ™π‘¥¡’À≈—°ª√–°—π ‚¥¬§”π«≥µ“¡Õ“¬ÿÀÿâπ°Ÿâ™π‘¥¡’À≈—°ª√–°—π·≈–· ¥ß√«¡‰«â„πÀÿâπ°Ÿâ™π‘¥¡’À≈—°ª√–°—π ≥ «—π∑’Ë 31 ∏—𫓧¡ 2543 ·≈– 2542 ”√Õߺ≈µÕ∫·∑π®“°°“√ÕÕ°Àÿâπ°Ÿâ™π‘¥¡’À≈—°ª√–°—π¡’®”π«π‡ß‘π 1.42 ≈â“π¥Õ≈≈“√å À√—∞ (61.49 ≈â“π∫“∑) ·≈–®”π«π‡ß‘π 0.66 ≈â“π¥Õ≈≈“√å À√—∞ (24.92 ≈â“π∫“∑) µ“¡≈”¥—∫ À≈—°ª√–°—π ° ∫√‘…—∑ ‡À¡√“™æ—≤π“∑’Ë¥‘π ®”°—¥ (¡À“™π) ·≈–∫√‘…—∑„π‡§√◊ÕÕ’° 2 ·Ààß √à«¡§È”ª√–°—π°“√ÕÕ°Àÿâπ°Ÿâ™π‘¥¡’À≈—°ª√–°—π ‚¥¬¡’¢âÕºŸ°æ—π∑’˵âÕߪؑ∫—µ‘µ“¡‡ß◊ËÕπ‰¢ „π°“√ÕÕ°Àÿâπ°Ÿâ™π‘¥¡’À≈—°ª√–°—π ¢. ‡ß‘π≈ß∑ÿπ„πÀÿâπ “¡—≠¢Õß∫√‘…—∑„π‡§√◊Õ·ÀàßÀπ÷Ëß√«¡∑—Èß∑’Ë¥‘π∫“ß à«π¢Õß∫√‘…—∑¥—ß°≈à“«„™â‡ªìπÀ≈—°ª√–°—π„π°“√ ÕÕ°Àÿâπ°Ÿâ™π‘¥¡’À≈—°ª√–°—π ‡ß◊ËÕπ‰¢Õ◊Ëπ¢Õß°“√ÕÕ°Àÿâπ°Ÿâ™π‘¥¡’À≈—°ª√–°—π °. Àÿâπ°Ÿâ™π‘¥¡’À≈—°ª√–°—π‰¡à “¡“√∂π”‡¢â“®¥∑–‡∫’¬πÀ√◊Õ®”Àπà“¬„πµ≈“¥À≈—°∑√—æ¬åÀ√◊Õµ≈“¥´◊ÈÕ¢“¬À≈—°∑√—æ¬åÕ◊Ëπ„¥·≈–‰¡à “¡“√∂‚Õπ„Àâ∫ÿ§§≈„¥πÕ°®“°∫√‘…—∑ „π‡§√◊Õ¢ÕߺŸâ∂◊ÕÀÿâπ°Ÿâ™π‘¥¡’À≈—°ª√–°—π ¢. ∫√‘…—∑¡’ ‘∑∏‘‰∂à∂ÕπÀÿâπ°Ÿâ™π‘¥¡’À≈—°ª√–°—π∫“ß à«πÀ√◊Õ∑—ÈßÀ¡¥‰¥â°àÕπ§√∫°”Àπ¥ ·≈–¡’¿“√–µâÕ߉∂à∂ÕπÀÿâπ°Ÿâ™π‘¥¡’À≈—°ª√–°—π∫“ß à«π‡¡◊ËÕ¡’°“√¢“¬∑’Ë¥‘π∑’Ë„™â ‡ªìπÀ≈—°ª√–°—π √“§“‰∂à∂Õπ®–§”π«≥‚¥¬√«¡º≈µÕ∫·∑π„πÕ—µ√“ Yield 7% - 9% µàÕªï π—∫®“°«—π∑’ËÕÕ°Àÿâπ°Ÿâ™π‘¥¡’À≈—°ª√–°—π®π∂÷ß«—π∑’ˉ∂à∂Õπ

√“¬ß“πª √–®”ªï 254 3 ∫ √‘ …— ∑ ‡ À ¡ √ “ ™æ— ≤ π “ ∑’Ë ¥‘ π ®Ì “ °— ¥ ( ¡ À “ ™π )


(Amounts:Million Baht) Credit Line (Million Baht)

Credit Period

Current Repayment Condition Principal Repayment Installment Term Total Amount Installments (Million Baht)

Interest Payment Term Rate (%)

Balances Consolidated The Company 2000 1999 2000 1999

Eastern Pipeline Services Company Limited Loan from a finance company with credit line of Baht 50 million, to be repaid over 72 months from April 30, 1998 to March 31, 2004. The interest rate is MLR+1% per annum, payable monthly. The loan had been put up for sale by FRA. Subsequently, according to the Conditional Debt Release Agreement, which the Company entered into it with a Mutual Fund on July 31, 2000, the original principal is to be repaid totaling Baht 20.57 million, of which Baht 2.90 million was paid at beginning of the agreement. The remaining Baht 17.67

July 31, 2000

million is to be repaid as described in current repayment condition. The first installment due on July 31, 2000.

50.00

Total

to

Minimum

December 31, 2002

0.68

Monthly

30

Monthly

11.75

30.71

36.74

-

-

50.00

30.71

36.74

-

-

1,805.37

1,483.31

1,414.41

856.58

702.23

Less Portions under debt restructuring process

(130.82)

(167.56)

(130.82)

(130.82)

Less Current portions of long-term liabilities shown under current liabilities

(177.49)

(122.04)

(71.29)

(63.66)

1,175.00

1,124.81

654.47

507.75

Total Long-Term Liabilities

Long-Term Liabilities, net

The above liabilities are variously collateralised.

Hemaraj Land and Development Public Company Limited -

Portions of long-term loans under the Conditional Debt Release Agreement and related interest payable totaling Baht 151.18 million, which would be waived, are to be recognised as revenue in the statement of income upon the completion of debt repayments. As at December 31, 2000, long-term loans of the Company under debt restructuring process as described in Note 16 to the financial statements represent defaulted interest loan under the process of negotiating for debt restructuring.

Eastern Pipeline Services Company Limited Portions of long-term loan under the Conditional Debt Release Agreement and related interest payable totaling Baht 32.17 million, which would be waived, are to be recognised as revenue in the statement of income upon the completion of debt repayments.

NOTE 21 - GUARANTEED BONDS H-International (BVI) Company Limited On September 25, 1998, a resolution was passed by the Board of Directors Meeting No. 5/1998 to approve the company to issue, in two tranches, US$ 19.2 million Guaranteed Bonds to a foreign commercial bank which had acquired part of the convertible bonds issued by Hemaraj Land and Development Public Company Limited. The principal amounts are US$ 11.5 million for the first tranche and US$ 7.7 million for the second tranche, to be repaid within 2005 in 8 semi-annual installments, with the first installment due on March 31, 2002. The interest rates (net of withholding tax) are 1% per annum and 5% per annum, respectively, payable quarterly as from December 31, 1998. On September 30, 1998 the company issued the first tranche of Guaranteed Bonds in the amount of US$ 11.5 million in the acquisition of 7,700 convertible bonds (US$ 7.7 million) issued by Hemaraj Land and Development Public Company Limited, which were held by the referred bank, at a price of US$ 8.47 million. Subsequently, the company issued the second tranche of Guaranteed Bonds in the amount of US$ 7.7 million for its working capital. Provision for Guaranteed Bond Redemption Provision for Guaranteed Bond redemption is calculated over the period of the Guaranteed Bonds andincluded in Guaranteed Bonds. As at December 31, 2000 and 1999, provision for Guaranteed Bond redemption were in the amounts of US$ 1.42 million (Baht 61.49 million) and US$ 0.66 million (Baht 24.92 million) respectively. Collateral Hemaraj Land and Development Public Company Limited has co-operated with 2 affiliated companies to guarantee the issue of Guaranteed Bonds. These companies have obligations to comply with terms and conditions of the issue of Guaranteed Bonds. Investments in ordinary shares and certain land of an affiliated company have been used as collateral for the issue of Guaranteed Bonds. Other Conditions of Guaranteed Bonds The Guaranteed Bonds are not capable of being quoted, listed or ordinarily dealt in any stock exchange, over-the-counter or other organised securities market and may not be transferred to any person other than to an affiliate of the registered holder. The Guaranteed Bonds may be redeemed early in whole or in part and the company is mandated to redeem part of the bonds when the mortgaged land is sold. The redemption price is being calculated to give a yield of 7% - 9% per annum from the issuing date to redemption date.

ANNUAL REPORT 2000 HEMARAJ LAND AND DEVELOPMENT PUBLIC COMPANY LIMITED

67


À¡“¬‡Àµÿ 22 - ”√Õ߇º◊ËÕº≈‡ ’¬À“¬®“°¢âÕæ‘æ“∑∑“ß°ÆÀ¡“¬ ∫√‘…—∑ ‡À¡√“™æ—≤π“∑’Ë¥‘π ®”°—¥ (¡À“™π) ¡’¢âÕæ‘æ“∑∑“ß°ÆÀ¡“¬‡°’ˬ«°—∫¿“√–§È”ª√–°—π´÷ËßÕ¬Ÿà„π√–À«à“ß°“√æ‘®“√≥“¢Õß»“≈™—Èπµâπ ‚¥¬∂Ÿ°‡√’¬°√âÕß„Àâ√—∫º‘¥™Õ∫®”π«π‡ß‘π 128 ≈â“π∫“∑ ´÷Ëß∫√‘…—∑∫—π∑÷° ”√Õß§à“‡ ’¬À“¬ Ÿß ÿ¥∑’ËÕ“®‡°‘¥¢÷Èπ·≈â«∑—Èß®”π«π

À¡“¬‡Àµÿ 23 - ”√Õ߇º◊ËÕº≈‡ ’¬À“¬®“°°“√®”π”À≈—°∑√—æ¬å ∑’˪√–™ÿ¡§≥–°√√¡°“√∫√‘…—∑ ‡À¡√“™æ—≤π“∑’Ë¥‘π ®”°—¥ (¡À“™π) §√—Èß∑’Ë 4/2543 ‡¡◊ËÕ«—π∑’Ë 7 ¡‘∂ÿπ“¬π 2543 ¡’¡µ‘„Àâ∫√‘…—∑∫—π∑÷° ”√Õ߇º◊ËÕº≈‡ ’¬À“¬∑’ËÕ“®‡°‘¥¢÷Èπ®“°°“√®”π” À≈—°∑√—æ¬åµ“¡ —≠≠“®”π”À≈—°∑√—æ¬å‡ªìπª√–°—π°“√°Ÿâ¬◊¡‡ß‘π¢Õß∫√‘…—∑∑’ˇ°’ˬ«¢âÕß°—π 2 ·Ààß ®”π«π‡ß‘π 235.50 ≈â“π∫“∑ ∑—Èßπ’ȇπ◊ËÕß®“°‡ÀÁπ«à“∫√‘…—∑∑’ˇ°’ˬ«¢âÕß°—π¥—ß°≈à“«º‘¥π—¥™”√– Àπ’ȇߑπ°Ÿâ¬◊¡·≈–¡’ªí≠À“‡°’ˬ«°—∫°“√¥”‡π‘πß“πµàÕ‡π◊ËÕß

À¡“¬‡Àµÿ 24 - ∑ÿπ‡√◊ÕπÀÿâπ ∑’˪√–™ÿ¡„À≠à¢Õß∫√‘…—∑ ‡À¡√“™æ—≤π“∑’Ë¥‘π ®”°—¥ (¡À“™π) ‡¡◊ËÕ«—π∑’Ë 28 ‡¡…“¬π 2543 ¡’¡µ‘‡ªìπ‡Õ°©—π∑åÕπÿ¡—µ‘„À⥔‡π‘π°“√‡°’ˬ«°—∫∑ÿπ®¥∑–‡∫’¬π¢Õß∫√‘…—∑ √ÿª‚¥¬¬àÕ‰¥â ¥—ßπ’È °. ≈¥∑ÿπ®¥∑–‡∫’¬π¢Õß∫√‘…—∑‚¥¬°“√µ—¥Àÿâπ “¡—≠∑’ˬ—ß¡‘‰¥âπ”ÕÕ°®”Àπà“¬®”π«π 50,468,850 Àÿâπ ¡Ÿ≈§à“∑’˵√“‰«âÀÿâπ≈– 10 ∫“∑ §‘¥‡ªìπ®”π«π‡ß‘π∑—Èß ‘Èπ 504,688,500 ∫“∑ ®“°∑ÿπ®¥∑–‡∫’¬π‡¥‘¡ 2,770,000,000 ∫“∑ ‡ªìπ∑ÿπ®¥∑–‡∫’¬π 2,265,311,500 ∫“∑ ·∫àßÕÕ°‡ªìπÀÿâπ “¡—≠®”π«π 226,531,150 Àÿâπ ¡Ÿ≈§à“∑’˵√“‰«âÀÿâπ≈– 10 ∫“∑ ·≈–„Àⷰ≢Àπ—ß ◊Õ∫√‘§≥Àå π∏‘¢Õâ 4 ¢Õß∫√‘…—∑ ‡æ◊ËÕ„Àâ Õ¥§≈âÕß°—∫°“√≈¥∑ÿπ®¥∑–‡∫’¬π ´÷Ëß∫√‘…—∑‰¥â®¥∑–‡∫’¬π≈¥∑ÿπ°—∫°√–∑√«ßæ“≥‘™¬å ‡¡◊ËÕ«—π∑’Ë 11 情¿“§¡ 2543 ¢. ‡æ‘Ë¡∑ÿπ®¥∑–‡∫’¬π¢Õß∫√‘…—∑Õ’°®”π«π 1,004,688,500 ∫“∑ ®“°∑ÿπ®¥∑–‡∫’¬π‡¥‘¡ 2,265,311,500 ∫“∑ ‡ªìπ∑ÿπ®¥∑–‡∫’¬π 3,270,000,000 ∫“∑ ·∫àßÕÕ°‡ªìπÀÿâπ “¡—≠®”π«π 327,000,000 Àÿâπ ¡Ÿ≈§à“∑’µË √“‰«âÀπÿâ ≈– 10 ∫“∑ ‚¥¬°“√ÕÕ°Àÿπâ “¡—≠®”π«π 100,468,850 Àÿâπ ¡Ÿ≈§à“∑’µË √“‰«âÀπÿâ ≈– 10 ∫“∑ ·≈–„Àⷰ≢Àπ—ß ◊Õ∫√‘§≥Àå π∏‘¢Õâ 4 ¢Õß∫√‘…—∑‡æ◊ËÕ„Àâ Õ¥§≈âÕß°—∫°“√‡æ‘Ë¡∑ÿπ®¥∑–‡∫’¬π ´÷Ëß∫√‘…—∑‰¥â®¥∑–‡∫’¬π‡æ‘Ë¡∑ÿπ°—∫°√–∑√«ßæ“≥‘™¬å ‡¡◊ËÕ«—π∑’Ë 12 情¿“§¡ 2543 §. ®—¥ √√Àÿâπ “¡—≠‡æ‘Ë¡∑ÿπ¥—ßπ’È 1 ®”π«π 50 ≈â“πÀÿâπ ‡æ◊ËÕ√Õß√—∫°“√„™â ‘∑∏‘·ª≈ß ¿“æ¢ÕߺŸâ∂◊ÕÀÿâπ°Ÿâ·ª≈ß ¿“æ‡æ‘Ë¡‡µ‘¡®“°∑’ˉ¥â®—¥ √√‰«â·≈â« µ“¡¡µ‘∑’˪√–™ÿ¡„À≠à “¡—≠ºŸâ∂◊ÕÀÿâπª√–®”ªï 2542 √«¡‡ªìπÀÿâπ “¡—≠∑’Ë®—¥ √√‰«â‡æ◊ËÕ√Õß√—∫°“√„™â ‘∑∏‘·ª≈ß ¿“æ¢ÕߺŸâ∂◊ÕÀÿâπ°Ÿâ·ª≈ß ¿“æ∑ÿ°™π‘¥∑ÿ°ª√–‡¿∑®”π«π 64,234,425 Àÿâπ 2 ®”π«π 50,468,850 Àÿâπ ‡æ◊ËÕ‡ πÕ¢“¬·°àπ—°≈ß∑ÿπ∑’Ë¡’≈—°…≥–À√◊Õ®—¥Õ¬Ÿà„πª√–‡¿∑µ“¡¢âÕ 2 ¢Õߪ√–°“»§≥–°√√¡°“√°”°—∫À≈—°∑√—æ¬å·≈–µ≈“¥À≈—°∑√—æ¬å ‡√◊ËÕßÀ≈—°‡°≥±å ‡ß◊ËÕπ‰¢ ·≈–«‘∏’°“√„π°“√¢ÕÕπÿ≠“µ‡ πÕ¢“¬Àÿâπ∑’ËÕÕ°„À¡à·≈–°“√Õπÿ≠“µ ≈ß«—π∑’Ë 18 情¿“§¡ 2535 (Private Placement) À√◊Õª√–°“» Õ◊Ëπ„¥∑’ˇ°’ˬ«¢âÕß ´÷Ëß¡’º≈„™â∫—ߧ—∫¿“¬À≈—ß

