Construction Materials

Construction Materials

BSBM

BANGSAPHAN BARMILL PUBLIC COMPANY LIMITED


As of	2007 31/03/2007	2006 31/12/2006	2005 31/12/2005

Assets	2,156.28	2,509.55	2,812.28

Liabilities	43.51	444.41	642.95

Equity	2,112.76	2,065.14	2,169.32

Paid-up Capital	1,132.50	1,132.50	1,132.50

Revenue	598.28	3,868.33	5,326.08

Net Profit	47.62	258.74	-167.02

EPS(Baht)	0.04	0.23	-0.15

ROA(%)*	10.80	10.20	-3.05

ROE(%)*	10.85	12.22	-8.73

Net Profit Margin(%)	7.96	6.69	-3.14

As of	30/05/2007	29/12/2006	30/12/2005

P/E	5.67	116.61	6.43

P/BV	0.63	0.61	0.53

Book Value per share(Baht)	1.87	1.96	2.07

Dvd. Yield(%)	16.95	-	4.55

Last Price(Baht)	1.18	1.20	1.10

Market Cap.	1,336.35	1,359.00	1,245.75

* - Annualized

CCP

CHONBURI CONCRETE PRODUCT PUBLIC COMPANY LIMITED


As of	2007 31/03/2007	2006 31/12/2006	2005 31/12/2005	2004 31/12/2004	2003 31/12/2003

Assets	3,448.59	3,373.45	3,435.70	2,339.55	1,524.72

Liabilities	2,885.42	2,800.14	2,648.04	1,539.60	774.88

Equity	540.84	546.24	743.77	785.11	734.80

Paid-up Capital	310.00	310.00	310.00	310.00	310.00

Revenue	777.11	2,814.21	2,302.22	1,962.66	1,266.26

Net Profit	-5.41	-197.53	-10.34	118.93	150.66

EPS(Baht)	-0.02	-0.64	-0.03	0.38	3.65

ROA(%)*	-2.08	-2.31	2.04	7.68	10.37

ROE(%)*	-30.92	-30.62	-1.35	15.65	20.50

Net Profit Margin(%)	-0.70	-7.02	-0.45	6.06	11.90

As of	30/05/2007	29/12/2006	30/12/2005	30/12/2004	31/12/2003

P/E	N.A.	N.A.	17.68	12.17	N.A.

P/BV	0.83	0.75	0.91	2.19	N.A.

Book Value per share(Baht)	1.74	1.81	2.47	2.46	N.A.

Dvd. Yield(%)	-	-	4.42	3.70	-

Last Price(Baht)	1.45	1.36	2.26	5.40	34.75

Market Cap.	449.50	421.60	700.60	1,674.00	2,154.50

* - Annualized

DCC

DYNASTY CERAMIC PUBLIC COMPANY LIMITED


As of	2007 31/03/2007	2006 31/12/2006	2005 31/12/2005	2004 31/12/2004	2003 31/12/2003

