ข่าวแจ้งตลาดหลักทรัพย์
NOTE TO THE FINANCIAL STATEMENTS TNL
02 มีนาคม 2542
10. Short-term Loans
Consolidated
Short-term loans -Related companies
Amount Amount Policy for setting the cost
This year Last year of borrowing
Loan payable
Related companies
Total Way Image Co., Ltd. 500,000.00 10,000,000.00 Not less than the interest rate
Thai Monster Co., Ltd. 4,500,000.00 2,000,000.00 of fixed deposit ( 12 months)
Thai Mitsuboshi Co., Ltd. 2,000,000.00 6,500,000.00 "
Thai Hishiya Co., Ltd. - 2,000,000.00 "
Thai Takaya Co., Ltd. 6,000,000.00 26,000,000.00 "
Saha Pathana Inter-Holding Public Co., Ltd. 12,488,519.66 - "
Total 25,488,519.66 46,500,000.00
The company only
Short-term loans -Related companies
Amount Amount Policy for setting the cost
This year Last year of borrowing
Loan payable
Related companies
Total Way Image Co., Ltd. - 8,500,000.00 Not less than the interest rate
Thai Mitsuboshi Co., Ltd. - 6,500,000.00 of fixed deposit ( 12 months)
Thai Hishiya Co., Ltd. - 2,000,000.00 "
Thai Takaya Co., Ltd. - 25,000,000.00 "
Saha Pathana Inter-Holding Public Co., Ltd. 12,488,519.66 - "
Total 12,488,519.66 42,000,000.00 .
11. Long-term Liabilities and Current portion of Long-term Liabilities
The company borrows Baht 14.0 million from a commercial bank which is ten year term loan and repaid by
every six month equal installments amounting Baht 0.7 million at the interest rate of 17.25% or MLR + 1.0% per
annum on clean basis. The first repayment will be on January 3, 1998.
12. Earnings Appropriation
The companys earnings appropriation shall be recorded upon approval from the shareholders meeting.
13. Provident Fund
The company has set up a provident fund under the Provident Fund Act B.E. 2530 (1987) on February 1,
1993. Contributions are made by the company and the employees as stipulated. The company has appointed a
Provident Fund Manager to manage the said fund according to the ministerial regulations.
However, the company has requested the temporary suspension of the provident fund from October 1,1997
until December 31, 1999.
14. Earnings per Share
Earnings per share is calculated by dividing net income by the number of shares outstanding.
15. Commitments and Contingencies
As at December 31, 1998 and 1997 the company has the following commitments.
- The company has entered into 13 trademark contracts with respective owners concerning the
manufacturing and distribution of garments and leather products under their trademarks.Both parties have
mutual obligations to fulfil under these contracts. The trademark fees are 0.3-7.5%.
- The company has a total of Baht 48.82 million and Baht 72.0 million,respectively on available
but unutilized L/C lines for ordering imported raw materials.
- There are contingent obligations under three bank guarantees issued to guarantee customs duties
at Baht 6.95 million and Baht 4.74 million and the use of electricity at Baht 5.67 million and 4.89 million,
respectively.
- The company has signed a 15-year land lease to build a warehouse for raw materials in Chong Nonthri,
Yannawa, Bangkok, starting on March 30, 1992 until November 29, 2007.The company paid Baht 300,000.00 for the
transfer of leasehold rights plus monthly lease fees.
- The company has the contract for buying software program with a company amounting Baht 4,100,000.00
which would be paid by 6 installment term as the following.
Term payment
Baht 1,500,000.00 on 1 October 1998
Baht 400,000.00 on 1 November 1998
Baht 400,000.00 on 1 December 1998
Baht 300,000.00 on 1 January 1999
Baht 1,400,000.00 upon user acceptance of some part of project
Baht 100,000.00 upon completion of project
The subsidiary company has the following commitments.
- The subsidiary company has a total of Baht 4.75 million and Baht 5.0 million, respectively on available
but unutilized L/C lines for ordering imported raw materials.
- The subsidiary company has a bank guarantee issued to guarantee the use of electricity at Baht 0.5 million
and 1.0 million, respectively.