À¡“¬‡Àµÿ 25 - „∫ ”§—≠· ¥ß ‘∑∏‘∑’Ë®–´◊ÈÕÀÿâπ “¡—≠ 68

∫√‘…—∑ ‡À¡√“™æ—≤π“∑’Ë¥‘π ®”°—¥ (¡À“™π) °. °“√ÕÕ°®”Àπà“¬·≈–°“√®¥∑–‡∫’¬π„∫ ”§—≠· ¥ß ‘∑∏‘∑’Ë®–´◊ÈÕÀÿâπ “¡—≠‡ªìπÀ≈—°∑√—æ¬å®¥∑–‡∫’¬π ∫√‘…∑— ÕÕ°„∫ ”§—≠· ¥ß ‘∑∏‘∑®’Ë –´◊ÕÈ Àÿπâ “¡—≠®”π«π 141,531,150 Àπ૬ µ“¡¡µ‘∑’˪√–™ÿ¡„À≠à “¡—≠ºŸ∂â ◊ÕÀÿâπ¢Õß∫√‘…∑— ‡¡◊ÕË «—π∑’Ë 30 ‡¡…“¬π 2542 ‚¥¬®”Àπà“¬„Àâ·°àº∂Ÿâ Õ◊ Àÿâπ‡¥‘¡ ·≈–π—°≈ß∑ÿπ‚¥¬‡©æ“–‡®“–®ß „π√“§“Àπ૬≈– 0.1 ∫“∑ ‰¥â√—∫‡ß‘π®“°°“√®”Àπà“¬∑—Èß ‘Èπ®”π«π‡ß‘πª√–¡“≥ 14.15 ≈â“π∫“∑ ·≈–‰¥â¥”‡π‘π°“√®¥∑–‡∫’¬π„∫ ”§—≠· ¥ß ‘∑∏‘∑’Ë®–´◊ÈÕ Àÿπâ “¡—≠‡ªìπÀ≈—°∑√—æ¬å®¥∑–‡∫’¬πµàÕµ≈“¥À≈—°∑√—æ¬å·Ààߪ√–‡∑»‰∑¬ (µ≈“¥À≈—°∑√—æ¬åœ) ·≈–µ≈“¥À≈—°∑√—æ¬åœ‰¥âÕπÿ¡µ— ‘„À⇪ìπÀ≈—°∑√—æ¬å®¥∑–‡∫’¬πµ—Èß·µà«—π∑’Ë 15 ∏—𫓧¡ 2542 ‡ªìπµâπ¡“ ¢. ‡ß◊ËÕπ‰¢¢Õß„∫ ”§—≠· ¥ß ‘∑∏‘∑’Ë®–´◊ÈÕÀÿâπ “¡—≠ „∫ ”§—≠· ¥ß ‘∑∏‘∑®’Ë –´◊ÕÈ Àÿπâ “¡—≠¡’√–¬–‡«≈“°“√„™â ∑‘ ∏‘¿“¬„π 5 ªï π—∫®“°«—πÕÕ° Õ—µ√“°“√„™â ∑‘ ∏‘„∫ ”§—≠· ¥ß ‘∑∏‘∑®’Ë –´◊ÕÈ Àÿπâ “¡—≠ 1 Àπ૬ µàÕÀÿπâ “¡—≠ 1 Àÿπâ „π√“§“Àÿπâ ≈– 10 ∫“∑ §. º≈°√–∑∫®“°°“√„™â ‘∑∏‘¢ÕߺŸâ∂◊ÕÀÿâπ°Ÿâ·ª≈ß ¿“æ·≈–ºŸâ∂◊Õ„∫ ”§—≠· ¥ß ‘∑∏‘∑’Ë®–´◊ÈÕÀÿâπ “¡—≠ °√≥’∑’˺Ÿâ∂◊ÕÀÿâπ°Ÿâ·ª≈ß ¿“愙⠑∑∏‘·ª≈ß ¿“æ∑—Èß®”π«π·≈–„∫ ”§—≠· ¥ß ‘∑∏‘∑’Ë®–´◊ÈÕÀÿâπ “¡—≠¡’°“√„™â ‘∑∏‘‡µÁ¡®”π«π ®”π«πÀÿâπ “¡—≠∑—Èß ‘Èπ∑’Ëæ÷ßÕÕ°®“°°“√„™â ‘∑∏‘¥—ß°≈à“« ®–‡∑à“°—∫√âÕ¬≈– 67.16 ¢Õß∑ÿπ‡√◊ÕπÀÿâπÀ≈—ß°“√„™â ‘∑∏‘¥—ß°≈à“«

À¡“¬‡Àµÿ 26 - §à“µÕ∫·∑π°√√¡°“√·≈–§à“„™â®à“¬æπ—°ß“π §à“µÕ∫·∑π°√√¡°“√„πß∫°“√‡ß‘π√«¡·≈–ß∫°“√‡ß‘π‡©æ“–¢Õß∫√‘…—∑ ”À√—∫ªï ‘Èπ ÿ¥«—π∑’Ë 31 ∏—𫓧¡ ª√–°Õ∫¥â«¬

2543 ≈â“π∫“∑ ∫√‘…—∑ ‡À¡√“™æ—≤π“∑’Ë¥‘π ®”°—¥ (¡À“™π) ∫√‘…—∑ Õ’ ‡∑‘√åπ´’∫Õ√å¥Õ‘π¥— ‡µ√’¬≈‡Õ ‡µ∑ (√–¬Õß) ®”°—¥ H-International (BVI) Company Limited √«¡

16.98 3.08 31.01 51.07

2542 ≈â“π∫“∑ 3.29 1.02 22.39 26.70

§à“„™â®à“¬æπ—°ß“π´÷Ëß· ¥ß√«¡‡ªìπ§à“„™â®à“¬„π°“√¢“¬·≈–∫√‘À“√·≈–µâπ∑ÿπ∫√‘°“√„πß∫°”‰√¢“¥∑ÿπ ”À√—∫ªï ‘Èπ ÿ¥«—π∑’Ë 31 ∏—𫓧¡ ¡’¥—ßπ’È

2543 ≈â“π∫“∑ ß∫°”‰√¢“¥∑ÿπ√«¡ ß∫°”‰√¢“¥∑ÿπ‡©æ“–¢Õß∫√‘…—∑

60.97 23.75

√“¬ß“πª √–®”ªï 254 3 ∫ √‘ …— ∑ ‡ À ¡ √ “ ™æ— ≤ π “ ∑’Ë ¥‘ π ®Ì “ °— ¥ ( ¡ À “ ™π )

2542 ≈â“π∫“∑ 48.29 14.35


NOTE 22 - RESERVE FOR POSSIBLE LOSS FROM LAWSUIT A lawsuit relating to the obligation under guarantee has been filed against Hemaraj Land and Development Public Company Limited requiring it to indemnify the amount of Baht 128 million. The lawsuit has been under consideration of the primary court. The Company has reserved the maximum loss that may arise from this case in the financial statements.

NOTE 23 - RESERVE FOR POSSIBLE LOSS FROM PLEDGE OF SECURITIES On June 7, 2000, a resolution was passed by the Board of Directors’ Meeting of Hemaraj Land and Development Public Company Limited No. 4/2000 giving approval for the Company to provide reserve for possible loss from pledge of securities, according to the securities pledged agreement against loans of 2 related companies in the amount of Baht 235.50 million, based on the consideration regarding failure to make loan repayment and significant doubt about ability to continue as a going concern of those related companies.

NOTE 24 - SHARE CAPITAL The Annual General Meeting of Shareholders of Hemaraj Land and Development Public Company Limited held on April 28, 2000 unanimously approved the Company to proceed its authorised share capital summarised as follows: Decrease authorised share capital, by way of revoking 50,468,850 unissued ordinary shares of Baht 10 par value, amounting to Baht 504,688,500, from authorised share capital of Baht 2,770,000,000 to authorised share capital of Baht 2,265,311,500, consisting of 226,531,150 ordinary shares of Baht 10 par value, and to adapt the Company’s Memorandum of Association No.4 to conform with this resolution. The Company registered the decrease of its authorised share capital with the Ministry of Commerce on May 11, 2000. Increase authorised share capital by Baht 1,004,688,500, from authorised share capital of Baht 2,265,311,500 to authorised share capital of Baht 3,270,000,000, divided into 327,000,000 ordinary shares of Baht 10 par value, by issuing authorised 100,468,850 ordinary shares of Baht 10 par value, and to adapt the Company’s Memorandum of Association No.4 to conform with the resolution. The Company registered the increase of its authorised share capital with the Ministry of Commerce on May 12, 2000. Allocation of the increased ordinary shares is as follows: 50 million shares are to be reserved for additional conversion of convertible bonds. Accordingly, ordinary shares reserved for conversion of all types of convertible bonds are increased from the amount approved by the 1999 Annual General Meeting of Shareholders to 64,234,425 shares. 50,468,850 shares are to be offered to investors classified by No.2 of the notice of the Securities and Exchange Commission in respect of private placement, dated May 18, 1992, or any other related announcements which come into effect thereof.

NOTE 25 - WARRANTS Hemaraj Land and Development Public Company Limited -

-

Issue of Warrants and Registering as Listed Securities According to the resolutions of the Annual General Meeting of Shareholders dated April 30, 1999, the Company issued 141,531,150 warrants to the existing shareholders and specific investors, at the unit price of Baht 0.1. Total cash received from offer of warrants was in the approximate amount of Baht 14.15 million. The Company registered its warrants with the Stock Exchange of Thailand (“SET”) as listed securities and the warrants were approved by the SET to be listed securities from December 15, 1999 onwards. Condition of Warrants Warrants are to be exercised within the period of 5 years from the issuing date, in the ratio of 1 new share for each warrant, at a price of Baht 10 per share. Effect from Conversion of Bondholders and Exercise of Warrant Holders In case that all the convertible bonds are converted and all warrants are exercised, the shares issuable will be 67.16% of the Company’s issued share capital.

NOTE 26 - DIRECTORS’ REMUNERATION AND PERSONNEL EXPENSES Directors’ remuneration, which included in the consolidated and the Company’s financial statements for the years ended December 31, consisted of: 2000

1999

Million Baht

Million Baht

Hemaraj Land and Development Public Company Limited Eastern Seaboard Industrial Estate (Rayong) Company Limited H-International (BVI) Company Limited Total

16.98

3.29

3.08

1.02

31.01

22.39

51.07

26.70

Personnel expenses, which included in selling and administrative expenses and cost of services in the statements of income for the years ended December 31, are as follows: 2000

1999

Million Baht

Million Baht

Consolidated

60.97

48.29

The Company

23.75

14.35

ANNUAL REPORT 2000 HEMARAJ LAND AND DEVELOPMENT PUBLIC COMPANY LIMITED

69


À¡“¬‡Àµÿ 27 - °“√§”π«≥¢“¥∑ÿπµàÕÀÿâπª√—∫≈¥ °“√§”π«≥¢“¥∑ÿπµàÕÀÿâπª√—∫≈¥„πß∫°“√‡ß‘π√«¡·≈–ß∫°“√‡ß‘π‡©æ“–¢Õß∫√‘…—∑ ”À√—∫ªï ‘Èπ ÿ¥«—π∑’Ë 31 ∏—𫓧¡ ª√–°Õ∫¥â«¬

¢“¥∑ÿπµàÕÀÿâπ¢—Èπæ◊Èπ∞“π ¢“¥∑ÿπ ÿ∑∏‘∑’ˇªìπ¢ÕßÀÿâπ “¡—≠ º≈°√–∑∫¢ÕßÀÿâπ “¡—≠‡∑’¬∫‡∑à“ª√—∫≈¥ °. Àÿâπ°Ÿâ·ª≈ß ¿“æ °.1 ∫«°°≈—∫§à“„™â®à“¬∑’˪√–À¬—¥‰¥â®“°°“√·ª≈ß ¿“æÀÿâπ°Ÿâ ( ÿ∑∏‘®“°¿“…’‡ß‘π‰¥â 30%) °.2 ®”π«πÀÿâπ “¡—≠∑’ˇæ‘Ë¡¢÷Èπ®“°°“√·ª≈ß ¿“æÀÿâπ°Ÿâ ¢. „∫ ”§—≠· ¥ß ‘∑∏‘∑’Ë®–´◊ÈÕÀÿâπ “¡—≠ ¢.1 ®”π«πÀÿâπ “¡—≠∑’Ë ¡¡µ‘«à“ÕÕ°‚¥¬‰¡à‰¥â√—∫ ‘Ëß µÕ∫·∑π ‡π◊ËÕß®“°¡Ÿ≈§à“¬ÿµ‘∏√√¡∂—«‡©≈’ˬ¢Õß Àÿâπ “¡—≠ Ÿß°«à“√“§“∑’Ë°”Àπ¥„π°“√„™â ‘∑∏‘ ¢“¥∑ÿπµàÕÀÿâπª√—∫≈¥ ¢“¥∑ÿπ ÿ∑∏‘∑’ˇªìπ¢ÕßÀÿâπ “¡—≠‚¥¬ ¡¡µ‘«à“¡’°“√„™â ‘∑∏‘ ·ª≈ß ¿“æÀÿâπ°Ÿâ·ª≈ß ¿“懪ìπÀÿâπ “¡—≠·≈–¡’°“√ „™â ‘∑∏‘µ“¡„∫ ”§—≠· ¥ß ‘∑∏‘∑’Ë®–´◊ÈÕÀÿâπ “¡—≠

¢“¥∑ÿπ ÿ∑∏‘ ”À√—∫ªï

2543 ®”π«πÀÿπâ

(∫“∑)

(Àÿâπ)

(851,997,810.30)

70,781,772

®”π«πµàÕÀÿπâ ¢“¥∑ÿπ ÿ∑∏‘ ”À√—∫ªï

(∫“∑)

(∫“∑)

(12.04)

(1,010,682,602.50)

154,340,558.41

2542 ®”π«πÀÿπâ

®”π«πµàÕÀÿπâ

(Àÿâπ)

(∫“∑)

70,765,577

(14.28)

43,303,742.08 3,254,033

3,242,025

32,150,501

16,834,058

(697,657,251.89) 106,186,306

(6.57)

(967,378,860.42)

90,841,660

(10.65)

∫√‘…—∑¡‘‰¥â· ¥ß¢“¥∑ÿπµàÕÀÿâπª√—∫≈¥„πß∫°”‰√¢“¥∑ÿπ ”À√—∫ªï ‘Èπ ÿ¥«—π∑’Ë 31 ∏—𫓧¡ 2543 ·≈– 2542 ‡π◊ËÕß®“°º≈°√–∑∫¢ÕßÀÿâπ “¡—≠‡∑’¬∫‡∑à“ª√—∫≈¥∑”„À⢓¥∑ÿπµàÕÀÿâπ ª√—∫≈¥¡’®”π«πµË”°«à“¢“¥∑ÿπµàÕÀÿâπ¢—Èπæ◊Èπ∞“π

À¡“¬‡Àµÿ 28 - ‘π∑√—æ¬å∑’Ë„™â‡ªìπÀ≈—°ª√–°—π ‘π∑√—æ¬å∑’Ë„™â‡ªìπÀ≈—°ª√–°—π ≥ «—π∑’Ë 31 ∏—𫓧¡ 2543 ª√–°Õ∫¥â«¬

