16 พฤศจิกายน 2542
CONSOLIDATED FINANCIAL STATEMENTS QUARTER 3/1999
1999 1998 1999 1998 1999 1998
SUBSIDIARIES
1. THE BANGKOK ENTERTAINMENT
CO., LTD. 99.99 99.99 299,999 299,999 1,106,434 1,176,318
2. RUNGSIROJVANIT CO., LTD. 99.99 99.99 35,000 35,000 1,324,358 955,135
3. NEW WORLD PRODUCTION
CO., LTD. 99.99 99.99 59,999 59,999 1,063,751 783,002
4. ARIYAWATANA CO., LTD. 99.99 99.99 42,997 42,997 638,387 605,383
5. YOU & I CORPORATION
CO., LTD. 99.99 99.99 34,999 34,999 (133,130) (46,106)
6. 3 MEDIA CO., LTD. 99.99 99.99 30,000 30,000 2,751 15,095
7. BEC STUDIO CO., LTD. 99.99 99.99 5,000 5,000 6,453 6,189
8. BEC INTERNATIONAL
DISTRIBUTION CO., LTD. 99.99 99.99 5,000 5,000 (2,472) 3,877
9. BEC NEWS BUREAU CO., LTD. 99.99 99.99 5,000 5,000 6,451 6,188
10. BANGKOK TELEVISION CO., LTD.
(FORMER NAME : BANGKOK CABLE
TELEVISION SYSTEMS CO., LTD.) 99.99 99.99 5,000 5,000 (51,514) (68,724)
11. BANGKOK SATELLITE &
TELECOMMUNICATION CO., LTD. 99.99 99.99 25,000 25,000 33,312 31,806
-7-
(THOUSAND BAHT)
% HOLDING COST METHOD EQUITY METHOD
1999 1998 1999 1998 1999 1998
12. SATELLITE BROADCASTING
SYSTEM CO., LTD. 99.99 99.99 1,000 1,000 1,155 1,128
13. SATELLITE TV BROADCASTING
CO., LTD. 99.99 99.99 1,000 1,000 714 733
14. BEC-TERO ENTERTAINMENT CO., LTD. 59.99 59.99 8,116 8,116 (4,564) 2,241
TOTAL INVESTMENTS IN SUBSIDIARIES 558,110 558,110 4,183,766 3,587,095
TOTAL INVESTMENTS DEFICIENCY - - (191,680) (114,830)
ASSOCIATE
1. CVD ENTERTAINMENT PUBLIC
COMPANY LIMITED 20.00 20.00 328,847 328,847 221,026 285,805
TOTAL INVESTMENTS IN SUBSIDIARIES
AND ASSOCIATE 886,957 886,957 4,404,792 3,872,900
TOTAL INVESTMENTS DEFICIENCY - - (191,680) (114,830)
Due to some subsidiary companies have capital deficiency on
September 30, 1999 and 1998, therefore, the amount of investments in
subsidiaries by equity method was presented in liabilities under
"investments deficiency".
The financial statements of CVD Entertainment Public Company
Limited for 1999 are based on financial statements reviewed by other
auditor of such company and financial statements of 1998 are based on
the data prepared by the management of associate company without any
review by auditors. The Company's portion of amount recorded in the
consolidated financial statements and the Company only is immaterial.
The Company amortized deferred goodwill in the investments in
associate as at September 30, 1999, amount of Baht 31.78 million from
the total amount of investment. Due to it is expected there will be no
economic benefit in the future, therefore, it was shown in the expenses
under "Loss on impaired assets"
The Company invested in stocks of CVD Entertainment Public Company
Limited which is listed company in the Stock Exchange of Thailand
amount of 7.20 million shares. The market value as at September 30,
1999 and 1998 are equal to Baht 59.04 million and Baht 36.72 million,
respectively.
The Company invested in BEC - TERO Entertainment Company Limited
of 599,995 ordinary shares at Baht 10 each with the acquisition
expenses of Baht 2.12 million, totalling investments are Baht 8.12
million.
-8-
The financial statements of BEC - TERO (YANGON) COMPANY LIMITED
which is located in the Union of Myanmar holding by subsidiary and is
partly included in the consolidated financial statements for the
three - month and nine - month periods ended September 30, 1999, based
on the data prepared by the management which have not been reviewed by
the auditors. The amount of assets, liabilities and equity are
immaterial to the consolidated financial statements and the Company's
financial statements.
