Lampiran.4 ANALISIS VERTIKAL BALANCE SHEET PT.XYZ
PT . XYZ
For the year ended 31 December 2005 , 2004 , 2003 Description
2005 2004
2003
THB Thousand THB Thousand
THB Thousand
ASSETS
Cash and cash equivalents
5
9,130,256 20.25
6,021,318 15.23
3,211,311 9.45
Investment in held-for-trading securities _
_ _
_ 336,391
0.99 Trade accounts receivable, net
6 2,400,368
5.32 2,005,560
5.02 1,054,531
3.10 Amounts due from related parties
4,2 52,338
0.12 26,996
0.02 20,112
0.06 Advances to related parties
4,3 21
0.00005 2,923
0.01 60,663
0.18 Current portion of long-term loans to
4,3 _
_ _
_ _
_ related parties
Current portion of long-term to other company _
_ _
_ 15,000
0.04 Inventories, net
2 1,660,633
3.68 266,096
1.94 851,402
2.50 Spare parts and machinery supplies
402,621 0.90
126,925 0.45
121,834 0.51
Others current assets 8
1,562,583 3.42
1,096,216 2.22
1,124,242 3.45
Total Current Assets 15,214,320
33.74 10,096,084
25.53 6,895,491
20.29
Loans to employees 22,592
0.05 22,801
0.06 10,265
0.03 Long-term loans to related parties
4,3 336,226
0.25 342,548
0.82 342,655
1.01 Long-term loans and advanced
15,142 0.03
20,428 0.05
20,202 0.06
to other companies Investment in subsidiaries and
4,4 2,123,964
4.82 532,442
1.36 532,544
1.52 associaties
Other investment, net 9
10,821,862 24.11
15,035,813 38.03
16,436,260 48.35
Property, plant and equipment, net 10
10,202,686 23.24
8,124,143 20.55
5,223,169 16.98
Other non-current assets Deffered overburden expenses, net
11 1,652,928
3.62 1,432,001
3.63 1,512,395
4.45 Mining property rights, net
12 1,962,201
4.35 1,881,125
4.26 1,302,339
3.85 Investment in land, net
_ _
36,123 0.09
36,123 0.11
Machinery and sparepart pending for disposal _
_ 249,588
0.63 220,511
0.80 Project under development
13 1,052,402
2.33 1,019,142
2.58 526,902
1.20 Other non-current assets
14 1,083,004
2.40 1,021,838
2.58 228,114
0.82
Total Non-Current Asset 29,874,072
66.26 29,442,286
74.47 27,097,484
79.71 45,088,392
100.00 39,538,370
100.00 33,992,975
100.00
LIABILITIES
Bank overdrafts and loans from 15
1,312,360 2.91
595,314 1.51
1,133,281 3.34
banks and financial institutions Trade account payable
436,551 0.92
620,394 1.52
250,194 0.24
Advances from related parties 4,5
_ _
_ _
_ _
Current portion of long-term loans 12
1,191,610 2.64
846,341 2.14
688,809 2.03
Current portions of debentures 18
504,126 1.12
319,412 0.81
499,812 1.42
Other current liabilities Accrued overburden and coal
1,192,063 2.64
1,542,206 3.90
203,041 2.02
transportation cost Accrued interest expense
149,104 0.33
96,590 0.24
93,123 0.22
Accrued royalty expense 868,225
1.93 692,202
1.25 396,282
1.12 Accrued income tax expense
1,663,384 3.69
1,039,261 2.63
165,825 0.49
Other current liabilities 16
1,899,319 4.21
1,004,653 2.54
492,110 1.45
Total Current Liabilities 9,216,792
20.44 6,756,883
17.09 4,423,532
13.01
Long-term loans from related parties 4,5
_ _
_ _
_ _
Balance Sheets
Current
Assets
Non-Current
Assets
Total
Assets
Current
Liabilities
Non-Current
Liabilities
Long-term loans, net 12
1,243,125 2.26
1,426,102 3.23
920,155 2.85
Debentures, net 18
12,315,821 22.31
2,830,333 19.80
6,148,011 18.09
Other Liabilities 426,311
0.95 359,414
0.91 95,289
0.28
Total Non-Current Liabilities 13,985,257
31.02 9,665,854
24.45 7,213,955
21.22 23,202,049
51.46 16,422,737
41.54 11,637,487
34.23
Description 2005
2004 2003
THB Thousand THB Thousand
THB Thousand THB Thousand
THB Thousand
SHAREHOLDERS EQUITY
Share capital Registered share capital
354.050.429 ordinary shares of THB 10 each
3,540,505 2.85
3,540,505 8.95
3,540,505 10.42
Issued and paid-up share capital 19
2,212,429 6.03
2,212,429 6.82
2,202,248 2.95
Premium on share capital 19
5,058,329 11.22
5,058,329 12.29
5,020,266 14.22
Fair value reserve: available-for-sale 25
6,914,095 15.33
10,543,668 26.62
12,092,928 35.52
securities Adjustment from foreign exchange
454,302 -1.01
436,250 -1.10
330,950 -0.92
translation Retained Earnings
Appropriated Legal reserve
26 399,642
0.89 390,613
0.99 390,448
1.15 Unappropriated
2,026,895 15.58
4,663,383 11.29
2,309,336 6.29
Total parents shareholders equity 21,662,133
48.04 22,932,222
58.01 22,232,499
65.42 Minority Interest
224,210 0.50