70

∫√‘…—∑ ‡À¡√“™æ—≤π“∑’Ë¥‘π ®”°—¥ (¡À“™π) °. ‡ß‘πΩ“°ª√–®” ®”π«π‡ß‘πª√–¡“≥ 2.49 ≈â“π∫“∑ „™â‡ªìπÀ≈—°ª√–°—π„π°“√¢Õ„Àâ∏𓧓√ÕÕ°Àπ—ß ◊էȔª√–°—π·°à°“√ ◊ËÕ “√·Ààߪ√–‡∑»‰∑¬ °“√‰øøÑ“ à«π¿Ÿ¡‘¿“§ °“√π‘§¡Õÿµ “À°√√¡·Ààߪ√–‡∑»‰∑¬·≈–∫√‘…—∑Õ◊ËπÊ ·≈–‡ß‘πΩ“°ÕÕ¡∑√—æ¬å ®”π«π‡ß‘πª√–¡“≥ 2.95 ≈â“π∫“∑ ‡æ◊ËÕ®—¥À“¬“πæ“Àπ–·≈–«— ¥ÿÕÿª°√≥å‡æ◊ËÕ°“√π‘§¡ Õÿµ “À°√√¡·Ààߪ√–‡∑»‰∑¬ ¢. ‡ß‘π≈ß∑ÿπ„πÀÿâπ “¡—≠¢Õß∫√‘…—∑ π§√‰∑¬ µ√‘ª¡‘≈ ®”°—¥ (¡À“™π) ´÷Ë߇ªìπ∫√‘…—∑∑’ˇ°’ˬ«¢âÕß°—π®”π«π 10 ≈â“πÀÿâπ „™â‡ªìπÀ≈—°ª√–°—π‡ß‘π°Ÿâ¬◊¡°—∫ ∂“∫—π°“√‡ß‘π §. ‡ß‘π≈ß∑ÿπ„πÀÿâπ “¡—≠¢Õß∫√‘…—∑ Õ’ ‡∑‘√åπÕ‘π¥— ‡µ√’¬≈‡Õ ‡µ∑ ®”°—¥ ´÷Ë߇ªìπ∫√‘…—∑¬àÕ¬®”π«π 9,999,994 Àÿâπ „™â‡ªìπÀ≈—°ª√–°—π°“√ÕÕ°Àÿâπ°Ÿâ™π‘¥¡’À≈—°ª√–°—π¢Õß ∫√‘…—∑¬àÕ¬Õ’°·ÀàßÀπ÷Ëß„πµà“ߪ√–‡∑» ß. ‡ß‘π≈ß∑ÿπ„πÀÿâπ “¡—≠¢Õß∫√‘…—∑ »√’√“™“Œ“‡∫Õ√å ®”°—¥ (¡À“™π) ´÷Ë߇ªìπ∫√‘…—∑∑’ˇ°’ˬ«¢âÕß°—π®”π«π 15 ≈â“πÀÿâ𠮔𔇪ìπÀ≈—°ª√–°—π°“√°Ÿâ¬◊¡‡ß‘π„Àâ°—∫∫√‘…—∑∑’Ë ‡°’ˬ«¢âÕß°—π 2 ·Ààß ®. ∑’Ë¥‘π à«π„À≠à„π‚§√ß°“√¢Õß∫√‘…—∑√«¡∑—Èß à«π§«∫ ®¥®”πÕ߇æ◊ËÕ„™â‡ªìπÀ≈—°ª√–°—π°“√°Ÿâ¬◊¡°—∫ ∂“∫—π°“√‡ß‘π„πª√–‡∑» ‘∑∏‘°“√‡™à“„™â‡ªìπÀ≈—°ª√–°—π‡ß‘π°Ÿâ¬◊¡Õ◊Ëπ

∫√‘…—∑ Õ’ ‡∑‘√åπÕ‘π¥— ‡µ√’¬≈‡Õ ‡µ∑ ®”°—¥ °. ‡ß‘πΩ“°ª√–®” ®”π«π‡ß‘πª√–¡“≥ 19.25 ≈â“π∫“∑ „™â‡ªìπÀ≈—°ª√–°—π„π°“√¢Õ„Àâ∏𓧓√§È”ª√–°—π°“√¢“¬∑’Ë¥‘π„Àâ°—∫∫√‘…—∑ ·≈–°“√°àÕ √â“ß “∏“√≥Ÿª‚¿§„π‚§√ß°“√ ¢. ∑’Ë¥π‘ √Õ°“√æ—≤π“∑—ÈßÀ¡¥·≈–∑’Ë¥π‘ ‡æ◊ËÕ®—¥À“º≈ª√–‚¬™πå à«π„À≠à„π‚§√ß°“√¢Õß∫√‘…—∑∂Ÿ°®¥®”πÕ߇æ◊ËÕ„™â‡ªìπÀ≈—°∑√—æ¬å§È”ª√–°—π‡ß‘π°Ÿ¬â ◊¡√–¬–¬“«®“°∏𓧓√æ“≥‘™¬å „πª√–‡∑»·≈–„™â§È”ª√–°—π°“√ÕÕ°Àÿâπ°Ÿâ™π‘¥¡’À≈—°ª√–°—π¢Õß∫√‘…—∑„π‡§√◊Õ·ÀàßÀπ÷Ëß„πµà“ߪ√–‡∑» §. ‡ß‘π≈ß∑ÿπ„πÀÿâπ “¡—≠¢Õß∫√‘…—∑ Õ’ ‡∑‘√åπ ‰ææå‰≈πå ‡´Õ√å«‘ ‡´ ®”°—¥ ´÷Ë߇ªìπ∫√‘…—∑¬àÕ¬®”π«π 599,993 Àÿâπ „™â‡ªìπÀ≈—°ª√–°—π°“√°Ÿâ¬◊¡‡ß‘π¢Õß∫√‘…—∑¥—ß°≈à“«

∫√‘…—∑ Õ’ ‡∑‘√åπ´’∫Õ√å¥Õ‘π¥— ‡µ√’¬≈‡Õ ‡µ∑ (√–¬Õß) ®”°—¥ °. ‡ß‘πΩ“°ª√–®” ®”π«π‡ß‘πª√–¡“≥ 24.88 ≈â“π∫“∑ „™â§È”ª√–°—π°“√ªØ‘∫—µ‘µ“¡‡ß◊ËÕπ‰¢„π —≠≠“´◊ÈÕ¢“¬∑’Ë¥‘π·≈–∫√‘°“√ “∏“√≥Ÿª‚¿§ ¢. ∑’Ë¥π‘ à«π„À≠à„π‚§√ß°“√∫√‘…—∑®¥®”πÕ߇æ◊ËէȔª√–°—π‡ß‘π‡∫‘°‡°‘π∫—≠™’·≈–‡ß‘π°Ÿâ¬◊¡°—∫∏𓧓√æ“≥‘™¬å 2 ·Ààß §. ∑’Ë¥π‘ ·≈–Õ“§“√‚√ßß“πÕÿµ “À°√√¡ ”‡√Á®√Ÿª¢π“¥‡≈Á°·≈–¢π“¥°≈“ߢÕß∫√‘…—∑®¥®”πÕ߇ªìπÀ≈—°ª√–°—π‡ß‘π°Ÿâ¬◊¡®“°°√√¡°“√·≈–∫ÿ§§≈∑’ˇ°’ˬ«¢âÕß°—π

H-International (BVI) Company Limited ‡ß‘πΩ“°∏𓧓√®”π«π‡ß‘πª√–¡“≥ 0.14 ≈â“π¥Õ≈≈“√å À√—∞ (6.19 ≈â“π∫“∑) ”√Õ߉«â‡æ◊ËÕ®à“¬™”√–¥Õ°‡∫’ȬÀÿâπ°Ÿâ™π‘¥¡’À≈—°ª√–°—π¢Õß∫√‘…—∑

À¡“¬‡Àµÿ 29 - °Õß∑ÿπ ”√Õ߇≈’Ȭߙ’æ ∫√‘…—∑ ‡À¡√“™æ—≤π“∑’Ë¥‘π ®”°—¥ (¡À“™π) ∫√‘…—∑ Õ’ ‡∑‘√åπ´’∫Õ√å¥Õ‘π¥— ‡µ√’¬≈‡Õ ‡µ∑ (√–¬Õß) ®”°—¥

∫√‘…—∑ Õ’ ‡∑‘√åπÕ‘π¥— ‡µ√’¬≈‡Õ ‡µ∑ ®”°—¥ ∫√‘…—∑ Õ’ ‡∑‘√åπ ‰ææå‰≈πå ‡´Õ√å«‘ ‡´ ®”°—¥

∫√‘…—∑·≈–∫√‘…—∑¬àÕ¬∑—Èß 3 √à«¡°—π®—¥µ—Èß°Õß∑ÿπ ”√Õ߇≈’Ȭߙ’æ ‡À¡√“™ ´÷Ëß®¥∑–‡∫’¬π·≈â« µ“¡æ√–√“™∫—≠≠—µ‘°Õß∑ÿπ ”√Õ߇≈’Ȭߙ’æ æ.». 2530 ‚¥¬¡’æπ—°ß“πª√–®”¢Õß∫√‘…—∑ ·≈–∫√‘…—∑¬àÕ¬¥—ß°≈à“«‡ªìπ ¡“™‘° µ“¡√–‡∫’¬∫¢Õß°Õß∑ÿπ ¡“™‘°®à“¬‡ß‘π – ¡‡¢â“°Õß∑ÿπ„πÕ—µ√“√âÕ¬≈– 4 ¢Õß§à“®â“ß·µà≈–‡¥◊Õπ ∫√‘…—∑·≈–∫√‘…—∑¬àÕ¬®à“¬‡ß‘π ¡∑∫„πÕ—µ√“√âÕ¬≈– 4

√“¬ß“πª √–®”ªï 254 3 ∫ √‘ …— ∑ ‡ À ¡ √ “ ™æ— ≤ π “ ∑’Ë ¥‘ π ®Ì “ °— ¥ ( ¡ À “ ™π )


NOTE 27 - DILUTED LOSS PER SHARE COMPUTATION Diluted loss per share computation in the consolidated and the Company’s financial statements for the years ended December 31, consisted of: 2000

1999

Net Loss for the Year

Number

Loss per Share

Net Loss for the Year

Number

Loss per Share

(Baht)

of Shares (Share)

(Baht)

(Baht)

of Shares (Share)

(Baht)

Basic loss per share Net loss attributable to ordinary shareholders

(851,997,810.30)

70,781,772

(12.04)

(1,010,682,602.50)

70,765,577

(14.28)

The effect of dilutive potential ordinary shares Convertible bonds - Adding back the expenses that will be saved on the conversion of convertible bonds (net of income tax 30%)

154,340,558.41

- Increase in ordinary shares from conversion of convertible bonds

43,303,742.08 3,254,033

3,242,025

32,150,501

16,834,058

Warrants - Number of shares that would have been issued for no consideration as the average fair value of ordinary shares exceeds the exercise price Diluted loss per share Net loss attributable to ordinary shareholders in case of convertible bonds are converted and all warrants are exercised

(697,657,251.89)

106,186,306

(6.57)

(967,378,860.42)

90,841,660

(10.65)

Diluted loss per share is not shown in the statements of income for the years ended December 31, 2000 and 1999 since the amounts resulting from the effect of dilutive potential ordinary shares are lower than basic loss per share.

NOTE 28 - PLEDGED ASSETS As at December 31, 2000, pledged assets are as follows:

Hemaraj Land and Development Public Company Limited -

-

Time deposits of approximately Baht 2.49 million have been pledged to local banks against letters of guarantee issued to the Communication Authority of Thailand, the Provincial Electricity Authority, the Industrial Estate Authority of Thailand and other companies, and saving deposits of approximately Baht 2.95 million have been pledged for the purpose of acquiring vehicles and equipment for use by the Industrial Estate Authority of Thailand. Investments in 10 million ordinary shares of Nakornthai Strip Mill Public Company Limited, a related company, have been used as collateral for loans from a financial institution. Investments in 9,999,994 ordinary shares of Eastern Industrial Estate Company Limited, a subsidiary company, have been used as collateral for the issue of Guaranteed Bonds of an overseas subsidiary company. Investments in 15 million ordinary shares of Sriracha Harbor Public Company Limited, which is a related company, have been used as collateral for loans obtained by 2 related companies from financial institutions. The majority of land and attachments have been mortgaged as collateral for loans from local financial institutions. Leasehold land has been used as collateral for other loan.

Eastern Industrial Estate Company Limited -

Time deposit of approximately Baht 19.25 million has been pledged to local banks against security given for performance under sale contracts and utility construction. All of the company’s land for development and the majority of its land held for commercial purposes have been mortgaged as collateral for long-term loans from a local commercial bank and the issue of Guaranteed Bonds of an overseas affiliated company. Investments in 599,993 ordinary shares of Eastern Pipeline Services Company Limited, a subsidiary company, have been used as collateral for a loan issued by a financial institution to that subsidiary.

Eastern Seaboard Industrial Estate (Rayong) Company Limited -

Time deposit of approximately Baht 24.88 million has been pledged to local banks against security given for performance under sale contracts and utility services. The majority of the company’s land has been mortgaged as collateral for loans from 2 commercial banks. Land, mini and micro factories of the company have been mortgaged as collateral for loans from directors and shareholders.

H-International (BVI) Company Limited -

Saving deposit of approximately US$ 0.14 million (Baht 6.19 million) has been reserved for payment of Guaranteed Bond interest.

NOTE 29 - PROVIDENT FUND Hemaraj Land and Development Public Company Limited Eastern Seaboard Industrial Estate (Rayong) Company Limited

Eastern Industrial Estate Company Limited Eastern Pipeline Services Company Limited

The Company and the 3 subsidiaries jointly established the provident fund under the Provident Fund Act B.E.2530, named “Hemaraj Provident Fund”, to provide membership for their employees. According to regulations of the fund, members are required to make contributions at the rate of 4% of their monthly salaries while the Company

ANNUAL REPORT 2000 HEMARAJ LAND AND DEVELOPMENT PUBLIC COMPANY LIMITED

71


∂÷ß√âÕ¬≈– 8 ¢Õß§à“®â“ß·µà≈–‡¥◊Õπ ‚¥¬æ‘®“√≥“µ“¡Õ“¬ÿß“π¢Õß ¡“™‘° ¡“™‘°¡’ ‘∑∏‘‰¥â√—∫‡ß‘π ¡∑∫·≈–º≈ª√–‚¬™πå‡ß‘π ¡∑∫„π à«π¢Õß∫√‘…—∑‡¡◊ËÕ ‘Èπ ÿ¥ ¡“™‘°¿“æ „πÕ—µ√“∑’Ë°”Àπ¥ µ“¡Õ“¬ÿß“π¢Õß ¡“™‘° ∫√‘…∑— ·≈–∫√‘…∑— ¬àÕ¬‰¥â¢Õ√–ß—∫°“√®à“¬‡ß‘π ¡∑∫·°à°Õß∑ÿπ ”√Õ߇≈’¬È ß™’懪ìπ°“√™—«Ë §√“« ‡¡◊ÕË «—π∑’Ë 14 ‘ßÀ“§¡ 2541 ‚¥¬¡’º≈µ—Èß·µà«π— ∑’Ë 1 ‘ßÀ“§¡ 2541 ∂÷ß«—π∑’Ë 31 ∏—𫓧¡ 2542 °Õß∑ÿπ ”√Õ߇≈’Ȭߙ’æπ’È¡’∏𓧓√æ“≥‘™¬å·ÀàßÀπ÷Ë߇ªìπºŸâ®—¥°“√°Õß∑ÿπ ®÷߉¡à¡’¬Õ¥ª√“°Æ„πß∫¥ÿ≈

À¡“¬‡Àµÿ 30 - ¢âÕºŸ°æ—πµ“¡ —≠≠“ ¢âÕºŸ°æ—πµ“¡ —≠≠“ ≥ «—π∑’Ë 31 ∏—𫓧¡ 2543 ª√–°Õ∫¥â«¬