Assets	4,167.18	4,349.47	4,144.09	3,302.60	3,329.63

Liabilities	1,956.99	2,305.74	2,272.99	1,632.79	1,725.33

Equity	2,184.83	2,018.88	1,847.71	1,645.68	1,583.77

Paid-up Capital	408.00	408.00	408.00	408.00	408.00

Revenue	1,267.54	4,460.50	4,300.97	3,785.04	3,215.29

Net Profit	165.95	566.93	748.76	675.35	502.06

EPS(Baht)	0.41	1.39	1.84	1.66	1.23

ROA(%)*	20.67	20.85	29.47	29.74	23.38

ROE(%)*	25.88	29.32	42.87	41.82	34.14

Net Profit Margin(%)	13.09	12.71	17.41	17.84	15.61

As of	30/05/2007	29/12/2006	30/12/2005	30/12/2004	31/12/2003

P/E	10.98	9.23	8.90	9.36	21.58

P/BV	2.75	2.64	3.70	3.69	6.15

Book Value per share(Baht)	5.35	4.89	4.51	4.26	3.74

Dvd. Yield(%)	6.60	10.08	7.07	4.14	2.52

Last Price(Baht)	14.70	12.90	16.70	15.70	23.00

Market Cap.	5,997.60	5,263.20	6,813.60	6,405.60	9,384.00

* - Annualized

DCON

DCON PRODUCTS PUBLIC COMPANY LIMITED


As of	2007 31/03/2007	2006 31/12/2006	2005 31/12/2005	2004 31/12/2004

Assets	907.41	882.10	721.93	638.46

Liabilities	270.69	259.62	129.17	85.77

Equity	620.20	606.46	577.98	546.31

Paid-up Capital	200.00	200.00	200.00	200.00

Revenue	178.30	681.09	676.80	646.82

Net Profit	13.74	48.47	71.67	116.77

EPS(Baht)	0.07	0.24	0.36	0.67

ROA(%)*	6.01	7.05	12.26	21.08

ROE(%)*	6.86	8.18	12.75	21.37

Net Profit Margin(%)	7.71	7.12	10.59	18.05

As of	30/05/2007	29/12/2006	30/12/2005	30/12/2004

P/E	13.21	13.31	10.21	11.53

P/BV	0.89	1.09	1.36	2.41

Book Value per share(Baht)	3.10	2.98	2.89	2.91

Dvd. Yield(%)	5.43	6.17	6.38	-

Last Price(Baht)	2.76	3.24	3.92	7.00

Market Cap.	552.00	648.00	784.00	1,400.00

* - Annualized

DRT

DIAMOND ROOFING TILES PUBLIC COMPANY LIMITED


As of	2007 31/03/2007	2006 31/12/2006	2005 31/12/2005

Assets	2,043.73	1,847.75	1,767.66

Liabilities	653.72	445.67	499.63

Equity	1,390.01	1,402.08	1,268.04

Paid-up Capital	1,000.00	1,000.00	1,000.00

Revenue	657.58	2,404.56	2,108.02

Net Profit	107.93	314.04	201.13

EPS(Baht)	0.54	1.57	1.22

ROA(%)*	24.44	24.02	16.92

ROE(%)*	25.15	23.52	15.86

Net Profit Margin(%)	16.41	13.06	9.54

As of	30/05/2007	29/12/2006	30/12/2005

P/E	6.74	6.32	6.55

P/BV	1.67	1.35	N.A.

Book Value per share(Baht)	6.95	6.65	N.A.

Dvd. Yield(%)	9.48	4.47	-

Last Price(Baht)	11.60	8.95	6.00

Market Cap.	2,320.00	1,790.00	1,200.00

* - Annualized

EWC[NP]

GEN

GENERAL ENGINEERING PUBLIC COMPANY LIMITED


As of	2007 31/03/2007	2006 31/12/2006	2005 31/12/2005	2004 31/12/2004	2003 31/12/2003

Assets	880.06	816.02	746.73	868.59	527.41

Liabilities	410.94	364.67	337.78	414.57	492.22

Equity	466.67	448.99	407.06	449.13	35.19

Paid-up Capital	476.81	476.81	476.81	476.81	165.00

Revenue	337.58	1,070.00	836.42	1,027.10	687.79

Net Profit	19.06	33.06	-41.78	48.09	32.31

EPS(Baht)	0.04	0.07	-0.09	0.11	0.22

ROA(%)*	4.36	5.38	-4.62	1.68	5.14

ROE(%)*	6.23	7.72	-9.76	19.86	N.A.

Net Profit Margin(%)	5.65	3.09	-4.99	4.68	4.70

As of	30/05/2007	29/12/2006	30/12/2005	30/12/2004	31/12/2003

P/E	14.63	14.22	N.A.	8.42	31.26

P/BV	0.88	1.10	0.74	1.13	27.50

Book Value per share(Baht)	0.98	0.93	0.86	0.97	0.28

Dvd. Yield(%)	-	-	-	-	-

Last Price(Baht)	0.86	1.02	0.64	1.10	3.90

Market Cap.	410.06	486.35	305.16	524.49	643.50

* - Annualized

KWH

WIIK & HOEGLUND PUBLIC COMPANY LIMITED


As of	2007 31/03/2007	2006 31/12/2006	2005 31/12/2005	2004 31/12/2004	2003 31/12/2003

