07 August 1998
F/S THE SECOND QUARTER 1998 EGCOMP
6.2 Investments in subsidiary, associated and other companies in the consolidated financial
statements are as follows :
Type of business
Subsidiary companies
P.T. BORNEO INDOBARA Mining industry
Associated companies
EGCO Mining Company Limited Mining industry
AMATA EGCO Power Company Limited Electricity generating
Bangchak Power Company Limited Electricity generating
CM ESCO Company Limited
ESCO Wood Company Limited
Other companies
Thai LNG Power Company Limited
PMI International Company Limited
Total investments
P.T BORNEO INDOBARA , AMATA EGCO Power Company Limited and Bangchang
Power Company Limited have not yet commenced their trading operations.
Unaudited
Page 11
6.2 cont.
Consolidation
1998 1997
Investments Investments
Paid-up share % of Amount Paid-up share % of Amount
capital Interest capital Interest
(Baht'000) (Baht'000) (Baht'000) (Baht'000)
USD 1,000 52.5 15,860 - - -
- - - 50,000 48 24,000
1,000,000 29.7 297,000 572,500 30 172,599
40,000 30.0 12,000 40,000 30 12,000
2,000 50.0 1,000 250 50 125
20,000 45.0 9,000 - - -
- 10.0 37,499 - 10 37,499
- 10.0 300 - - -
372,659 246,223
Unaudited
Reviewed
Electricity Generating Public Company Limited and its subsidiaries Page 12
Notes to the financial statements and consolidated financial statements -
June 30, 1998 continued
Long-term loans
7. The long-term loans of subsidiaries are denominated in Thai Baht and US Dollar
as follows :
Consolidation
1998 1997
(Baht'000) (Baht'000)
Long-term loans in US Dollars 16,944,099 10,748,058
Long-term loans in Thai Baht 5,214,410 5,546,080
22,158,509 16,294,138
Less: Current portion of long-term loans (1,248,777) (811,349)
20,909,732 15,482,789
The two subsidiaries entered into the interest rate swap agreements to convert a floating
interest rate based on LIBOR plus a margin to a fixed interest rate of 8.0275% - 8.22%
per annum for the loans of US Dollars 257 million. The loan of US Dollars 141 million
bears fixed interest rate at 8.85% per annum. In addition a subsidiary entered into a currency
swap agreement to convert US Dollars loan of 92 million to Thai Baht currency at a fixed
interest rate at 11% per annum.
The Master Agreements have certain clauses which state that cash reserves have to be
provided from the proceeds of sales of electricity for repayment of principal and payment of
interest which are due within one year and other conditions as specified in the agreements.
In addition, a reserve for exchange risk shall be provided as described in Note 5 to the
financial statements.
Unaudited
Reviewed
Electricity Generating Public Company Limited and its subsidiaries Page 13
Notes to the financial statements and consolidated financial statements -
June 30, 1998 continued
Land, building and equipment of power plants which are specified in the agreements are
mortgaged as collateral for long-term loans of the two subsidiaries and there are assignment
agreements under these borrowing agreements.
Debentures
8. Consolidation
1998 1997
(Baht'000) (Baht'000)
Debentures 10,292,812 10,707,186
Less: Current portion of debentures (324,010) (287,048)
9,968,802 10,420,138
Debentures are borrowings of the two subsidiaries in Thai Baht bearing interest at 11.25% -
11.5625% per annum.
Land, building and equipment of power plants which are specified in the agreements are
mortgaged as collateral for the above debentures and there are assignment agreements
under these borrowing agreements.
Cost of sales
9. In accordance with the company's accounting policy, repair and maintenance
expenses as described in the annual maintenance schedule will be recorded as expense when
they are incurred, commencing from the second quarter of 1998, a reserve for repair and
maintenance based on the annual budget of major repair and maintenance expenses is
included in the interim financial statements. The repair and maintenance expenses of Baht
410 million are included in this quarter of which the amount of Baht 100 million related to the
first quarter.
Unaudited
Reviewed
Electricity Generating Public Company Limited and its subsidiaries Page 14
Notes to the financial statements and consolidated financial statements -
June 30, 1998 continued
Currency exchange losses (gains)
10. Currency exchange losses (gains) mainly relate to the conversion of long-term loans in
US Dollar to Thai Baht at the closing rate as follows :
June 30, 1998 US Dollar 1 = Baht 42.5897
March 31, 1998 US Dollar 1 = Baht 39.0807
December 31, 1997 US Dollar 1 = Baht 47.5560
Share of profits (losses) from subsidiaries for the second quarter and six-month period of
1998 includes losses on exchange of Baht 1,047 million and gains on exchange of Baht
1,585 million respectively.
Commitment and contingent liabilities
11.
(a) As at June 30, 1998 the company has commitments under contracts for
construction of Baht 281.6 million.
(b) As at June 30, 1998, the company has not entered into forward exchange contracts
to cover the exchange risk relating to long-term loans of US Dollars 398 million.
However, such exchange risk will be covered by "The First Amendment to Power
Purchase Agreement" as described in note 4.
Unaudited
Reviewed
Electricity Generating Public Company Limited and its subsidiaries Page 15
Notes to the financial statements and consolidated financial statements -
June 30, 1998 continued
Subsequent event
12. On July 23, 1998, EGAT who is the only major shareholder of the company has sold
78 million shares to the co-investor; CLP Power Projects (Thailand) Limited and as such
reducing its percentage of shareholding from 40.50% to be 25.60% and CLP Power
Projects (Thailand) Limited would hold 14.90% of total shares. The major shareholders of
company are EGAT and CLP Power Projects (Thailand) Limited.
Comparative figures
13. The presentation of interim financial statements is in accordance with the announcement
of the Stock Exchange of Thailand dated February 28, 1997. The comparative figures of 1997
interim financial statements have been amended accordingly.
Auditors' report page 1.