∫√‘…—∑ ‡À¡√“™æ—≤π“∑’Ë¥‘π ®”°—¥ (¡À“™π) °. ∫√‘…—∑‰¥â‡¢â“√à«¡¥”‡π‘πß“π‚§√ß°“√®—¥µ—Èßπ‘§¡Õÿµ “À°√√¡™≈∫ÿ√’ (∫àÕ«‘π) √–¬–∑’Ë 1 ·≈–√–¬–∑’Ë 2 °—∫°“√π‘§¡Õÿµ “À°√√¡·Ààߪ√–‡∑»‰∑¬ µ“¡ —≠≠“√à«¡¥”‡π‘π ß“π ≈ß«—π∑’Ë 5 °√°Æ“§¡·≈–«—π∑’Ë 29 ∏—𫓧¡ 2532 µ“¡≈”¥—∫ ´÷Ëß√–∫ÿ«à“∫√‘…—∑‡ªìπºŸâ¥”‡π‘π°“√ª√—∫ª√ÿß·≈–æ—≤π“∑’Ë¥‘π¢Õß∫√‘…—∑ ‡¡◊ËÕ‰¥â¥”‡π‘π°“√·≈⫇ √Á®µ“¡‚§√ß°“√„π à«π„¥ à«πÀπ÷Ëß ∫√‘…—∑µâÕß®à“¬§à“µÕ∫·∑πµ“¡ —≠≠“·≈–‚ÕπÕ —ßÀ“√‘¡∑√—æ¬å à«π§«∫·≈–Õÿª°√≥åµ≈Õ¥®π√–∫∫ “∏“√≥Ÿª‚¿§·≈– ‘ËßÕ”π«¬§«“¡ –¥«°„π à«π∑’Ë·≈⫇ √Á®π—Èπ„Àâ·°à°“√π‘§¡ Õÿµ “À°√√¡·Ààߪ√–‡∑»‰∑¬‚¥¬‰¡à§‘¥§à“µÕ∫·∑πÀ√◊Õ§à“„™â®à“¬„¥ ¬°‡«âπ„π à«π∑’Ë®–¢“¬„Àⷰຟâ´◊ÈÕ „πªï 2539 ¡“§¡π‘§¡Õÿµ “À°√√¡·Ààߪ√–‡∑»‰∑¬ ´÷Ëß∫√‘…—∑‡ªìπÀπ÷Ëß„π ¡“™‘°‰¥â‡ πÕ¢âÕÀ“√◊Õ„π‡√◊ËÕß ∂“π¿“æ°“√ª√—∫ª√ÿß —≠≠“√à«¡¥”‡π‘πß“π‡ πÕµàÕ°“√π‘§¡ Õÿµ “À°√√¡·Ààߪ√–‡∑»‰∑¬‡°’ˬ«°—∫°“√®à“¬§à“µÕ∫·∑πµ“¡ —≠≠“ ‚¥¬‡√◊ËÕߥ—ß°≈à“«Õ¬Ÿà√–À«à“ß°“√æ‘®“√≥“¢Õß ”π—°ß“πÕ—¬°“√ Ÿß ÿ¥·≈–°√–∑√«ß°“√§≈—ß ´÷Ëß∫√‘…—∑‰¥â ”√Õß§à“ µÕ∫·∑π¥—ß°≈à“« æ√âÕ¡¥Õ°‡∫’Ȭ·≈–§à“ª√—∫®π∂÷ß«—π∑’Ë 31 ∏—𫓧¡ 2543 ‡ªìπ®”π«π‡ß‘πª√–¡“≥ 243.06 ≈â“π∫“∑ ‚¥¬Õ—µ√“√âÕ¬≈– 60 ¢Õߥհ‡∫’Ȭ®à“¬· ¥ß‡ªìπ°Õß∑ÿπ®¡ à«π∑’ˇÀ≈◊Õ (Õ—µ√“√âÕ¬≈– 40 ¢Õߥհ‡∫’Ȭ®à“¬) ·≈–§à“ª√—∫ · ¥ß‡ªìπ¥Õ°‡∫’Ȭ®à“¬·≈–§à“„™â®à“¬„πß∫°”‰√¢“¥∑ÿπ ¢. ∫√‘…—∑°—∫∫√‘…—∑·ÀàßÀπ÷Ëß (ºŸâ√à«¡≈ß∑ÿπ) √à«¡≈ß∑ÿπ„π∫√‘…—∑√à«¡ 2 ·Ààß §◊Õ ∫√‘…—∑ ‡Õ™-‡æ“‡«Õ√å ®”°—¥ ·≈–∫√‘…—∑∫àÕ«‘π ‡æ“‡«Õ√å ®”°—¥ µàÕ¡“ºŸâ√à«¡≈ß∑ÿπ‰¥â∑” —≠≠“°—∫ ∂“∫—π°“√‡ß‘π´÷Ë߇ªìπ‡®â“Àπ’È ‡æ◊ËէȔª√–°—π∫√‘…—∑„π°“√ π—∫ πÿπ‡ß‘π‡æ‘Ë¡∑ÿπ·°à∫√‘…—∑√à«¡∑—Èß 2 ·Ààß ¥—ß°≈à“« µ“¡ —¥ à«π°“√∂◊ÕÀÿâ𠵓¡‡ß◊ËÕπ‰¢¢Õß —≠≠“®—¥À“‡ß‘π·≈– ∫√‘…—∑‰¥â∑” —≠≠“®à“¬§à“„™â®à“¬„π°“√§È”ª√–°—π·°àºŸâ√à«¡≈ß∑ÿπ ‚¥¬¡’‡ß◊ËÕπ‰¢«à“À“°∫√‘…—∑‰¡à “¡“√∂®à“¬™”√–§à“„™â®à“¬¥—ß°≈à“«‰¥â ∫√‘…—∑®–¡Õ∫ ‘∑∏‘·°àºŸâ√à«¡≈ß∑ÿπ„π°“√´◊ÈÕÀÿâπ∫√‘…—∑ ‡Õ™‡æ“‡«Õ√å ®”°—¥ ®“°∫√‘…—∑ µ“¡ à«π¢Õß§à“„™â®à“¬¥—ß°≈à“« ´÷ËßÕ“® àߺ≈°√–∑∫µàÕ —¥ à«π°“√∂◊ÕÀÿâπ‡æ‘Ë¡‡µ‘¡®“°∑’ˇªî¥‡º¬‰«â„πÀ¡“¬‡Àµÿª√–°Õ∫ß∫°“√‡ß‘π∑’Ë 4

∫√‘…—∑ Õ’ ‡∑‘√åπÕ‘π¥— ‡µ√’¬≈‡Õ ‡µ∑ ®”°—¥

72

∫√‘…—∑‰¥â‡¢â“√à«¡¥”‡π‘πß“π‚§√ß°“√®—¥µ—Èßπ‘§¡Õÿµ “À°√√¡µ–«—πÕÕ° (¡“∫µ“æÿ¥) °—∫°“√π‘§¡Õÿµ “À°√√¡·Ààߪ√–‡∑»‰∑¬ µ“¡ —≠≠“√à«¡¥”‡π‘πß“π ≈ß«—π∑’Ë 27 ∏—𫓧¡ 2532 ´÷Ëß√–∫ÿ«à“∫√‘…—∑‡ªìπºŸâ¥”‡π‘π°“√ª√—∫ª√ÿß·≈–æ—≤π“∑’Ë¥‘π¢Õß∫√‘…—∑ ‡¡◊ËÕ‰¥â¥”‡π‘π°“√·≈⫇ √Á®µ“¡‚§√ß°“√„π à«π„¥ à«πÀπ÷Ëß ∫√‘…—∑®–µâÕß®à“¬§à“µÕ∫·∑πµ“¡ —≠≠“·≈–‚Õπ Õ —ßÀ“√‘¡∑√—æ¬å à«π§«∫·≈–Õÿª°√≥å µ≈Õ¥®π√–∫∫ “∏“√≥Ÿª‚¿§·≈– ‘ËßÕ”π«¬§«“¡ –¥«°„π à«π∑’Ë·≈⫇ √Á®π—Èπ„Àâ·°à°“√π‘§¡Õÿµ “À°√√¡·Ààߪ√–‡∑»‰∑¬ ‚¥¬‰¡à§‘¥§à“µÕ∫·∑πÀ√◊Õ §à“„™â®à“¬„¥ ¬°‡«âπ„π à«π∑’Ë®–¢“¬„Àⷰຟâ´◊ÈÕ „πªï 2539 ¡“§¡π‘§¡Õÿµ “À°√√¡·Ààߪ√–‡∑»‰∑¬ ´÷Ëß∫√‘…—∑‡ªìπÀπ÷Ëß„π ¡“™‘°‰¥â‡ πÕ¢âÕÀ“√◊Õ„π‡√◊ËÕß ∂“π¿“æ°“√ª√—∫ª√ÿß —≠≠“√à«¡¥”‡π‘πß“π‡ πÕµàÕ°“√π‘§¡ Õÿµ “À°√√¡·Ààߪ√–‡∑»‰∑¬‡°’ˬ«°—∫°“√®à“¬§à“µÕ∫·∑πµ“¡ —≠≠“ ‚¥¬‡√◊ËÕߥ—ß°≈à“«Õ¬Ÿà√–À«à“ß°“√æ‘®“√≥“¢Õß ”π—°ß“πÕ—¬°“√ Ÿß ÿ¥·≈–°√–∑√«ß°“√§≈—ß ´÷Ëß∫√‘…—∑‰¥â ”√Õß§à“ µÕ∫·∑π¥—ß°≈à“« æ√âÕ¡¥Õ°‡∫’Ȭ·≈–§à“ª√—∫®π∂÷ß«—π∑’Ë 31 ∏—𫓧¡ 2543 ‡ªìπ®”π«π‡ß‘πª√–¡“≥ 116.72 ≈â“π∫“∑ ‚¥¬Õ—µ√“√âÕ¬≈– 60 ¢Õߥհ‡∫’Ȭ®à“¬· ¥ß‡ªìπ°Õß∑ÿπ®¡ à«π∑’ˇÀ≈◊Õ (Õ—µ√“√âÕ¬≈– 40 ¢Õߥհ‡∫’Ȭ®à“¬) ·≈–§à“ª√—∫ · ¥ß‡ªìπ¥Õ°‡∫’Ȭ®à“¬·≈–§à“„™â®à“¬„πß∫°”‰√¢“¥∑ÿπ

∫√‘…—∑ Õ’ ‡∑‘√åπ´’∫Õ√å¥Õ‘π¥— ‡µ√’¬≈‡Õ ‡µ∑ (√–¬Õß) ®”°—¥ °. ∫√‘…—∑¡’¿“√–ºŸ°æ—πµ“¡ —≠≠“√à«¡≈ß∑ÿπ√–À«à“ß ∫√‘…—∑ ‡À¡√“™æ—≤π“∑’Ë¥‘π ®”°—¥ (¡À“™π) ·≈–∫√‘…—∑Õ’°·ÀàßÀπ÷Ëß ‚¥¬∫√‘…—∑¡’¿“√–µâÕß®à“¬§à“π“¬Àπâ“®“°°“√ ¢“¬∑’Ë¥‘π §à“π“¬Àπâ“®“°°“√„Àâ∫√‘°“√ “∏“√≥Ÿª‚¿§·≈–§à“π“¬Àπâ“®“°°“√„À⇙à“Õ“§“√‚√ßß“π „Àâ·°à ∫√‘…—∑ ‡À¡√“™æ—≤π“∑’Ë¥‘π ®”°—¥ (¡À“™π) ‡ªìπÕ—µ√“√âÕ¬ ≈–¢Õ߬ե√“¬‰¥â ¢. ∫√‘…—∑¡’¿“√–ºŸ°æ—πµ“¡ —≠≠“®â“߇À¡“ß“π°àÕ √â“ß‚√ßß“π ”‡√Á®√Ÿª √–¬–∑’Ë 2 °—∫∫√‘…—∑ 2 ·Ààß §‘¥‡ªìπ®”π«π‡ß‘π 110.78 ≈â“π∫“∑ ‡æ◊ËÕ„Àâ∫√‘…—∑¥—ß°≈à“«∑”°“√ °àÕ √â“ßÕ“§“√‚√ßß“π ”‡√Á®√Ÿª¢π“¥°≈“ß·≈–¢π“¥‡≈Á°„Àâ°—∫∫√‘…—∑ §. ∫√‘…—∑¡’¿“√–ºŸ°æ—πµ“¡ —≠≠“®â“ßß“π°àÕ √â“ß√–∫∫ “∏“√≥Ÿª‚¿§ °—∫∫√‘…—∑·ÀàßÀπ÷Ëߧ‘¥‡ªìπ®”π«π‡ß‘π 27.27 ≈â“π∫“∑ ‡æ◊ËÕ„Àâ∫√‘…—∑¥—ß°≈à“«∑”°“√°àÕ √â“ß√–∫∫ “∏“√≥Ÿª‚¿§√–¬–∑’Ë 2B „π‚§√ß°“√¢Õß∫√‘…—∑

À¡“¬‡Àµÿ 31 - ¿“√–ºŸ°æ—π·≈–Àπ’È ‘π∑’ËÕ“®®–‡°‘¥¢÷Èπ„π¿“¬Àπâ“ ¿“√–ºŸ°æ—π·≈–Àπ’È ‘π∑’ËÕ“®®–‡°‘¥¢÷Èπ„π¿“¬Àπâ“ ≥ «—π∑’Ë 31 ∏—𫓧¡ 2543 ª√–°Õ∫¥â«¬

∫√‘…—∑ ‡À¡√“™æ—≤π“∑’Ë¥‘π ®”°—¥ (¡À“™π) °. ∫√‘…—∑¡’¿“√–§È”ª√–°—π°“√°Ÿâ¬◊¡‡ß‘π¢Õß∫√‘…—∑¬àÕ¬·ÀàßÀπ÷Ëß®”π«π‡ß‘π 50 ≈â“π∫“∑ ·≈–∫√‘…—∑‡¢â“√à«¡°—∫∫√‘…—∑¬àÕ¬Õ’° 2 ·Ààß ‡æ◊ËէȔª√–°—π°“√ÕÕ°Àÿâπ°Ÿâ™π‘¥¡’À≈—° ª√–°—π¢Õß∫√‘…—∑¬àÕ¬Õ’°·ÀàßÀπ÷Ëß„πµà“ߪ√–‡∑»«ß‡ß‘π 19.20 ≈â“π¥Õ≈≈“√å À√—∞ ¢. ∫√‘…—∑¡’¿“√–ºŸ°æ—π®“°°“√¢Õ„Àâ∏𓧓√ÕÕ°Àπ—ß ◊էȔª√–°—π∫√‘…—∑„π°“√ªØ‘∫—µ‘µ“¡ —≠≠“√à«¡¥”‡π‘πß“π·°à°“√π‘§¡Õÿµ “À°√√¡·Ààߪ√–‡∑»‰∑¬ °“√°àÕ √â“ß √–∫∫ “∏“√≥Ÿª‚¿§µ“¡ —≠≠“´◊ÈÕ¢“¬∑’Ë¥‘π °“√ªØ‘∫—µ‘µ“¡ —≠≠“´◊ÈÕ¢“¬πÈ”¥‘∫ ·≈–Õ◊ËπÊ √«¡∑—Èß°“√¢Õ„Àâ∏𓧓√ÕÕ°Àπ—ß ◊էȔª√–°—π∫√‘…—∑√à«¡·ÀàßÀπ÷Ëß„π°“√ ªØ‘∫—µ‘µ“¡ —≠≠“°àÕ √â“ß‚√߉øøÑ“°—∫°“√‰øøÑ“ΩÉ“¬º≈‘µ·Ààߪ√–‡∑»‰∑¬ «ß‡ß‘π√«¡ 179.78 ≈â“π∫“∑

∫√‘…—∑ Õ’ ‡∑‘√åπÕ‘π¥— ‡µ√’¬≈‡Õ ‡µ∑ ®”°—¥ °. ∫√‘…—∑‰¥â∑” —≠≠“®–´◊ÈÕ®–¢“¬∑’¥Ë π‘ ‚¥¬¡’‡ß◊ËÕπ‰¢«à“∂⓺Ÿâ®–´◊ÈÕ¡‘‰¥â√∫— °“√ à߇ √‘¡°“√≈ß∑ÿπ®“°§≥–°√√¡°“√ à߇ √‘¡°“√≈ß∑ÿπ·≈–À√◊Õ°“√π‘§¡Õÿµ “À°√√¡·Ààߪ√–‡∑» ‰∑¬·≈â« ∫√‘…—∑®–µâÕß®à“¬§◊π‡ß‘π§à“ß«¥·≈–‡ß‘π¡—¥®”·°àºŸâ®–´◊ÈÕ∑’Ë¥‘π ¢. ∫√‘…—∑‡¢â“√à«¡°—∫∫√‘…—∑„π‡§√◊ÕÕ’° 2 ·Ààß ‡æ◊ËէȔª√–°—π°“√ÕÕ°Àÿâπ°Ÿâ™π‘¥¡’À≈—°ª√–°—π¢Õß∫√‘…—∑„π‡§√◊Õ·ÀàßÀπ÷Ëß„πµà“ߪ√–‡∑»«ß‡ß‘π 19.20 ≈â“π¥Õ≈≈“√å À√—∞ §. ∫√‘…—∑¡’¿“√–ºŸ°æ—π®“°°“√§È”ª√–°—π°“√∑” —≠≠“‡™à“´◊ÈÕ¢Õß∫√‘…—∑„π‡§√◊Õ 2 ·Ààß «ß‡ß‘π√«¡ 7.52 ≈â“π∫“∑ ß. ∫√‘…—∑¡’¿“√–ºŸ°æ—π®“°°“√¢Õ„Àâ∏𓧓√ÕÕ°Àπ—ß ◊էȔª√–°—π∫√‘…—∑„π°“√ªØ‘∫—µ‘µ“¡ —≠≠“√à«¡¥”‡π‘πß“π·°à°“√π‘§¡Õÿµ “À°√√¡·Ààߪ√–‡∑»‰∑¬ °“√°àÕ √â“ß “∏“√≥Ÿª‚¿§„π‚§√ß°“√ °“√°àÕ √â“ß ∂“π’‰øøÑ“¬àÕ¬„ππ‘§¡Õÿµ “À°√√¡ ·≈–Õ◊ËπÊ «ß‡ß‘π√«¡ 145.97 ≈â“π∫“∑

√“¬ß“πª √–®”ªï 254 3 ∫ √‘ …— ∑ ‡ À ¡ √ “ ™æ— ≤ π “ ∑’Ë ¥‘ π ®Ì “ °— ¥ ( ¡ À “ ™π )


and the subsidiaries will also make contributions at the rate of 4% - 8% of such salaries, depending on the length of work. Members are entitled to the companies’ contributions plus net benefit thereon, depending on their working period. On August 14, 1998, the Company and the subsidiaries declared the temporary ceasasion of their contributions to the provident fund for the period from August 1, 1998 to December 31, 1999. The provident fund is managed by a commercial bank as the fund manager, and therefore does not appear in the balance sheet.