Assets	1,361.79	1,344.04	1,454.90	1,387.67	975.34

Liabilities	793.83	774.24	903.10	895.16	433.85

Equity	565.42	567.26	549.25	489.96	538.94

Paid-up Capital	299.94	299.94	299.94	299.94	299.94

Revenue	221.37	1,073.82	997.30	719.27	778.94

Net Profit	-1.84	18.01	59.29	-12.99	50.68

EPS(Baht)	-0.01	0.06	0.20	-0.04	0.17

ROA(%)*	2.86	4.12	6.32	-0.36	6.57

ROE(%)*	0.18	3.23	11.41	-2.53	9.74

Net Profit Margin(%)	-0.83	1.68	5.95	-1.81	6.51

As of	30/05/2007	29/12/2006	30/12/2005	30/12/2004	31/12/2003

P/E	485.50	6.62	47.64	25.58	37.41

P/BV	0.86	1.01	0.95	1.19	2.77

Book Value per share(Baht)	1.89	2.00	1.70	1.66	1.70

Dvd. Yield(%)	2.21	-	-	6.06	0.97

Last Price(Baht)	1.63	2.02	1.61	1.98	4.72

Market Cap.	488.90	605.87	482.90	593.88	1,415.71

* - Annualized

MCS

M.C.S.STEEL PUBLIC COMPANY LIMITED


As of	2007 31/03/2007	2006 31/12/2006	2005 31/12/2005

Assets	2,275.20	2,094.34	2,190.11

Liabilities	1,171.00	918.65	1,149.12

Equity	1,104.20	1,175.69	1,040.99

Paid-up Capital	500.00	500.00	500.00

Revenue	279.50	2,980.81	2,356.30

Net Profit	34.30	342.63	281.81

EPS(Baht)	0.07	0.69	0.62

ROA(%)*	18.02	21.89	18.41

ROE(%)*	26.71	30.91	27.07

Net Profit Margin(%)	12.27	11.49	11.96

As of	30/05/2007	29/12/2006	30/12/2005

P/E	6.13	5.17	5.91

P/BV	1.58	1.63	1.40

Book Value per share(Baht)	2.21	2.29	1.95

Dvd. Yield(%)	10.00	8.02	-

Last Price(Baht)	3.50	3.74	2.72

Market Cap.	1,750.00	1,870.00	1,360.00

* - Annualized

PAP

PACIFIC PIPE PUBLIC COMPANY LIMITED


As of	2007 31/03/2007	2006 31/12/2006	2005 31/12/2005	2004 31/12/2004

Assets	2,538.29	2,273.48	1,855.14	1,755.66

Liabilities	949.77	721.72	432.90	176.29

Equity	1,588.52	1,551.76	1,422.24	1,579.37

Paid-up Capital	660.00	660.00	656.50	653.00

Revenue	912.34	3,231.11	3,098.99	2,660.38

Net Profit	36.76	198.23	-10.44	368.65

EPS(Baht)	0.28	1.51	-0.16	7.30

ROA(%)*	15.21	13.98	0.79	30.73

ROE(%)*	15.96	13.33	-0.70	23.34

Net Profit Margin(%)	4.03	6.14	-0.34	13.86

As of	30/05/2007	29/12/2006	30/12/2005	30/12/2004

P/E	4.48	13.99	6.77	9.21

P/BV	0.68	0.68	0.71	N.A.

Book Value per share(Baht)	12.03	11.50	23.05	N.A.

