Accrued overburden and coal 1,192,063
-22.23 1,542,206
119.43 203,041
transportation cost Accrued interest expense
149,104 54.32
96,590 3.62
93,123 Accrued royalty expense
868,225 25.44
692,202 24.46
396,282 Accrued income tax expense
1,663,384 60.05
1,039,261 526.22
165,825 Other current liabilities
16 1,899,319
89.05 1,004,653
104.15 492,110
Total Current Liabilities 9,216,792
36.41 6,756,883
52.75 4,423,532
Long-term loans from related parties 4,5
_ _
_ _
_ Long-term loans, net
12 1,243,125
-15.28 1,426,102
52.15 920,155
Debentures, net 18
12,315,821 52.28
2,830,333 22.36
6,148,011 Other Liabilities
426,311 18.61
359,414 225.21
95,289
Total Non-Current Liabilities 13,985,257
44.69 9,665,854
33.99 7,213,955
23,202,049 41.28
16,422,737 41.12
11,637,487
Description 2005
Changed 2004
Changed 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 0.00
3,540,505 0.00
3,540,505 Issued and paid-up share capital
19 2,212,429
0.00 2,212,429
0.55 2,202,248
Premium on share capital 19
5,058,329 0.00
5,058,329 0.26
5,020,266 Fair value reserve: available-for-sale
25 6,914,095
-34.42 10,543,668
-12.81 12,092,928
securities Adjustment from foreign exchange
454,302 4.14
436,250 31.82
330,950 translation
Retained Earnings Appropriated
Legal reserve 26
399,642 2.31
390,613 0.04
390,448 Unappropriated
2,026,895 50.68
4,663,383 101.94
2,309,336 Total parents shareholders equity
21,662,133 -5.56
22,932,222 3.15
22,232,499 Minority Interest
224,210 25.62
128,411 51.21
112,989 21,886,343
-5.32 23,115,633
3.40 22,355,488
45,088,392 39,538,370
14,03 16.31
33,992,975
Non-Current
Liabilities
Total
Liabilities
Total
Shareholders Equity
Total
Liabilities AND
Total
Shareholders Equity
Lampiran.7 SKEMA ANALISIS SISTEM DU PONT MODEL.I PT.XYZ
PT.XYZ
For the year ended 31 December 2005 , 2004 , 2003
ROE
2003 9.15
2004 15,77
2005 25.43
ROI
EQUITY TOTAL ASSETS
2003 6.02
2003 65.77
2004 9.22
2004 58.46
2005 12.34
2005 48,54
NET PROFIT MARGIN TATO
2003 16.39
2003 0.37
2004 21.17
2004 0.44
2005 22.08
2005 0.56
SALES NIAT
TOTAL ASSETS SALES
2003 12,482,256
2003 2,046,336
2003 33,992,975
2003 12,482,256
2004 17,226,675
2004 3,644,939
2004 39,538,370
2004 17,226,675
2005 25,208,684
2005 5,564,851
2005 45,088,392
2005 25,208,684
TOTAL COSTS TOTAL REVENUE
NON CURRENT ASSETS
2003 13,231,576
MINUS 2003
15,277,912 PLUS
2003 27,097,484
2004 16,712,660
2004 20,357,599
2004 29,442,286
2005 23,170,698
2005 28,735,549
2005 29,874,072
COST OF SALES FINANCIAL EXPENSE
CURRENT ASSETS
2003 8,878,370
PLUS 2003
145,422 PLUS
2003 6,895,491
2004 10,525,024
2004 140,832
2004 10,096,084
2005 13,933,288
2005 220,379
2005 15,214,320
SALES
Cash Equivalent SELLING ADM. EXP.
DEBENTURE
2003 12,482,256
2003 3.211.311
2003 1,857,656
PREMIUM REDEMPTION
PLUS 2004
17,226,675 2004
6.021.318 2004
2,227,593 2003
152,257 2005
25,208,684 2005
9.130.756 2005
3,331,844 PLUS
2004 -
2005 -
Trade Acc.Receivable
2003 1.054.531
2004 2.005.560
OTHER OPERATING INCOME
2005 2.400.368
2003 2,222,095
ROYALTY FEE
TAX EXPENSE
PLUS 2004
3,159,218
Inventories
2003 1,252,465
2003 123,859
2005 3,646,214
2003 851.4
2004 1,699,642
PLUS 2004
1,204,148 2004
766.1 2005
2,546,758 2005
2,217,481 2005
1.660.633
SHARE OF LOSS OF JOINT VENTURES ASSOCIA
OTHER OPERATING EXPENSE PROFIT ATTRIBUTABLE
2003 573,561
2003 284,977
TO MINISTRIES PLUS
2004 28,294
2004 436,101
PLUS 2003
56,921 2005
119,349 2005
225,470 2004
67,440 2005
186,164
INTEREST EXPENSE
2003 479,649
2004 411,880
2005 509,314
AnalBsBs Du Pont MODEL