NOTE 30 - COMMITMENTS As at December 31, 2000, commitments are as follows:

Hemaraj Land and Development Public Company Limited The Company has agreements with the Industrial Estate Authority of Thailand (IEAT) dated July 5 and December 29, 1989 for the joint operations of Chonburi Industrial Estate (Bowin) Stage I and Stage II, respectively. Under the agreements, the Company has to develop its land and pay to IEAT for remuneration and, after completion of any portions, transfer the title of immovable property, component parts, equipment, utilities and facilities to IEAT without charging for compensation or any expenses, with the exception of the portions transferred to buyers. In 1996, the Thai Industrial Estate Association, of which the Company is a member, presented a letter to the IEAT regarding the status of the amendment of the joint operation agreement in connection with remuneration due to IEAT. This issue has been considered by the Office of the Attorney-General and Ministry of Finance. The Company has provided a reserve for the remuneration including interest and penalty until December 31, 2000, in the total amount of Baht 243.06 million, of which 60% of interest expense was shown as sinking fund in the balance sheet and the outstanding amount (40% of interest expense) and penalty were included in the statement of income. The Company and another company (the Co-investor) have jointly invested in 2 associated companies, H-Power Company Limited and Bowin Power Company Limited. Subsequently, the Co-investor has entered into an agreement with the financial institutions, which are the lenders, in order to guarantee the Company in proportionate supporting of the capital increase of such two associated companies, according to the condition of the Financial Agreement. The Company has also entered into the Reimbursement Agreement with the Co-Investor whereas it is obliged to reimburse the Co-investor for guarantee expenses with the condition to provide the Co-Investor option to purchase its investment in share capital of H-Power Company Limited, proportionately on unpaid expenses, in case it could not pay such expenses. This may effect the holding of interest in the future further to the discussion in Note 4 to the financial statements.

Eastern Industrial Estate Company Limited The company has an agreement with the IEAT dated December 27, 1989 for the joint operations of Eastern Industrial Estate (Map Ta Phut). Under this agreement, the company has to develop its land and pay to IEAT for remuneration and, after completion of any portions, transfer the title of immovable property, component parts, equipment, utilities and facilities to IEAT without charging for compensation or any expenses, with the exception of the portions transferred to buyers. In 1996, the Thai Industrial Estate Association, of which the company is a member, presented a letter to the IEAT regarding the status of the amendment of the joint operation agreement in connection with remuneration due to IEAT. This issue has been considered by the Office of the Attorney-General and Ministry of Finance. The company has provided a reserve for the remuneration including interest and penalty until December 31, 2000, in the total amount of Baht 116.72 million, of which 60% of interest expense was shown as sinking fund in the balance sheet and the outstanding amount (40% of interest expense) and penalty were included in the statement of income.

Eastern Seaboard Industrial Estate (Rayong) Company Limited -

-

The company has a liability, under a joint-investment agreement with Hemaraj Land and Development Public Company Limited and another company, to pay commission to Hemaraj Land and Development Public Company Limited based on revenues from sales of land, public utility service providing and lease of factory. The company has commitment under construction contracts with 2 contractors to construct mini and micro factory, phase II, amounting to Baht 110.78 million. The company has commitment under construction contracts with a contractor to construct utilities system, phase II B of the Company, amounting to Baht 27.27 million.

NOTE 31 - COMMITMENTS AND CONTINGENT LIABILITIES As at December 31, 2000, commitments and contingent liabilities consisted of:

Hemaraj Land and Development Public Company Limited -

The Company has guaranteed a subsidiary company’s loan amounting to Baht 50 million, and has co-operated with 2 subsidiaries to guarantee the issue of the US$ 19.20 million Guaranteed Bonds of an overseas subsidiary company. The Company has obligations, under condition of the letters of guarantee issued by the banks for its performance under the joint operation agreement with the IEAT, the construction of utility under land sale contract, and its performance under the raw water purchase agreement and others, as well as the letters of guarantee issued by the banks for the performance of its associated company under the power plant construction agreement with the Electricity Generating Authority of Thailand, in the total amount of Baht 179.78 million.

Eastern Industrial Estate Company Limited -

-

The company has entered into land sale and purchase contracts. Under the terms of the contracts, the company is contingently liable to repay deposits and installments in the event that buyers are unable to obtain satisfactory approval from the Board of Investment and/or IEAT to set up operations and, consequently, obliged to cancel contracts. The company has co-operated with 2 affiliated companies to guarantee the issue of the US$ 19.20 million Guaranteed Bonds of an overseas affiliated company. The company has obligation regarding guarantee of the hire purchase agreements of its 2 affiliated companies in the total credit line of Baht 7.52 million. The company has obligations, under condition of the letters of guarantee issued by the banks for its performance under the joint operation agreement with the IEAT, the construction of utility and power substation in its industrial estate, and others in the total amount of Baht 145.97 million.

ANNUAL REPORT 2000 HEMARAJ LAND AND DEVELOPMENT PUBLIC COMPANY LIMITED

73


∫√‘…—∑ Õ’ ‡∑‘√åπ´’∫Õ√å¥Õ‘π¥— ‡µ√’¬≈‡Õ ‡µ∑ (√–¬Õß) ®”°—¥ °. ∫√‘…—∑‰¥â∑” —≠≠“®–´◊ÈÕ®–¢“¬∑’Ë¥π‘ ‚¥¬¡’‡ß◊ÕË π‰¢«à“∂⓺Ÿâ®–´◊ÕÈ ¡‘‰¥â√—∫°“√ à߇ √‘¡°“√≈ß∑ÿπ®“°§≥–°√√¡°“√ à߇ √‘¡°“√≈ß∑ÿπ ·≈–À√◊Õ°“√π‘§¡Õÿµ “À°√√¡·Ààߪ√–‡∑» ‰∑¬·≈â« ∫√‘…—∑®–µâÕß®à“¬§◊π‡ß‘π§à“ß«¥·≈–‡ß‘π¡—¥®”·°àºŸâ®–´◊ÈÕ∑’Ë¥‘π ¢. ∫√‘…—∑¡’¿“√–ºŸ°æ—π®“°°“√¢Õ„Àâ∏𓧓√ÕÕ°Àπ—ß ◊էȔª√–°—π∫√‘…—∑„π°“√ªØ‘∫—µ‘µ“¡ —≠≠“√à«¡¥”‡π‘πß“π·°à°“√π‘§¡Õÿµ “À°√√¡·Ààߪ√–‡∑»‰∑¬ °“√°àÕ √â“ß “∏“√≥Ÿª‚¿§„π‚§√ß°“√ °“√°àÕ √â“ß “¬ à߉øøÑ“ ∂“π’‰øøÑ“ ·≈–Õ◊ËπÊ «ß‡ß‘π√«¡ 241.57 ≈â“π∫“∑

∫√‘…—∑ Õ’ ‡∑‘√åπ ‰ææå‰≈πå ‡´Õ√å«‘ ‡´ ®”°—¥ ∫√‘…—∑‡¢â“√à«¡°—∫∫√‘…—∑„π‡§√◊ÕÕ’° 2 ·Ààß ‡æ◊ËէȔª√–°—π°“√ÕÕ°Àÿâπ°Ÿâ™π‘¥¡’À≈—°ª√–°—π¢Õß∫√‘…—∑„π‡§√◊Õ·ÀàßÀπ÷Ëß„πµà“ߪ√–‡∑»«ß‡ß‘π 19.20 ≈â“π¥Õ≈≈“√å À√—∞

À¡“¬‡Àµÿ 32 - ‘∑∏‘·≈–ª√–‚¬™π嵓¡∫—µ√ à߇ √‘¡°“√≈ß∑ÿπ ∫√‘…—∑·≈–∫√‘…—∑¬àÕ¬ 2 ∫√‘…—∑ ‰¥â√—∫°“√ à߇ √‘¡°“√≈ß∑ÿπµ“¡æ√–√“™∫—≠≠—µ‘ à߇ √‘¡°“√≈ß∑ÿπ æ.». 2520 ¥—ßπ’È

∫√‘…—∑ ‡À¡√“™æ—≤π“∑’Ë¥‘π ®”°—¥ (¡À“™π) ª√–‡¿∑°‘®°“√‡¢µÕÿµ “À°√√¡ °. ‰¥â√—∫∫—µ√ à߇ √‘¡°“√≈ß∑ÿπ∫—µ√·√°‡¡◊ËÕ«—π∑’Ë 29 ∏—𫓧¡ 2531 ¡’¢π“¥¢Õ߇¢µÕÿµ “À°√√¡ 1,500 ‰√à ¢. ‰¥â√—∫∫—µ√ à߇ √‘¡°“√≈ß∑ÿπ∫—µ√∑’Ë Õ߇¡◊ËÕ«—π∑’Ë 15 °ÿ¡¿“æ—π∏å 2533 ¡’¢π“¥¢Õ߇¢µÕÿµ “À°√√¡ 2,000 ‰√à ‘∑∏‘ª√–‚¬™πå∑’Ë ”§—≠ °. ‰¥â√—∫¬°‡«âπ¿“…’‡ß‘π‰¥â𑵑∫ÿ§§≈ ”À√—∫°”‰√ ÿ∑∏‘∑’ˉ¥â®“°°“√ª√–°Õ∫°‘®°“√∑’ˉ¥â√—∫°“√ à߇ √‘¡¡’°”À𥇫≈“ 7 ªï π—∫·µà«—π∑’ˇ√‘Ë¡¡’√“¬‰¥â®“°°“√ª√–°Õ∫°‘®°“√π—Èπ ¢. ‰¥â√—∫≈¥À¬àÕπ¿“…’‡ß‘π‰¥â𑵑∫ÿ§§≈ ”À√—∫°”‰√ ÿ∑∏‘∑’ˉ¥â√—∫®“°°“√≈ß∑ÿπ„πÕ—µ√“√âÕ¬≈– 50 ¢ÕßÕ—µ√“ª°µ‘ ¡’°”Àπ¥ 5 ªï π—∫®“°«—π∑’Ëæâπ°”Àπ¥°“√‰¥â√—∫°“√ à߇ √‘¡ °“√≈ß∑ÿπµ“¡‡ß◊ËÕπ‰¢ °. √–¬–‡«≈“°“√‰¥â√—∫ ‘∑∏‘ª√–‚¬™π嵓¡‡ß◊ËÕπ‰¢ °. ‘Èπ ÿ¥≈ß·≈â« ·≈–ªí®®ÿ∫—π∫√‘…—∑Õ¬Ÿà√–À«à“ß°“√‰¥â√—∫ ‘∑∏‘ª√–‚¬™π嵓¡‡ß◊ËÕπ‰¢ ¢.

∫√‘…—∑ Õ’ ‡∑‘√åπÕ‘π¥— ‡µ√’¬≈‡Õ ‡µ∑ ®”°—¥

74

ª√–‡¿∑°‘®°“√‡¢µÕÿµ “À°√√¡ °. ‰¥â√—∫∫—µ√ à߇ √‘¡°“√≈ß∑ÿπ∫—µ√·√°‡¡◊ËÕ«—π∑’Ë 8 情¿“§¡ 2532 ¡’¢π“¥¢Õ߇¢µÕÿµ “À°√√¡ 626 ‰√à ¢. ‰¥â√—∫∫—µ√ à߇ √‘¡°“√≈ß∑ÿπ∫—µ√∑’Ë Õ߇¡◊ËÕ«—π∑’Ë 23 °—𬓬π 2535 ¡’¢π“¥¢Õ߇¢µÕÿµ “À°√√¡ 1,850 ‰√à ‘∑∏‘ª√–‚¬™πå∑’Ë ”§—≠ °. ‰¥â√—∫¬°‡«âπ¿“…’‡ß‘π‰¥â𑵑∫ÿ§§≈ ”À√—∫°”‰√ ÿ∑∏‘∑’ˉ¥â®“°°“√ª√–°Õ∫°‘®°“√∑’ˉ¥â√—∫°“√ à߇ √‘¡ π—∫·µà«—π∑’ˇ√‘Ë¡¡’√“¬‰¥â®“°°“√ª√–°Õ∫°‘®°“√π—Èπ ‚¥¬¡’√–¬–‡«≈“¥—ßπ’È °.1 5 ªï ”À√—∫∫—µ√ à߇ √‘¡°“√≈ß∑ÿπ∫—µ√·√° °.2 8 ªï ”À√—∫∫—µ√ à߇ √‘¡°“√≈ß∑ÿπ∫—µ√∑’Ë Õß ¢. ‰¥â√—∫≈¥À¬àÕπ¿“…’‡ß‘π‰¥â𑵑∫ÿ§§≈„πÕ—µ√“√âÕ¬≈– 50 ¢ÕßÕ—µ√“ª°µ‘ ”À√—∫°”‰√ ÿ∑∏‘∑’ˉ¥â®“°°“√ª√–°Õ∫°‘®°“√∑’ˉ¥â√—∫°“√ à߇ √‘¡°“√≈ß∑ÿπ ¡’°”Àπ¥ 5 ªï π—∫®“° «—π∑’Ëæâπ°”Àπ¥°“√‰¥â√—∫°“√ à߇ √‘¡°“√≈ß∑ÿπµ“¡‡ß◊ËÕπ‰¢ °. √–¬–‡«≈“°“√‰¥â√—∫ ‘∑∏‘ª√–‚¬™π嵓¡‡ß◊ËÕπ‰¢ °. ‘Èπ ÿ¥≈ß·≈â« ·≈–ªí®®ÿ∫—π∫√‘…—∑Õ¬Ÿà√–À«à“ß°“√‰¥â√—∫ ‘∑∏‘ª√–‚¬™π嵓¡‡ß◊ËÕπ‰¢ ¢.

∫√‘…—∑ Õ’ ‡∑‘√åπ´’∫Õ√å¥Õ‘π¥— ‡µ√’¬≈‡Õ ‡µ∑ (√–¬Õß) ®”°—¥ °. ª√–‡¿∑°‘®°“√‡¢µÕÿµ “À°√√¡ °.1 ‰¥â√—∫∫—µ√ à߇ √‘¡°“√≈ß∑ÿπ ‡¡◊ËÕ«—π∑’Ë 21 ¡‘∂ÿπ“¬π 2538 ‚¥¬¡’¢π“¥¢Õ߇¢µÕÿµ “À°√√¡ª√–¡“≥ 2,063 ‰√à µàÕ¡“∫√‘…—∑‰¥â√—∫Õπÿ¡—µ‘„À⢬“¬¢π“¥¢Õ߇¢µ Õÿµ “À°√√¡®“°ª√–¡“≥ 2,063 ‰√à ‡ªìπ 3,595 ‰√à µ—Èß·µà«—π∑’Ë 9 ‘ßÀ“§¡ 2538 °.2 ‰¥â√—∫∫—µ√ à߇ √‘¡°“√≈ß∑ÿπ‡¡◊ËÕ«—π∑’Ë 27 µÿ≈“§¡ 2540 ‚¥¬¡’¢π“¥¢Õ߇¢µÕÿµ “À°√√¡ª√–¡“≥ 2,466 ‰√à ¢. ª√–‡¿∑°‘®°“√æ—≤π“Õ“§“√ ”À√—∫‚√ßß“πÕÿµ “À°√√¡ ¢.1 ‰¥â∫—µ√ à߇ √‘¡°“√≈ß∑ÿπ‡¡◊ËÕ«—π∑’Ë 19 ¡°√“§¡ 2543 „π°‘®°“√æ—≤π“Õ“§“√ ”À√—∫‚√ßß“πÕÿµ “À°√√¡‡æ◊ËÕ„Àâ‡™à“·≈–¢“¬ ‚¥¬¡’¢π“¥¢Õß°‘®°“√¥—ßπ’È ‚√ßß“π ”‡√Á®√Ÿª¢π“¥‡≈Á°®”π«π 17 Àπ૬ ‚√ßß“π ”‡√Á®√Ÿª¢π“¥°≈“ß®”π«π 5 Àπ૬ ¢.2 ‰¥â∫—µ√ à߇ √‘¡°“√≈ß∑ÿπ ‡¡◊ËÕ«—π∑’Ë 21 ¡‘∂ÿπ“¬π 2543 „π°‘®°“√æ—≤π“Õ“§“√ ”À√—∫‚√ßß“πÕÿµ “À°√√¡‡æ◊ËÕ„Àâ‡™à“·≈–¢“¬‚¥¬¡’¢ π“¥¢Õß°‘®°“√¥—ßπ’È ‚√ßß“π ”‡√Á®√Ÿª¢π“¥‡≈Á°®”π«π 6 Àπ૬ ·≈–‚√ßß“π ”‡√Á®√Ÿª¢π“¥°≈“ß®”π«π 7 Àπ૬ ‘∑∏‘ª√–‚¬™πå∑’Ë ”§—≠ °. ‰¥â√—∫¬°‡«âπ¿“…’‡ß‘π‰¥â𑵑∫ÿ§§≈ ”À√—∫°”‰√ ÿ∑∏‘∑’ˉ¥â®“°°“√ª√–°Õ∫°‘®°“√∑’ˉ¥â√—∫°“√ à߇ √‘¡¡’°”À𥇫≈“ 8 ªï π—∫·µà«—π∑’ˇ√‘Ë¡¡’√“¬‰¥â®“°°“√ª√–°Õ∫°‘®°“√π—ÈπÊ ¢. ‰¥â√—∫≈¥À¬àÕπ¿“…’‡ß‘π‰¥â𑵑∫ÿ§§≈ ”À√—∫°”‰√ ÿ∑∏‘∑’ˉ¥â√—∫®“°°“√≈ß∑ÿπ„πÕ—µ√“√âÕ¬≈– 50 ¢ÕßÕ—µ√“ª°µ‘ ¡’°”Àπ¥ 5 ªï π—∫®“°«—π∑’Ëæâπ°”Àπ¥√–¬–‡«≈“ 8 ªï ®“° «—π∑’ˇ√‘Ë¡¡’√“¬‰¥â®“°°“√ª√–°Õ∫°‘®°“√π—Èπ Ê §. ‰¥â√—∫Õπÿ≠“µ„ÀâÀ—°§à“¢π àß §à“‰øøÑ“ ·≈–§à“ª√–ª“ Õ߇∑à“¢Õß§à“„™â®à“¬¥—ß°≈à“« „π°“√§”π«≥¿“…’‡ªìπ√–¬–‡«≈“ 10 ªï π—∫·µà«—π∑’ˇ√‘Ë¡¡’√“¬‰¥â¢Õß·µà≈–°‘®°“√ √“¬‰¥â„πª√–‡∑»·¬°µ“¡ à«πß“π∑“ß∏ÿ√°‘®∑’ˉ¥â√—∫°“√ à߇ √‘¡·≈–‰¡à‰¥â√—∫°“√ à߇ √‘¡°“√≈ß∑ÿπ ”À√—∫ªï ‘Èπ ÿ¥«—π∑’Ë 31 ∏—𫓧¡ ‰¥â¥—ßπ’È

ß∫°“√‡ß‘π√«¡ √“¬‰¥â®“°°“√¢“¬∑’Ë¥‘π √“¬‰¥â§à“∫√‘°“√ √«¡

‰¥â√—∫°“√ à߇ √‘¡ 2543 2542

‰¡à‰¥â√—∫°“√ à߇ √‘¡ 2543 2542

(Àπ૬ ≈â“π∫“∑) √«¡ 2543 2542

311.43 218.42 529.85

36.09 62.57 98.66

347.52 280.99 628.51

538.99 177.91 716.90

√“¬ß“πª √–®”ªï 254 3 ∫ √‘ …— ∑ ‡ À ¡ √ “ ™æ— ≤ π “ ∑’Ë ¥‘ π ®Ì “ °— ¥ ( ¡ À “ ™π )

38.23 48.46 86.69

577.22 226.37 803.59


Eastern Seaboard Industrial Estate (Rayong) Company Limited -

-

The company has entered into land sale and purchase contracts. Under the terms of the contracts, the company is contingently liable to repay deposits and installments in the event that buyers are unable to obtain satisfactory approval from the Board of Investment and/or IEAT to set up operations and, consequently, obliged to cancel contracts. The company has obligation, under condition of the letters of guarantee issued by banks to guarantee its performance under the joint operation agreement with the IEAT, the construction of utility, transmission lines and power station in its industrial estate, and others in the total amount of Baht 241.57 million.