(THOUSAND BAHT)
TYPE OF BUSINESS RELATIONSHIP PAID-UP CAPITAL DIVIDENDS
1999 1998 1999 1998
SUBSIDIARIES
1. THE BANGKOK ENTERTAINMENT Broadcasting Thai common 300,000 300,000 199,999 399,999
CO., LTD. TV Channel 3 and shareholders/
radio directors
2. RUNGSIROJVANIT CO., LTD. Sourcing and common 5,000 5,000 - -
producing shareholders/
TV Programs, and directors
sell air time
3. NEW WORLD PRODUCTION Sourcing and common 5,000 5,000 - -
CO., LTD producing shareholders/
TV Programs, and directors
sell air time
4. ARIYAWATANA CO., LTD. Sourcing and common 1,000 1,000 - -
producing shareholders/
TV Programs, and directors
sell air time
5. YOU & I CORPORATION Producing radio common 35,000 35,000 - -
CO., LTD. programs, operating shareholders/
radio stations and directors
producing pictures
6. 3 MEDIA CO., LTD. Sourcing and common 30,000 30,000 - -
sell air time, shareholders/
equipment and directors
electronics advertising
media services
7. BEC STUDIO CO., LTD. ( * ) Producing programs common 5,000 5,000 - -
and studio services shareholders/
directors
8. BEC INTERNATIONAL Sourcing and producing common 5,000 5,000 - -
DISTRIBUTION CO., LTD. TV Programs shareholders/
directors
-9-
9. BEC NEWS BUREAU CO., LTD. (*) Producing news common 5,000 5,000 - -
programs shareholders/
directors
10. BANGKOK TELEVISION CO., LTD. Sourcing and common 5,000 5,000 - -
(FORMER NAME : BANGKOK CABLE producing TV program shareholders/
TELEVISION SYSTEMS sell air time and pay directors
CO., LTD. ) TV operator
11. BANGKOK SATELLITE & Satellite Uplink- common 25,000 25,000 - -
TELECOMMUNICATION Downlink services shareholders/
CO., LTD. ( * ) directors
12. SATELLITE BROADCASTING Satellite Uplink- common 1,000 1,000 - -
SYSTEM CO., LTD. ( * ) Downlink services shareholders/
directors
13. SATELLITE TV BROADCASTING Satellite Uplink- common 1,000 1,000 - -
CO., LTD. ( * ) Downlink services shareholders/
directors
14. BEC-TERO ENTERTAINMENT Sourcing and pro- common 10,000 10,000 - -
CO., LTD. ducing TV programs shareholders/
and sell air time for directors
TV advertising. Pro-
ducing and promoting
songs for concert
ASSOCIATE
1. CVD ENTERTAINMENT PUBLIC Producing video tape common 360,000 360,000 - 3,240
COMPANY LIMITED and lazer disc, shareholders/
distributing and directors
renting video tape
* NOT YET OPERATING
6. DIVIDENDS PAYMENT AND DIRECTORS' REMUNERATION
On March 16, 1999, the Board of Directors' Meeting was held and
approved to pay dividends at Baht 6.50 per share to the shareholders of
200 million shares, totalling Baht 1,300 million. On April 29, 1999,
the Ordinary General Shareholders' Meeting for 1999 was held and
approved to pay such proposed dividends and directors' remuneration
amounting to Baht 12 million by fixing the payment date for dividends
on May 11, 1999.
On February 25, 1998, the Board of Directors' Meeting was held and
approved to pay dividends at Baht 6.00 per share to the shareholders of
200 million shares, totalling Baht 1,200 million. On April 29, 1998,
the Ordinary General Shareholders' Meeting for 1998 was held and
-10-
approved to pay such proposed dividends and directors' remuneration
amounting to Baht 12 million by fixing the payment date for dividends
on May 20, 1998.
7. THE CHANGE OF SUBSIDIARY S NAME
On July 9, 1999, the Extraordinary Shareholders' Meeting of the
subsidiary was held and has a special resolution to confirm the
resolution of the Extraordinary Shareholders' Meeting held on June 23,
1999 to change its name from Bangkok Cable Television Systems Co., Ltd.
to Bangkok Television Co., Ltd. and the subsidiary company registered
the resolution with the Ministry of Commerce on July 9, 1999.
8. TRANSACTIONS WITH RELATED PARTIES
The Company and subsidiaries have certain transactions of assets,
liabilities, revenues and expenses arose from transactions with the
related parties which are related through the common shareholders
and/or directors. Such transactions incur in normal business at market
price which are comparable to the business transactions with others.
The effects of these transactions were reflected in the accompanying
financial statements on the bases mutually determined by the Company
and subsidiaries and parties concerned.