16. Related Party Transactions
16.1 The company has some parts of trade transactions with the related companies by holding the shares
and, or jointed. Some parts of assets, liabilities, revenues and expenses of the company had come from the
related transaction. So, this financial statements had included the mentioned transaction on the policy of setting
the usual business price with the related companies. At the end of fiscal year, the company had related
transaction as the followings :
(Unit : Baht 1,000)
Consolidated The company only
1998 1997 1998 1997
Accounts receivable and post-date check 37,999 35,756 43,452 38,418
Accounts payable 5,234 11,843 18,621 18,784
Other liabilities 560 - 560 -
Loan receivable 137,500 - 202,935 -
Accrued expenses 170 - 189 -
Accrued income 1,837 2,955 2,700 3,743
Sales income 161,190 152,105 191,500 179,841
Other income 37,313 26,810 46,165 33,410
Purchase of goods and raw materials 30,763 43,292 84,629 87,189
Revenue from disposal of fixed assets 681 46 681 97
Other expenses 15,825 10,184 15,825 10,411
Advances - 5 - 5
Prepaid expenses - 9 - 9
16.2 The company has been authorized by the 24th shareholders ordinary general meeting on April 27, 1998 to :
16.2.1 Provide loans to related companies to the amount of Baht 500 million. As at the year end, total
loans to 2 related companies amount to Baht 202.93 million.
16.2.2 Provide guarantees to banks and other financial institutions for related companies liabilities at
the amount less than half of the companys total assets. On the year ending date, the company has a total of Baht 200.31
million and US$ 120,000 contingent liabilities from various guarantees to 15 related companies.
17. Promotional Privileges
The company was granted privileges from the BOI according to the Investment Promotion Act B.E. 2520 (1977)
for business type 3.6 the manufacturing of ready-to-wear garments and 3.10 the manufacturing of leather or synthetic
leather products. The privileges were granted by the Board of Investment on June 14, 1996, February 14, 1995 and
November 10, 1994 respectively, according to Clauses 25, 26, 28, 30, 31, paragraphs one, two and three, Clauses 34,
35(2)(3)(4), 36(1)(2)(4) paragraphs one and two, and Clauses 37 under which taxes are exempt for a period of 8
years.
The board of investment has cancelled Thanuluxs privilege under the article 3.10 on the section 36 (1) (2) (4)
since March 18,1997, and the subsidiaries privilege under article 3.6 section 36 (1) (2) (4) first and second paragraph
since June 25, 1998.
Apart from the mentioned privileges, the company has to comply with various conditions as prescribed in the
promotional certificates.
18. Segment Information
(Unit : Baht 1,000)
1998 1997
Domestic Export Others Total Domestic Export Others Total
sales sales sales sales
Revenues 565,192 560,530 304,517 1,430,238 647,846 313,963 84,489 1,046,298
Operating profit 53,335 69,089 22,996 145,420 52,692 34,844 4,338 91,874
Other expenses 1,320 2,640
Profit before income tax 144,100 89,234
Income tax - -
Profit before adjustment of revenue from investment 144,100 89,234
Revenue from investment 8,248 (27,465)
Last year accumulated profit from the investment - 813
Extraordinary items - (119,107)
Net profit (loss) 152,348 (56,525)
Property, plant and equipment, net 378,238 384,686
Other assets 25,244 25,725
Total assets 1,222,469 1,245,447
19. Business transaction with the related company
The company has 73 domestic and export customers which are separated according to the age of accounts
receivable.
(Unit : Baht 1,000)
Consolidated The company only
1998 1998
Within credit term 148,257 152,261
Over due 3 - 6 months 32,108 32,108
Over due 6 - 12 months 1,879 1,878
Over due more than 12 months 9,798 9,799
Total 192,042 196,046
The company has made Baht 11.59 million of allowance for doubtful account.
20. Computer Development plan for the problem in the year 2000
In the end of 1996, the company had prepared to solve the problem in the year 2000 by setting up the
Y2K committee for analyzing the problem and the direction of solving.
The problem of hardware has been already solved for the part of computer. The expenses of hardware is
Baht 4.2 million. The computer equipment had been 90% certified by the suppliers.
The operation system software, the database management software and the network operating system
software have to be solved by the manufacturer. The software application which is on process of setting up.
The process costs about Baht 9.5 million. It will be completed in the third quarter of 1999.