Eastern Pipeline Services Company Limited The company has co-operated with 2 affiliated companies to guarantee the issue of the US$ 19.20 million Guaranteed Bonds of an overseas affiliated company.

NOTE 32 - PROMOTIONAL PRIVILEGES The Company and its 2 subsidiary companies were granted promotional certificates under the Investment Promotion Act, B.E. 2520 as follows:

Hemaraj Land and Development Public Company Limited Industrial Estate Business A. On December 29, 1988, obtaining the first promotional certificate for the development area of 1,500 Rais; and B. On February 15, 1990, obtaining the second promotional certificate for the development area of 2,000 Rais. Major Privileges A. Exemption from corporate income tax on net income derived from the promoted business for a period of 7 years as from the date when revenues are first earned. B. Reduction of 50% of the normal rate of corporate income tax on net income derived from the promoted business for 5 years from the expiry date under condition A. The promotion period under condition A expired and the Company is currently in the promotion period under condition B.

Eastern Industrial Estate Company Limited Industrial Estate Business A. On May 8, 1989, obtaining the first promotional certificate for the development area of 626 Rais; and B. On September 23, 1992, obtaining the second promotional certificate for the development area of 1,850 Rais. Major Privileges A. Exemption from corporate income tax on net income derived from the promoted business from the date when revenues are first earned as follows: - 5 years for the first promotional certificate. - 8 years for the second promotional certificate. B. Reduction of 50% of the normal rate of corporate income tax on net income derived from the promoted business for 5 years from the expiry date under condition A. The promotion period under condition A expired and the company is currently in the promotion period under condition B.

Eastern Seaboard Industrial Estate (Rayong) Company Limited A.

Industrial Estate Business A1 On June 21, 1995, obtaining the promotional certificate for the development area of 2,063 Rais, which subsequently, extended to be 3,595 Rais on August 9, 1995. A2 On October 27, 1997, obtaining the promotional certificate for the development area of 2,466 Rais. B. Industrial Factory Development Business B1 On January 19, 2000, obtaining the promotional certificate for the development of industrial factories for sale and rent, 17 units for micro factory and 5 units for mini factory. B2 On June 21, 2000, obtaining the promotional certificate for the development of industrial factories for sale and rent, 6 units for micro factory and 7 units for mini factory. Major Privileges A. Exemption from corporate income tax on net income derived from the promoted business for a period of 8 years as from the date when revenues are first earned. B. Reduction of 50% of the normal rate of corporate income tax on net income derived from the promoted business for 5 years from the expiry date of 8 years after the date when revenues are first earned. C. Double deduction of transportation expenses, electricity expenses and water supply expenses is allowed for 10 years from the date when the revenues are first earned. Domestic revenues for the years ended December 31, are classified into the promoted and the non-promoted businesses as follows:

(Amounts:Million Baht) The promoted

The non-promoted

Total

2000

1999

2000

1999

2000

1999

Revenue from land sales

311.43

538.99

36.09

38.23

347.52

577.22

Service income

218.42

177.91

62.57

48.46

280.99

226.37

529.85

716.90

98.66

86.69

628.51

803.59

Consolidated

Total

ANNUAL REPORT 2000 HEMARAJ LAND AND DEVELOPMENT PUBLIC COMPANY LIMITED

75


ß∫°“√‡ß‘π‡©æ“–¢Õß∫√‘…—∑ √“¬‰¥â®“°°“√¢“¬∑’Ë¥‘π √“¬‰¥â§à“∫√‘°“√ √«¡

‰¥â√—∫°“√ à߇ √‘¡ 2543 2542

‰¡à‰¥â√—∫°“√ à߇ √‘¡ 2543 2542

(Àπ૬ ≈â“π∫“∑) √«¡ 2543 2542

3.49 15.23 18.72

5.75 25.37 31.12

9.24 40.60 49.84

213.21 18.71 231.92

38.23 13.38 51.61

251.44 32.09 283.53

À¡“¬‡Àµÿ 33 - ‡§√◊ËÕß¡◊Õ∑“ß°“√‡ß‘π π‚¬∫“¬°“√∫√‘À“√§«“¡‡ ’Ë¬ß §«“¡‡ ’ˬ߮“°Õ—µ√“¥Õ°‡∫’Ȭ ·≈–§«“¡‡ ’ˬ߮“°Õ—µ√“·≈°‡ª≈’ˬπ‡ß‘πµ√“µà“ߪ√–‡∑» ‡°‘¥¢÷Èπ®“°°“√¥”‡π‘π∏ÿ√°‘®µ“¡ª°µ‘ ´÷Ëߢ÷ÈπÕ¬Ÿà°—∫§«“¡‡ ’ˬߢÕß°“√‡ª≈’ˬπ·ª≈ßÕ—µ√“„π ∑âÕßµ≈“¥À≈—ß«—π∑’ˇ°‘¥√“¬°“√ ∫√‘…—∑·≈–∫√‘…—∑¬àÕ¬ (°≈ÿà¡∫√‘…—∑‡À¡√“™œ) ¡’π‚¬∫“¬ªÑÕß°—𧫓¡‡ ’ˬߥâ“πÕ—µ√“¥Õ°‡∫’Ȭ ·≈–§«“¡‡ ’ˬ߮“°Õ—µ√“·≈°‡ª≈’ˬπ‡ß‘πµ√“µà“ߪ√–‡∑»¥â«¬«‘∏’°“√ ¥—ßµàÕ‰ªπ’È °. ¥”√ß —¥ à«π√–À«à“߇ߑπ°Ÿâ¬◊¡„πª√–‡∑»·≈–µà“ߪ√–‡∑» √âÕ¬≈– 45 ·≈–√âÕ¬≈– 55 µ“¡≈”¥—∫ ‚¥¬∑”°“√°Ÿâ °ÿ≈‡ß‘π¥Õ≈≈“√å À√—∞ ¢. °Ÿâ‡ß‘π¬◊¡„π√ŸªÕ—µ√“¥Õ°‡∫’Ȭ§ß∑’Ë ·≈–Õ—µ√“¥Õ°‡∫’Ȭ≈Õ¬µ—«„π —¥ à«π√âÕ¬≈– 60 ·≈–√âÕ¬≈– 40 µ“¡≈”¥—∫ §. √–¥¡·À≈à߇ߑπ°Ÿâ®“°°√√¡°“√·≈–ºŸâ∂◊ÕÀÿâπ ß. °“√„™â ‘π∑√—æ¬å‡ªìπÀ≈—°∑√—æ¬å§È”ª√–°—π°“√°Ÿâ¬◊¡‡ß‘π ∑—Èßπ’È∫√‘…—∑‰¡à¡’π‚¬∫“¬∑’Ë®–ª√–°Õ∫∏ÿ√°√√¡µ√“ “√∑“ß°“√‡ß‘ππÕ°ß∫¥ÿ≈∑’ˇªìπµ√“ “√Õπÿæ—π∏å ‡æ◊ËÕ°“√‡°Áß°”‰√À√◊Õ°“√§â“

¡Ÿ≈§à“¬ÿµ‘∏√√¡¢Õ߇§√◊ËÕß¡◊Õ∑“ß°“√‡ß‘π

76

πÕ°®“°∑’ˇªî¥‡º¬„πÀ¡“¬‡Àµÿª√–°Õ∫ß∫°“√‡ß‘π∑’Ë 4 ¡Ÿ≈§à“¬ÿµ‘∏√√¡¢Õ߇§√◊ËÕß¡◊Õ∑“ß°“√‡ß‘π∑’Ë ”§—≠ ª√–°Õ∫¥â«¬ °. ¡Ÿ≈§à“¬ÿµ‘∏√√¡¢Õß‡ß‘π ¥·≈–√“¬°“√‡∑’¬∫‡∑à“‡ß‘π ¥ ≈Ÿ°Àπ’È°“√§â“ ‡®â“Àπ’È°“√§â“ §à“„™â®“à ¬§â“ß®à“¬ ª√–¡“≥‡∑à“°—∫¡Ÿ≈§à“µ“¡∫—≠™’ ´÷Ëß„°≈⇧’¬ß°—π ‡π◊ËÕß®“°‡ªìπ‡§√◊ËÕß ¡◊Õ∑“ß°“√‡ß‘π∑’˧√∫°”Àπ¥„π√–¬– —Èπ ¢. ¡Ÿ≈§à“¬ÿµ‘∏√√¡¢Õ߇ߑπ≈ß∑ÿπ√–¬– —Èπ„πÀ≈—°∑√—æ¬å‡º◊ËÕ¢“¬‡∑à“°—∫¡Ÿ≈§à“µ“¡∫—≠™’ §. ¡Ÿ≈§à“¬ÿµ‘∏√√¡¢Õ߇ߑπ„Àâ°Ÿâ¬◊¡·≈–‡ß‘π∑¥√Õß·°à°‘®°“√∑’ˇ°’ˬ«¢âÕß°—𠇮â“Àπ’È·≈–‡ß‘π°Ÿâ¬◊¡®“°°‘®°“√∑’ˇ°’ˬ«¢âÕß°—π‡ß‘π°Ÿâ¬◊¡Õ◊Ëπ ·≈–‡ß‘π°Ÿâ¬◊¡®“°°√√¡°“√ ª√–¡“≥ ‡∑à“°—∫¡Ÿ≈§à“µ“¡∫—≠™’ ß. ¡Ÿ≈§à“¬ÿµ‘∏√√¡¢ÕßÀÿâπ°Ÿâ·ª≈ß ¿“æ ‡ß‘π°Ÿâ¬◊¡∑’ËÕ¬Ÿà√–À«à“ß°“√‡®√®“°ª√—∫‚§√ß √â“ßÀπ’È·≈–¥Õ°‡∫’Ȭ§â“ß®à“¬∑’ˇ°’ˬ«¢âÕß ª√–¡“≥‡∑à“°—∫¡Ÿ≈§à“µ“¡∫—≠™’¢Õ߇π◊ËÕß®“° º‘¥π—¥™”√–‡ß‘πµâπ·≈–¥Õ°‡∫’Ȭ ®. ¡Ÿ≈§à“¬ÿµ‘∏√√¡¢Õ߇ߑπ°Ÿâ¬◊¡„πª√–‡∑»∑’ˇ°‘¥®“°°“√ª√—∫‚§√ß √â“ßÀπ’È ª√–¡“≥‡∑à“°—∫¡Ÿ≈§à“µ“¡∫—≠™’‡π◊ËÕß®“°¡’§«“¡‰¡à·πàπÕπ„π°“√®à“¬™”√–µ“¡‡ß◊ËÕπ‰¢¢Õß —≠≠“ª√—∫‚§√ß √â“ßÀπ’È ©. ¡Ÿ≈§à“¬ÿµ‘∏√√¡¢ÕßÀÿâπ°Ÿâ™π‘¥¡’À≈—°ª√–°—π‡∑à“°—∫¡Ÿ≈§à“µ“¡∫—≠™’

°“√«‘‡§√“–À姫“¡ÕàÕπ‰À«¢ÕߢâÕ¡Ÿ≈ °≈ÿ¡à ‡À¡√“™œ ¡’°“√∫√‘À“√§«“¡‡ ’¬Ë ßÕ—µ√“¥Õ°‡∫’¬È ·≈–Õ—µ√“·≈°‡ª≈’¬Ë π‡ß‘πµ√“µà“ߪ√–‡∑» «—µ∂ÿª√– ߧå‡æ◊ÕË ≈¥§«“¡º—πº«π∑’®Ë –°√–∑∫µàÕº≈ª√–°Õ∫°“√„π√–¬– —πÈ Õ¬à“߉√°Áµ“¡ ”À√—∫°“√‡ª≈’ˬπ·ª≈ßÕ—µ√“¥Õ°‡∫’Ȭ·≈–Õ—µ√“·≈°‡ª≈’ˬπ‡ß‘πµ√“µà“ߪ√–‡∑»Õ¬à“ß∂“«√®–¡’º≈°√–∑∫°—∫º≈ª√–°Õ∫°“√¢Õß∫√‘…—∑„π√–¬–¬“« §«“¡ÕàÕπ‰À«¢ÕߢâÕ¡Ÿ≈∑’Ë ”§—≠ µàÕß∫ °“√‡ß‘π ”À√—∫ªï ‘Èπ ÿ¥«—π∑’Ë 31 ∏—𫓧¡ 2543 ª√–°Õ∫¥â«¬ °. °“√‡ª≈’ˬπ·ª≈ߢÕß√–¥—∫Õ—µ√“¥Õ°‡∫’Ȭ√âÕ¬≈– 1 µàÕªï ®–∑”„Àâº≈°“√¥”‡π‘πß“π√«¡·≈–º≈°“√¥”‡π‘πß“π‡©æ“–¢Õß∫√‘…—∑ ‡ª≈’ˬπ·ª≈߉ª‡ªìπ®”π«π‡ß‘πª√–¡“≥ 7.25 ≈â“π∫“∑ ·≈– 12.80 ≈â“π∫“∑ µ“¡≈”¥—∫ („™â¬Õ¥§ß‡À≈◊Õ¢Õß ‘π∑√—æ¬å∑“ß°“√‡ß‘π·≈–Àπ’È ‘π∑“ß°“√‡ß‘π ≥ «—π∑’Ë 31 ∏—𫓧¡ 2543 ∑’Ë¡’Õ—µ√“¥Õ°‡∫’Ȭ≈Õ¬µ—« ‡ªìπ∞“π„π°“√§”π«≥) ¢. °“√‡ª≈’ˬπ·ª≈ߢÕß√–¥—∫Õ—µ√“·≈°‡ª≈’ˬπ¢Õ߇ߑπ∫“∑µàՇߑπ¥Õ≈≈“√å À√—∞„πÕ—µ√“√âÕ¬≈– 1 ®“°Õ—µ√“·≈°‡ª≈’ˬπ ≥ «—π∑’Ë 29 ∏—𫓧¡ 2543 ®–∑”„Àâ∞“π–°“√ ‡ß‘π·≈–º≈°“√¥”‡π‘πß“π√«¡ ·≈–∞“π–°“√‡ß‘π·≈–º≈°“√¥”‡π‘πß“π‡©æ“–¢Õß∫√‘…—∑ ‡ª≈’ˬπ·ª≈ß ÿ∑∏‘‡ªìπ®”π«π‡ß‘πª√–¡“≥ 12.94 ≈â“π∫“∑ ·≈– 13.70 ≈â“π ∫“∑ µ“¡≈”¥—∫ („™â¬Õ¥§ß‡À≈◊Õ ‘π∑√—æ¬å∑“ß°“√‡ß‘π·≈–Àπ’È ‘π∑“ß°“√‡ß‘π∑’ˇªìπ °ÿ≈‡ß‘π¥Õ≈≈“√å À√—∞ ≥ «—π∑’Ë 31 ∏—𫓧¡ 2543 ‡ªìπ∞“π„π°“√§”π«≥) ∑—Èßπ’È ‡π◊ËÕß®“°∫√‘…—∑·≈–∫√‘…—∑¬àÕ¬‰¡à‰¥â∑” —≠≠“„¥ Ê ‡æ◊ËÕªÑÕß°—𧫓¡‡ ’ˬ߮“°Õ—µ√“·≈°‡ª≈’ˬπ¢Õß ‘π∑√—æ¬å∑“ß°“√‡ß‘π·≈–Àπ’È ‘Èπ∑“ß°“√‡ß‘π∑’ˇªìπ‡ß‘πµ√“µà“ߪ√–‡∑» §. º≈°“√‡®√®“°—∫µ—«·∑πºŸ∂â Õ◊ Àÿâπ°Ÿ·â ª≈ß ¿“æ ‡√◊ÕË ß°“√„™â ∑‘ ∏‘·ª≈ß ¿“æ∑ÿ°™π‘¥∑ÿ°ª√–‡¿∑ ®–¡’º≈°√–∑∫„π‡√◊ÕË ß —¥ à«π°“√·ª≈ßÀπ’‡È ªìπ∑ÿπ·≈–‚§√ß √â“ߺŸ∂â Õ◊ Àÿâπ‡ªìπµâπ ß. —≠≠“√à«¡∑ÿπ¥â“πæ≈—ßß“π°—∫ºŸâ√à«¡≈ß∑ÿπ√“¬Àπ÷Ëß Õ“®®– àߺ≈µàÕ —¥ à«π°“√∂◊ÕÀÿâπ„π∫√‘…—∑√à«¡·ÀàßÀπ÷Ëß