128,411 0.45
112,989 0.35
21,886,343 48.54
23,115,633 58.46
22,355,488 65.77
45,088,392 39,538,370
100.00 100.00
33,992,975 100.00
Total
Liabilities
Total
Shareholders Equity
Total
Liabilities AND
Total
Shareholders Equity
Lampiran.5 ANALISIS HORIZONTAL INCOME STATEMENT PT.XYZ
PT . XYZ
For the year ended 31 December 2005 , 2004 , 2003 , 2002 , 2001 Description
2005 Changed
2004 Changed
2003
THB Thousand THB Thousand
THB Thousand THB Thousand
THB Thousand THB Thousand
Sales 25,208,684
46.34 17,226,675
38.01 12,482,256
Cost of sales 13,933,288
32.38 10,525,024
18.55 8,878,370
Gross profit 11,275,396
68.25 6,701,651
85.96 3,603,886
Selling and administrative expense 3,331,844
49.57 2,227,593
19.91 1,857,656
Royalty fee 2,546,758
49.84 1,699,642
35.70 1,252,465
Profit from sales 5,396,794
94.52 2,774,416
461.89 493,765
Other income Gain on disposal of investment
2,405,885 4.43
2,303,878 122.15
1,037,101 in available-for-sales securities
Gain on disposal of other investment 178,007
_ _
Gain on disposal of investment in related 135,030
-4.72 141,716
30.42 108,661
parties Net gain on disposal of property, plant and
_ 15,556
-31.44 22,688
equipment Net gain on disposal of investment in land
_ _
106,055 Unrealised gain on held-for-trading securities
_ _
308,844 Gain on exchange rate
_ _
_ Dividend income
714,625 51.71
471,049 -8.08
512,437 Interest income
159,301 210.62
51,285 78.42
28,744 Others
53,366 -69.63
175,734 80.12
97,565 Other expenses
Write-off projects under development 13
77,520 -70.89
266,296 _
Write-off land compensation _
143,529 _
Net loss on disposal of property, plant and 4,366
_ _
equipment Directors remuneration
24 26,620
-232.24 20,130
36.20 14,780
Net loss on exchange rate 116,964
1803.09 6,146
-97.73 270,197
Operating profit 20
8,817,538 60.39
5,497,533 126.15
2,430,883
Share of profit of subsidiaries 4.4
_ _
_ Share of loss of joint ventures and associates
4.4 119,349
321.82 28,294
-104.93 573,561
Profit before interest and income tax 8,698,189
59.04 5,469,239
82.04 3,004,444
Debentures premium redemption _
_ 152,257
Interest expenses 509,314
23.66 411,880
-14.13 479,649
Financial expenses 220,379
56.48 140,832
-3.16 145,422
Income taxes 2,217,481
84.15 1,204,148
872.19 123,859
Profit before minorities 5,751,015
54.91 3,712,379
76.51 2,103,257
186,164 176.04
67,440 18.48
56,921
Net profit for the year 5,564,851
52.67 3,644,939
78.12 2,046,336
Basic earnings per share THB
21 20,48
13,42 7,75
Diluted earnings per share THB 21
20,48 13,42
7,75
Income Statement
Less Profit attributable to minorities
Lampiran.6 ANALISIS HORIZONTAL BALANCE SHEET PT.XYZ
PT . XYZ
For the year ended 31 December 2005 , 2004 , 2003 Description
2005 Changed
2004
THB Thousand THB Thousand
ASSETS
Cash and cash equivalents
5
9,130,256 51.64
6,021,318 Investment in held-for-trading securities
_ _
Trade accounts receivable, net 6
2,400,368 19.69
2,005,560 Amounts due from related parties
4,2 52,338
93.82 26,996
Advances to related parties 4,3
21 -99.29
2,923 Current portion of long-term loans to
4,3 _
_ related parties
Current portion of long-term to other company _
_ Inventories, net
2 1,660,633
116.22 266,096
Spare parts and machinery supplies 402,621
130.39 126,925
Others current assets 8
1,562,583 42.54
1,096,216
Total Current Assets 15,214,320
50.70 10,096,084
Loans to employees 22,592
-0.89 22,801
Long-term loans to related parties 4,3
336,226 -1.20
342,548 Long-term loans and advanced
15,142 -25.85
20,428 to other companies
Investment in subsidiaries and 4,4
2,123,964 304.50
532,442 associaties
Other investment, net 9
10,821,862 -22.69
15,035,813 Property, plant and equipment, net
10 10,202,686
31.24 8,124,143
Other non-current assets Deffered overburden expenses, net
11 1,652,928
15.03 1,432,001
Mining property rights, net 12
1,962,201 4.34
1,881,125 Investment in land, net
_ 36,123
Machinery and sparepart pending for disposal _
249,588 Project under development
13 1,052,402
3.26 1,019,142
Other non-current assets 14
1,083,004 5.99
1,021,838
Total Non-Current Asset 29,874,072
1.47 29,442,286
45,088,392 14.04
39,538,370
Description 2005
Changed 2004
Balance Sheets
Current
Assets
Non-Current
Assets
Total
Assets