The significant transactions with related parties for the nine-month
periods are as follows:
(THOUSAND BAHT)
1999 1998
Trade accounts receivable 5,578 3,129
Loans extended 54,478 53,475
Interest receivable 1,404 2,455
Other current assets - 478
Advance 463 -
Purchase of office equipments 5,717 5,068
Trade accounts payable 173 965
Other current liabilities - 51
Revenues 5,214 4,247
Interest income 4,454 4,945
Cost of sales 457 1,649
Expenses 10,631 11,899
-11-
9. FINANCIAL INFORMATION BY SEGMENT
The Company and its subsidiaries are engaged in the business of
procurement of moving pictures, plays, producing television programmes
and selling air time for advertisement through channel 3 color Thai TV
station. Besides these, some subsidiaries are granted the right for
operation through TV and radio stations, and generated income from
selling of advertisement and services, selling of video wall equipment
and producing pictures.
As mentioned in the preceding paragraph, the Company and its
subsidiaries operate in one industrial segment, that is business of
entertainment and one geographical area, Thailand. All revenues,
income and assets shown in the financial statements are related to the
aforementioned industrial segment and geographical area.
10. COMMITMENTS AND CONTINGENT LIABILITIES
As at September 30, 1999 and 1998, the Company and its
subsidiaries have commitments and contingent liabilities as follows:
(MILLION BAHT)
THE GROUP THE COMPANY
PARTICULAR ONLY
1999 1998 1999 1998
Letter of guarantee issued by commercial banks 19.23 21.65 - -
Liabilities which may arise from opening letter of credit 6.18 - - -
Copyright charges of pictures under forward purchase contract
- Current portion 145.69 58.27 84.67 58.27
- Portion due after one year 39.16 0.66 8.00 0.66
11. GENERAL DATA
11.1 A subsidiary has made an agreement for joint operation of
color TV transmission with the Mass Communication
Organization of Thailand dated April 28, 1978 as amended
the first time on September 13, 1982, the second time on
July 16, 1987 and the third time on May 2, 1989. The
-12-
subsidiary is granted the right for joint operation of
Channel 3 color Thai TV station's transmission until March
25, 2020. All property created or procured for the operation
under this agreement shall be transferred to the Mass
Communication Organization of Thailand on the date the
subsidiary creates or procures. The subsidiary has the
right to use such property.
Under the above agreement, the subsidiary has to pay
annual compensation to the Mass Communication Organization
of Thailand as specified in the agreement.
11.2 A subsidiary has made an agreement to lease air time for
program and advertisement with the Mass Communication
Organization of Thailand dated January 25, 1990 as amended
on September 22, 1994. The subsidiary is granted the right
to operate program and advertise through an MCOT FM radio
station, at 105.5 MH frequency in Bangkok until January 31,
2020. To be consistent with the term of the agreement for
joint operation of color TV transmission as amended, it is
agreed that if the agreement for joint operation of color
TV transmission is terminated before its term for whatever
reason, this agreement shall be deemed terminated.
Under the above agreement, the subsidiary has to pay
the monthly air time and other expenses to the Mass
Communication Organization of Thailand as specified in the
agreement.
12. RECLASSIFICATION OF ACCOUNTS
Certain accounts in the 1998 financial statements have been
reclassified to conform with the presentation of 1999 financial
statements.
-13-
13. THE PREPARATION TO SOLVE THE YEAR 2000 PROBLEM (UNREVIEWED - NOT
INCLUDED IN THE AUDITOR'S REPORT)
The Company and its subsidiaries have analysed and evaluated the
effect of the Year 2000 problem which may arise to the Company and
its subsidiaries for both transmission system, operation system and
management information system, by hiring outside expert to check
computer systems and preparing computer transactions, connected
equipments and total network system applied in the organization. Such
expert co-operated with the vendor of main equipment examine, analyze
and evaluate the effect of the Year 2000 problem of total computer
systems, both HARDWARE and SOFTWARE under the supervision of one
administrative director. Such aforementioned checking and evaluation
are completed.
From the aforementioned checking and evaluation, the Company
found that the problem is at the operating system of the main CPU
(Mini-computer of IBM AS/400) which is non-Y2K compliant. The working
system fixed six digits for date in the form of YYMMDD which have to
be adjusted. Besides, some personal computers (PC) acquired before
1996 must be replaced.
In order to solve the Y2K problem, the Company and its
subsidiaries start to upgrade the computer systems or programmes by
planning to purchase mainframe computer and operating system in new
version of Y2K compliance and hiring outside expert to upgrade the
operating system of BACK OFFICE including replace the obsoleted PC.
On September 10, 1999, the Company has finished its remediation
activities including system testing and pararellel run with total
expenses of Baht 9,748,419.50. The Company expects no significant
effects to its operation or even financial status.
Although the Company and its subsidiaries expect that the
computer systems or programmes can be upgraded in time before the
year 2000, they may have some risk due to other enterprises which
they deals with are unable to upgrade their computer systems in time.
However, the Company expects that such affection is immaterial to the
operation of the Company and its subsidiaries.