Õ—µ√“¥Õ°‡∫’Ȭ¢Õß ‘π∑√—æ¬å∑“ß°“√‡ß‘π·≈–Àπ’È ‘π∑“ß°“√‡ß‘π∑’Ë ”§—≠ ‘π∑√—æ¬å·≈–Àπ’ È π‘ ∑“ß°“√‡ß‘π∑’ Ë ”§—≠ ®”·π°µ“¡√–¬–‡«≈“∑’®Ë –¡’°“√°”Àπ¥Õ—µ√“¥Õ°‡∫’¬È „À¡àµ“¡ —≠≠“À√◊Õ«—π∑’§Ë √∫°”Àπ¥·≈â«·µà«π— „¥®–∂÷ß°àÕπ π—∫®“°«—π∑’Ë 31 ∏—𫓧¡ 2543 ¥—ßπ’È (Àπ૬ ≈â“π∫“∑ ¬°‡«âπÕ—µ√“¥Õ°‡∫’Ȭ) ß∫°“√‡ß‘π√«¡ ß∫°“√‡ß‘π‡©æ“–¢Õß∫√‘…—∑ ¿“¬„π 1 ªï ¡“°°«à“ 1 ªï ‰¡à¡’ √«¡ Õ—µ√“¥Õ°‡∫’Ȭ ¿“¬„π 1 ªï ¡“°°«à“ 1 ªï ‰¡à¡’ √«¡ Õ—µ√“¥Õ°‡∫’Ȭ ¥Õ°‡∫’Ȭ ∂—«‡©≈’ˬ (%) ¥Õ°‡∫’Ȭ ∂—«‡©≈’ˬ (%) ‘π∑√—æ¬å∑“ß°“√‡ß‘π ‡ß‘π ¥·≈–‡ß‘πΩ“°∏𓧓√ 90.09 7.61 97.70 4.50 0.36 4.86 ‡ß‘π≈ß∑ÿπ√–¬– —Èπ - ‡ß‘πΩ“°ª√–®” 46.80 46.80 2.49 2.49 ‡ß‘π≈ß∑ÿπ√–¬– —Èπ„πÀ≈—°∑√—æ¬å‡º◊ËÕ¢“¬ ÿ∑∏◊ 0.24 0.24 0.24 0.24 ≈Ÿ°Àπ’È°“√§â“ ÿ∑∏‘ 104.85 104.85 4.90 4.90 ‡ß‘π„Àâ°Ÿâ¬◊¡·≈–‡ß‘π∑¥√Õß·°à°‘®°“√∑’ˇ°’ˬ«¢âÕß°—π ÿ∑∏‘ 16.59 166.47 33.76 216.82 10.23

√“¬ß“πª √–®”ªï 254 3 ∫ √‘ …— ∑ ‡ À ¡ √ “ ™æ— ≤ π “ ∑’Ë ¥‘ π ®Ì “ °— ¥ ( ¡ À “ ™π )


(Amounts:Million Baht) The promoted

The non-promoted

Total

2000

1999

2000

1999

2000

3.49

213.21

5.75

38.23

9.24

1999

The Company Revenue from land sales Service income Total

251.44

15.23

18.71

25.37

13.38

40.60

32.09

18.72

231.92

31.12

51.61

49.84

283.53

NOTE 33 - FINANCIAL INSTRUMENTS Risk Management Policy Exposure to interest rate and currency risk arises in the normal course of the Hemaraj Group’s business. These are subject to the risk of market rates changing subsequent to transaction date. The Hemaraj Group’s policy on interest rate risk and currency risk hedging are as follows: Maintaining proportions of domestic and foreign borrowings that denominated in USD currency at 45% and 55% respectively; Borrowing loans at fixed and floating interest rate in proportions of 60% and 40% respectively; Mobilizing fund from directors and shareholders; and Pledging assets as collateral against loans. The Hemaraj Group has no policy to speculate on or engage in the trading of any derivative financial statements.

Fair Value of Financial Instruments Except as disclosed in Note 4 to the financial statements, fair value of significant financial instruments consisted of: Fair value of cash and cash equivalents, accounts receivable, account payable and accrued expenses approximates the carrying amount because of short maturity of these instruments. Fair value of short-term investments in available-for-sale securities is equal to the carrying amount. Fair value of due from and loans to related companies, due to and loans from related companies, other loan and loans from directors approximates the carrying amount. Fair value of Convertible Bonds, loans under debt restructuring process and related interest payable approximates the carrying amount due to the default of payments of principal and interest payable. Fair value of the restructured domestic loans approximates the carrying amount due to uncertainty of payment under the conditions of debt restructuring agreements. Fair value of Guaranteed Bonds is equal to the carrying amount.

Sensitivity Analysis In managing interest rate and currency risks, the Hemaraj Group aims to reduce the short-term impact of fluctuations on their operations. However, permanent changes in foreign exchange and interest rates will have an impact on their operations in the long run. For the year ended December 31, 2000, significant sensitivity analysis consisted of: Based on the balances as at December 31, 2000 of financial assets and liabilities with floating interest rate, it is estimated that a general change of one percentage point in interest rate will cause a change in the consolidated and the Company’s operations in the amounts of Baht 7.25 million and Baht 12.80 million respectively. Based on the balances as at December 31, 2000 of financial assets and liabilities denominated in USD currency, it is estimated that, a general change of one percentage point in exchange rate of Baht against USD from the exchange rate as at December 29, 2000 will cause a change in the consolidated and the Company’s financial positions and operations in the amounts of Baht 12.94 million and Baht 13.70 million respectively. The Hemaraj Group has no hedging agreement against exposure to foreign currency risk from financial assets and liabilities. The outcome of negotiation with the representive of convertible bondholders in respect of its conversion right of all types will affect the portion of debt-toequity swap and shareholding structure, etc. Energy joint venture agreement with a co-investor may affect the Company’s interest in an associated company.

Interest Rate of Significant Financial Assets and Financial Liabilities Significant financial assets and financial liabilities, classified by period of interest rate revision or due date, whichever is earlier, from December 31, 2000 are as follows: (Amounts:Million Baht, except interest rate) Within 1 year Financial Assets Cash on hand and cash at banks Short-term investments - Time deposits Short-term investments in available-for-sale securities, net Accounts receivable, net Loans and advances to related parties, net

90.09 46.80 -

More than 1 year

Consolidated Without Interest

-

7.61 0.24 104.85 -

Total

97.70 46.80 0.24 104.85 -

Average Interest Rate (%)

-

Within 1 year

4.50 2.49 16.59

ANNUAL REPORT 2000 HEMARAJ LAND AND DEVELOPMENT PUBLIC COMPANY LIMITED

More than 1 year 166.47

The Company Without Interest 0.36 0.24 4.90 33.76

Total

Average Interest Rate (%)

4.86 2.49 0.24 4.90 216.82

10.23

77


‡ß‘π≈ß∑ÿπ√–¬–¬“«„π°‘®°“√‡ß‘πÕ◊Ëπ ‡ß‘π∑¥√Õß®à“¬°“√‰øøÑ“ à«π¿Ÿ¡‘¿“§ √«¡ ‘π∑√—æ¬å∑“ß°“√‡ß‘π Àπ’È ‘π∑“ß°“√‡ß‘π °. °ÿ≈‡ß‘π∫“∑ ‡ß‘π‡∫‘°‡°‘π∫—≠™’∏𓧓√ ‡ß‘π°Ÿâ¬◊¡∑’ËÕ¬Ÿà√–À«à“ß°“√‡®√®“ª√—∫‚§√ß √â“ßÀπ’È ‡ß‘π°Ÿâ¬◊¡Õ◊Ë𠇮â“Àπ’È°“√§â“ ‡®â“Àπ’È°“√π‘§¡Õÿµ “À°√√¡·Ààߪ√–‡∑»‰∑¬ ‡®â“Àπ’È·≈–‡ß‘π°Ÿâ¬◊¡®“°°‘®°“√∑’ˇ°’ˬ«¢âÕß°—π ‡ß‘π°Ÿâ¬◊¡®“°°√√¡°“√ Àπ’È ‘π√–¬–¬“«∑’Ë¡’Õ—µ√“¥Õ°‡∫’Ȭ§ß∑’Ë Àπ’È ‘π√–¬–¬“«∑’Ë¡’Õ—µ√“¥Õ°‡∫’Ȭ≈Õ¬µ—« √«¡ ¢. °ÿ≈‡ß‘π¥Õ≈≈“√å À√—∞ Àÿâπ°Ÿâ·ª≈ß ¿“æÕ—µ√“¥Õ°‡∫’Ȭ§ß∑’Ë Àÿâπ°Ÿâ™π‘¥¡’À≈—°ª√–°—πÕ—µ√“¥Õ°‡∫’Ȭ§ß∑’Ë √«¡ √«¡Àπ’È ‘π∑“ß°“√‡ß‘π

(Àπ૬ ≈â“π∫“∑ ¬°‡«âπÕ—µ√“¥Õ°‡∫’Ȭ) ß∫°“√‡ß‘π√«¡ ß∫°“√‡ß‘π‡©æ“–¢Õß∫√‘…—∑ ¿“¬„π 1 ªï ¡“°°«à“ 1 ªï ‰¡à¡’ √«¡ Õ—µ√“¥Õ°‡∫’Ȭ ¿“¬„π 1 ªï ¡“°°«à“ 1 ªï ‰¡à¡’ √«¡ Õ—µ√“¥Õ°‡∫’Ȭ ¥Õ°‡∫’Ȭ ∂—«‡©≈’ˬ (%) ¥Õ°‡∫’Ȭ ∂—«‡©≈’ˬ (%) 1.00 1.00 55.45 55.45 136.89 169.15 306.04 23.58 166.47 39.26 229.31 37.74 130.82 40.00 359.81 11.01 63.00 35.63 1,175.56 1,853.57

141.29 141.29

53.53 18.03 1.52 73.08

37.74 130.82 40.00 53.53 377.84 12.53 63.00 176.92 1,175.56 2,067.94

1,245.71 20.11 1,265.82 3,119.39

689.29 689.29 830.58

73.08

1,245.71 709.40 1,955.11 4,023.05

30.00 11.16 243.06 7.96 8.88 11.75 8.41 3.50 7.00-9.00

37.72 130.82 40.00 28.79 579.55 1,059.94

117.42 117.42

8.53 243.06 1,828.12 1,836.65

37.72 130.82 40.00 8.53 15.00 1,828.12 146.21 579.55 3,014.01

1,245.71 1,245.71 2,305.65

117.42

1,836.65

1,245.71 1,245.71 4,259.72

30.00 11.16 11.75 8.41 3.50

À¡“¬‡Àµÿ 34 - °“√®”·π°¢âÕ¡Ÿ≈∑“ß°“√‡ß‘πµ“¡ à«πß“π √“¬°“√®—¥ª√–‡¿∑ ‘π∑√—æ¬å¢Õß·µà≈– à«πß“π∑“ß∏ÿ√°‘®„πª√–‡∑»·≈–µà“ߪ√–‡∑»„πß∫¥ÿ≈√«¡ ≥ «—π∑’Ë 31 ∏—𫓧¡ ¡’¥—ßπ’È (Àπ૬ ∫“∑) 2543

78

2542

„πª√–‡∑» µà“ߪ√–‡∑» √«¡ „πª√–‡∑» µà“ߪ√–‡∑» ∏ÿ√°‘® Õ◊ËπÊ Holding ∏ÿ√°‘® Õ◊ËπÊ Holding Õ —ßÀ“√‘¡∑√—æ¬å Company Õ —ßÀ“√‘¡∑√—æ¬å Company µâπ∑ÿπæ—≤π“Õ —ßÀ“√‘¡∑√—æ¬å 2,668,722,974.31 2,668,722,974.31 2,822,397,237.15 ‘∑∏‘°“√‡™à“·≈–∑’Ë¥‘π‡æ◊ËÕ®—¥À“º≈ª√–‚¬™πå 1,759,215,660.17 1,759,215,660.17 1,754,069,942.79 ‘π∑√—æ¬å„Àâ‡™à“ 215,593,088.46 81,883,931.63 297,477,020.09 143,704,963.40 88,721,276.21 ∑’Ë¥‘π Õ“§“√ ·≈–Õÿª°√≥å ÿ∑∏‘ 230,461,853.15 14,017,154.60 244,479,007.75 237,264,028.47 14,034,702.60 ‘π∑√—æ¬åÕ◊Ëπ 1,709,024,034.71 2,311,474.22 7,829,651.00 1,719,165,159.93 1,519,578,892.11 3,672,316.68 259,823,897.60 √«¡ ‘π∑√—æ¬å 6,583,017,610.80 98,212,560.45 7,829,651.00 6,689,059,822.25 6,477,015,063.92 106,428,295.49 259,823,897.60 ¢âÕ¡Ÿ≈‡°’ˬ«°—∫°“√¥”‡π‘πß“πµ“¡ª√–‡¿∑ à«πß“π∑“ß∏ÿ√°‘®„πª√–‡∑»·≈–µà“ߪ√–‡∑»„πß∫°”‰√¢“¥∑ÿπ√«¡ ”À√—∫ªï ‘Èπ ÿ¥«—π∑’Ë 31 ∏—𫓧¡ ¡’¥—ßπ’È

√«¡ 2,822,397,237.15 1,754,069,942.79 232,426,239.61 251,298,731.07 1,783,075,106.39 6,843,267,257.01 (Àπ૬ ∫“∑)

2543

√“¬‰¥â®“°°“√¢“¬ √“¬‰¥â§à“∫√‘°“√ √«¡√“¬‰¥â®“°°“√¢“¬·≈–∫√‘°“√ °”‰√(¢“¥∑ÿπ)®“°°“√¥”‡π‘πß“π √“¬‰¥âÕ◊Ëπ ¥Õ°‡∫’Ȭ®à“¬ §à“µÕ∫·∑π°√√¡°“√ à«π·∫àߢ“¥∑ÿπ®“°∫√‘…—∑„π‡§√◊Õ ¢“¥∑ÿπ®“°Õ—µ√“·≈°‡ª≈’Ë¬π ¢“¥∑ÿπ®“°°“√ª√–‡¡‘π√“§“‚§√ß°“√ ¢“¥∑ÿπ®“°°“√¥âÕ¬§à“¢Õ߇ߑπ≈ß∑ÿπ ¢“¥∑ÿπ®“°°“√¢“¬‡ß‘π≈ß∑ÿπ ”√Õ߇º◊ËÕ§«“¡‡ ’¬À“¬®“°¢âÕæ‘æ“∑∑“ß°ÆÀ¡“¬ ”√Õ߇º◊ËÕ§«“¡‡ ’¬À“¬®“°°“√®”π”À≈—°∑√—æ¬å ¿“…’‡ß‘π‰¥â ¢“¥∑ÿπ°àÕπ à«π¢ÕߺŸâ∂◊ÕÀÿâπ à«ππâÕ¬ à«π¢ÕߺŸâ∂◊ÕÀÿâπ à«ππâÕ¬ ¢“¥∑ÿπ ÿ∑∏‘

„πª√–‡∑» µà“ߪ√–‡∑» ∏ÿ√°‘® Õ◊ËπÊ Holding Õ —ßÀ“√‘¡∑√—æ¬å Company 347,523,416.99 264,572,137.94 16,414,433.16 612,095,554.93 16,414,433.16 68,214,945.69 5,019,556.00 (765,655.31) 159,595,236.37 2,090.27 30,159,934.88 (215,904,253.39) (4,812,143.97) (50,614,493.88) (20,059,443.81) (31,006,377.94) (138,280,335.23) (163,525,127.82) (137,684,722.21) (38,053,680.00) (46,033,163.02) (235,500,000.00) (956,257.31) (630,502,078.52) 209,502.30 (189,911,314.46)

√«¡ 347,523,416.99 280,986,571.10 628,509,988.09 72,468,846.38 189,757,261.52 (271,330,891.24) (51,065,821.75) (138,280,335.23) (301,209,850.03) (38,053,680.00) (46,033,163.02) (235,500,000.00) (956,257.31) (820,203,890.68) (31,793,919.62) (851,997,810.30)

2542

„πª√–‡∑» µà“ߪ√–‡∑» √«¡ ∏ÿ√°‘® Õ◊ËπÊ Holding Õ —ßÀ“√‘¡∑√—æ¬å Company 577,219,490.44 577,219,490.44 214,791,912.77 11,578,700.10 226,370,612.87 792,011,403.21 11,578,700.10 803,590,103.31 5,005,678.34 2,201,056.41 (2,721,145.67) 4,485,589.08 12,294,154.74 24,726.9 20,242,586.38 32,561,468.05 (219,686,203.42) (7,715,469.62) (46,057,617.96) (273,459,291.00) (4,312,219.79) (22,388,551.88) (26,700,771.67) (6,962,237.57) (6,962,237.57) (29,437,664.25) (29,437,664.25) (497,967,796.95) (497,967,796.95) (57,265,772.00) (57,265,772.00) (128,399,460.21) (128,399,460.21) (389,610.81) (389,610.81) (927,121,131.92) (5,489,686.28) (50,924,729.13) (983,535,547.33) (27,147,055.17) (1,010,682,602.50)

À¡“¬‡Àµÿ 35 - °“√®—¥ª√–‡¿∑√“¬°“√„À¡à √“¬°“√∫“ß√“¬°“√„πß∫°“√‡ß‘π ”À√—∫ªï π‘È ÿ¥«—π∑’Ë 31 ∏—𫓧¡ 2542 ‰¥â®¥— ª√–‡¿∑√“¬°“√„À¡à‡æ◊ÕË „Àâ Õ¥§≈âÕß°—∫°“√· ¥ß√“¬°“√„πß∫°“√‡ß‘π ”À√—∫ªï π‘È ÿ¥«—π∑’Ë 31 ∏—𫓧¡ 2543

√“¬ß“πª √–®”ªï 254 3 ∫ √‘ …— ∑ ‡ À ¡ √ “ ™æ— ≤ π “ ∑’Ë ¥‘ π ®Ì “ °— ¥ ( ¡ À “ ™π )


(Amounts:Million Baht, except interest rate) Within 1 year Long-term investments in other company Advances to the Provincial Electricity Authority Total Financial Assets Financial Liabilities A. Baht Currency Bank overdrafts Loan under debt restructuring process Other loan Accounts payable Accounts payable - the Industrial Estate Authority of Thailand Due to and loans from related parties Loans from directors and shareholders Long-term liabilities with fixed interest rate Long-term liabilities with floated interest rate Total B. US Dollar Currency Convertible Bonds with fixed interest rate Guaranteed Bonds with fixed interest rate Total Total Financial Liabilities

Consolidated Without Interest 1.00 55.45 169.15

136.89

More than 1 year -

Total

Average Interest Rate (%) 1.00 55.45 306.04

37.74 130.82 40.00 359.81 11.01 63.00 35.63 1,175.56 1,853.57

141.29 141.29

53.53 18.03 1.52 73.08

37.74 130.82 40.00 53.53 377.84 12.53 63.00 176.92 1,175.56 2,067.94

37.72 30.00 11.16 -

1,245.71 20.11 1,265.82 3,119.39

689.29 689.29 830.58

73.08

1,245.71 709.40 1,955.11 4,023.05

3.50 7.00-9.00

7.96 8.88 11.75 8.41

Within 1 year

The Company Without Interest 39.26

23.58

More than 1 year 166.47

Total

Average Interest Rate (%) 229.31

130.82 40.00 243.06 28.79 579.55 1,059.94

117.42 117.42

37.72 8.53 1,828.12 1,836.65

130.82 40.00 8.53 243.06 1,828.12 146.21 579.55 3,014.01

30.00 11.16 15.00 11.75 8.41

1,245.71 1,245.71 2,305.65

117.42

1,836.65

1,245.71 1,245.71 4,259.72

3.50

NOTE 34 - SEGMENT INFORMATION As at December 31, segment information in the consolidated balance sheets classified by domestic and overseas businesses are as follows: (Amounts:Baht)

Cost of real estate developments Leasehold land and land held for commercial purposes Assets for rent Property, plant and equipment, net Other assets Total Assets

2000 Domestic Overseas Industrial Others Holding Estate Company 2,668,722,974.31 1,759,215,660.17 215,593,088.46 81,883,931.63 230,461,853.15 14,017,154.60 1,709,024,034.71 2,311,474.22 7,829,651.00 6,583,017,610.80 98,212,560.45 7,829,651.00

Total

2,668,722,974.31 1,759,215,660.17 297,477,020.09 244,479,007.75 1,719,165,159.93 6,689,059,822.25

1999 Domestic Overseas Industrial Others Holding Estate Company 2,822,397,237.15 1,754,069,942.79 143,704,963.40 88,721,276.21 237,264,028.47 14,034,702.60 1,519,578,892.11 3,672,316.68 259,823,897.60 6,477,015,063.92 106,428,295.49 259,823,897.60

Total

2,822,397,237.15 1,754,069,942.79 232,426,239.61 251,298,731.07 1,783,075,106.39 6,843,267,257.01

Operations in the consolidated statements of income for the years ended December 31, classified by domestic and overseas businesses are as follows: (Amounts:Baht)

Sales Service income Total Sales and Service Income Gain (loss) from operations Other incomes Interest expense Directors’ remuneration Share of loss in affiliated companies Loss on exchange rate Loss on projects revaluation Impairment loss on investments Loss on sale of investments Reserve for possible loss from lawsuit Reserve for possible loss from pledge of securities Income tax Gain (loss) before minority interests Minority interests Net loss

2000 Domestic Overseas Industrial Others Holding Estate Company 347,523,416.99 264,572,137.94 16,414,433.16 612,095,554.93 16,414,433.16 68,214,945.69 5,019,556.00 (765,655.31) 159,595,236.37 2,090.27 30,159,934.88 (215,904,253.39) (4,812,143.97) (50,614,493.88) (20,059,443.81) (31,006,377.94) (138,280,335.23) (163,525,127.82) (137,684,722.21) (38,053,680.00) (46,033,163.02) (235,500,000.00) (956,257.31) (630,502,078.52) 209,502.30 (189,911,314.46)

Total

347,523,416.99 280,986,571.10 628,509,988.09 72,468,846.38 189,757,261.52 (271,330,891.24) (51,065,821.75) (138,280,335.23) (301,209,850.03) (38,053,680.00) (46,033,163.02) (235,500,000.00) (956,257.31) (820,203,890.68 ) (31,793,919.62) (851,997,810.30)

1999 Domestic Overseas Industrial Others Holding Estate Company 577,219,490.44 214,791,912.77 11,578,700.10 792,011,403.21 11,578,700.10 5,005,678.34 2,201,056.41 (2,721,145.67) 12,294,154.74 24,726.93 20,242,586.38 (219,686,203.42) (7,715,469.62) (46,057,617.96) (4,312,219.79) (22,388,551.88) (6,962,237.57) (29,437,664.25) (497,967,796.95) (57,265,772.00) (128,399,460.21) (389,610.81) (927,121,131.92) (5,489,686.28) (50,924,729.13)

Total

577,219,490.44 226,370,612.87 803,590,103.31 4,485,589.08 32,561,468.05 (273,459,291.00) (26,700,771.67) (6,962,237.57) (29,437,664.25) (497,967,796.95) (57,265,772.00) (128,399,460.21) (389,610.81) (983,535,547.33) (27,147,055.17) (1,010,682,602.50)

NOTE 35 - RECLASSIFICATION OF ACCOUNTS Certain accounts in the financial statements for the year ended December 31, 1999 have been reclassified to conform with the presentation in the financial statements for the year ended December 31, 2000.

ANNUAL REPORT 2000 HEMARAJ LAND AND DEVELOPMENT PUBLIC COMPANY LIMITED

79


THE EXECUTIVE COMMITTEE AND MANAGEMENT ¢âÕ¡Ÿ≈°√√¡°“√∫√‘À“√·≈–ºŸâ∫√‘À“√ ™◊ËÕ- °ÿ≈ / µ”·Àπàß Name / Position 1. 𓬠«— ¥‘Ï ÀÕ√ÿà߇√◊Õß ª√–∏“π°√√¡°“√ ∫√‘À“√

2. 3.

4. 5.

6.

80

7. 8. 9.

10.

11. 12.

13. 14. 15.

Mr. Sawasdi Horrungruang Chairman of The Board of Director π“¬∏ß™—¬ »√’ ¡∫Ÿ√≥“ππ∑å √Õߪ√–∏“π°√√¡°“√∫√‘À“√ Mr. Thongchai Srisomburananonta Vice Chairman of The Board π“¬∂“«√ Õπ—πµå§Ÿ»√’ √Õߪ√–∏“π°√√¡°“√∫√‘À“√ Mr. Thavorn Anankusri Vice Chairman of The Board 𓬪√–∑’ª ‰µ√‚≈À°– √Õߪ√–∏“π°√√¡°“√∫√‘À“√ Mr. Prateep Trilohaka Vice Chairman of The Board 𓬠ÿ∑∏‘æ—π∏ÿå ®“√ÿ¡≥’ ª√–∏“π°√√¡°“√ µ√«® Õ∫ Mr. Sudphipan Charumani Chairman Audit Committee 𓬇¥«‘¥ √‘™“√å¥ π“√å‚¥π °√√¡°“√ºŸâ®—¥°“√ Mr. David Richard Nardone President & CEO π“¬ªï‡µÕ√å ®ÕÀåπ ‡ÕÁ¥¡—π —π °√√¡°“√µ√«® Õ∫ Mr. Peter John Edmondson Audit Committee π“ßæ√√≥’ «√«ÿ≤‘®ß ∂‘µ °√√¡°“√µ√«® Õ∫ Mrs. Punnee Worawuthichongsathit Audit Committee 𓬫‘«—≤πå ®‘√—∞µ‘°“≈ °ÿ≈ °√√¡°“√ ºŸâ™à«¬°√√¡°“√ºŸâ®—¥°“√ Mr. Vivat Jiratikarnsakul Senior Vice President 𓬧”ŒÕß √—»¡’ ºŸâÕ”π«¬°“√ ΩÉ“¬ªØ‘∫—µ‘°“√

Õ“¬ÿ Age

§ÿ≥«ÿ≤‘∑“ß°“√»÷°…“ Graduation

60

48

ª√‘≠≠“µ√’∫√‘À“√∏ÿ√°‘® ¥ÿ…Æ’∫—≥±‘µ°‘µµ‘¡»—°¥‘Ï §≥–¡πÿ…¬å»“ µ√å ¡À“«‘∑¬“≈—¬∫Ÿ√æ“ Honorary Doctorate Degree Bachelor Degree of Business Administration Humanity Faculty Burapha University -

48

-

59

-

59

-

57

ª√‘≠≠“µ√’ ‡»√…∞»“ µ√å∫—≥±‘µ ¡À“«‘∑¬“≈—¬∏√√¡»“ µ√å Bachelor Degree Faculty of Economics Thammasat University «‘™“°“√∫—≠™’™—Èπ Ÿß(FCA) ®“° ∂“∫—π™“√凵Õ√å ·Õ§‡§â“·∑π∑å (Õ—ß°ƒ…·≈–‡«≈≈å) Charter Accountant Institutes (Britian and Wales) MBA Northeastern University Boston,M.A.

60

57 57 57 46 46 50 50 49

University of Sheffield England Bachelor of Science (Honours) in Chemistry

∫—≠™’∫—≥±‘µ(‡°’¬√µ‘π‘¬¡) ®ÿÓ≈ß°√≥å ¡À“«‘∑¬“≈—¬ 49 Bachelor of Accounting (Honours) Chulalongkorn University 45 ª√‘≠≠“µ√’ ¿“§«‘™“ ÿ¢“¿‘∫“≈ §≥–«‘»«°√√¡»“ µ√å ®ÿÓ≈ß°√≥å ¡À“«‘∑¬“≈—¬ 45 Bachelor of Sanitary Faculty of Engineering Chulalongkorn University 34 University of Waterloo, —≠™“µ‘ Waterloo, on ·§π“¥“ Bechelor of Applied Mr. Khamhoung Ratsamany 34 Science in Machanical Engineering, Director -Industrial Nationality MBA from Bangkok University Estate Operations Canadian π“¬∏π‘π∑√å ∑√—æ¬å∫ÿ≠‡√◊Õß 37 ª√‘≠≠“‚∑ “¢“∫√‘À“√∏ÿ√°‘® ºŸâÕ”π«¬°“√ΩÉ“¬æ—≤π“ ¡À“«‘∑¬“≈—¬Õ— —¡™—≠ Mr. Tanin Subboonrueng 37 MBA, Business Administration Director-Development Assumption University 𓬻‘√‘»—°¥‘Ï °‘®√—°…“ 40 ª√‘≠≠“µ√’ §≥–∫—≠™’ √ÕߺŸâÕ”π«¬°“√ ΩÉ“¬∫—≠™’ ¡À“«‘∑¬“≈—¬°√ÿ߇∑æ Mr. Sirisak Kijraksa 40 Bachelor of Accounting Deputy Director Accounting Bangkok University π“ß “« ¡„® «™‘√Àâ“ 40 ª√‘≠≠“µ√’ “¢“°“√∫√‘À“√ß“π∑—Ë«‰ª √ÕߺŸâÕ”π«¬°“√ ΩÉ“¬°“√‡ß‘π §≥–∫√‘À“√∏ÿ√°‘® ¡À“«‘∑¬“≈—¬√“¡§”·Àß Ms. Somjai Wachiraha 40 Bachelor of Business Administration, Deputy Director-Finance General Affairs Ramkhamhaeng University π“ß “«ªƒ…¥“ ∑Õß«‘‡»…°ÿ≈ 30 ª√‘≠≠“‚∑ “¢“‡»√…∞»“ µ√å∏ÿ√°‘® ºŸâ®—¥°“√ΩÉ“¬°“√µ≈“¥ ·≈–°“√®—¥°“√ ®ÿÓ≈ß°√≥å¡À“«‘∑¬“≈—¬ Ms. Parisada Tongviseskul 30 MA, Business & Managerial Economic Marketing Manager Chulalongkorn University 𓬇ºà“æ‘∑¬“ ¡ÿ∑√°≈‘π 30 Drexel University Philadelphia,PA ºŸâ®—¥°“√ΩÉ“¬«“ß·ºπ√–∫∫¢âÕ¡Ÿ≈ MS - Finance Mr.Paopitaya Smutrakalin 30 Planning & Information System Manager

ª√– ∫°“√≥å∑”ß“π∑’ˇ°’ˬ«¢âÕß°—∫∏ÿ√°‘®¢Õß∫√‘…—∑ Experiences Related with the Company ™à«ß‡«≈“ µ”·Àπàß ™◊ËÕÀπ૬ߓπ/∫√‘…—∑/ Period Position ª√–‡¿∑∏ÿ√°‘® Organization / Company Type of Busniess µ—Èß·µà 2533 µ—Èß·µà 2536

°√√¡°“√ 𓬰 ¡“§¡

∫®. ∑’ ‡Õ™ ‡§ ‡√’¬≈‡Õ ‡µ∑ ¡“§¡π‘§¡Õÿµ “À°√√¡‰∑¬

Since 1990 Since 1993

T H K Real Estate Thai Industrial Association

µ—Èß·µà 2532

Director Chairman of The Associate -

Since 1989

-

-

µ—Èß·µà 2532 Since 1989

-

-

µ—Èß·µà 2536

-

-

Since 1993

-

-

µ—Èß·µà 2539

-

-

Since 1996

-

-

µ—Èß·µà 2536

-

-

Since 1993

-

-

µ—Èß·µà 2543

-

-

Since 2000

-

-

µ—Èß·µà 2532

-

-

Since 1989

-

-

µ—Èß·µà 2538

-

-

Since 1995

-

-

µ—Èß·µà 2539

-

-

Since 1996

-

-

µ—Èß·µà 2533

-

-

Since 1990

-

-

µ—Èß·µà 2533

-

-

Since 1990

-

-

µ—Èß·µà 2541

-

-

Since 1998

-

-

µ—Èß·µà 2539

-

-

Since 1996

-

-

-

µ—Èß·µà 2542 Since 1999

√“¬ß“πª √–®”ªï 254 3 ∫ √‘ …— ∑ ‡ À ¡ √ “ ™æ— ≤ π “ ∑’Ë ¥‘ π ®Ì “ °— ¥ ( ¡ À “ ™π )


Turn static files into dynamic content formats.

Create a flipbook
Issuu converts static files into: digital portfolios, online yearbooks, online catalogs, digital photo albums and more. Sign up and create your flipbook.