Dvd. Yield(%)	13.46	-	14.12	-

Last Price(Baht)	8.15	7.80	16.20	42.75

Market Cap.	1,075.80	1,029.60	1,063.53	2,791.58

* - Annualized

Q-CON

QUALITY CONSTRUCTION PRODUCTS PUBLIC COMPANY LIMITED


As of	2007 31/03/2007	2006 31/12/2006	2005 31/12/2005	2004 31/12/2004

Assets	2,465.02	2,500.34	2,619.29	2,231.36

Liabilities	1,091.19	1,104.90	1,142.84	689.73

Equity	1,373.84	1,395.44	1,476.44	1,541.63

Paid-up Capital	400.00	400.00	400.00	400.00

Revenue	276.84	914.51	860.79	903.57

Net Profit	-21.61	-81.00	27.96	304.72

EPS(Baht)	-0.05	-0.20	0.07	0.76

ROA(%)*	-1.08	-0.55	2.68	16.69

ROE(%)*	-6.84	-5.64	1.85	21.32

Net Profit Margin(%)	-7.80	-8.86	3.25	33.72

As of	30/05/2007	29/12/2006	30/12/2005	30/12/2004

P/E	N.A.	N.A.	10.96	14.21

P/BV	0.59	0.55	0.74	3.04

Book Value per share(Baht)	3.43	3.56	3.68	3.68

Dvd. Yield(%)	-	-	9.12	1.79

Last Price(Baht)	2.02	1.96	2.74	11.20

Market Cap.	808.00	784.00	1,096.00	4,480.00

* - Annualized

RCI

THE ROYAL CERAMIC INDUSTRY PUBLIC COMPANY LIMITED


As of	2007 31/03/2007	2006 31/12/2006	2005 31/12/2005	2004 31/12/2004	2003 31/12/2003

Assets	1,861.27	1,861.14	1,598.47	1,584.81	1,537.68

Liabilities	903.01	908.98	680.41	726.04	749.74

Equity	958.26	952.16	918.06	858.77	787.94

Paid-up Capital	314.29	314.29	314.29	314.29	314.29

Revenue	368.96	1,658.77	1,490.32	1,524.43	1,259.46

Net Profit	6.10	99.86	126.75	195.77	219.23

EPS(Baht)	0.02	0.32	4.03	6.23	6.98

ROA(%)*	8.09	9.67	9.96	14.77	9.41

ROE(%)*	8.36	10.68	14.27	23.78	31.44

Net Profit Margin(%)	1.65	6.02	8.50	12.84	17.41

As of	30/05/2007	29/12/2006	30/12/2005	30/12/2004	31/12/2003

P/E	7.62	6.64	4.72	4.92	1.50

P/BV	0.60	0.67	0.73	1.09	1.82

Book Value per share(Baht)	3.05	2.84	28.65	27.39	24.46

Dvd. Yield(%)	5.43	2.63	9.52	3.36	-

Last Price(Baht)	1.84	1.90	21.00	29.75	44.50

Market Cap.	578.29	597.14	660.00	935.00	1,398.57

* - Annualized

RICH

RICH ASIA STEEL PUBLIC COMPANY LIMITED

SAM

SAMCHAI STEEL INDUSTRIES PUBLIC COMPANY LIMITED


As of	2007 31/03/2007	2006 31/12/2006

Assets	1,772.82	1,707.08

Liabilities	1,026.53	965.51

Equity	746.28	741.57

Paid-up Capital	500.00	500.00

Revenue	1,291.12	4,345.46

Net Profit	4.71	81.62

EPS(Baht)	0.01	0.19

ROA(%)*	4.72	8.62

ROE(%)*	2.53	11.01

Net Profit Margin(%)	0.36	1.88

As of	30/05/2007	29/12/2006

P/E	46.63	5.69

P/BV	3.12	1.37

Book Value per share(Baht)	1.49	1.47

Dvd. Yield(%)	2.15	-

Last Price(Baht)	4.66	2.02

Market Cap.	2,330.00	1,010.00

* - Annualized

SCC

THE SIAM CEMENT PUBLIC COMPANY LIMITED


As of	2007 31/03/2007	2006 31/12/2006	2005 31/12/2005	2004 31/12/2004	2003 31/12/2003

Assets	247,038.23	221,897.10	199,369.92	265,681.62	249,725.81

Liabilities	154,051.58	133,947.68	128,676.87	125,983.35	134,251.52

Equity	75,012.04	75,022.95	63,947.04	129,130.29	104,976.92

Paid-up Capital	1,200.00	1,200.00	1,200.00	1,200.00	1,200.00

Revenue	68,784.52	271,515.57	234,595.83	204,372.29	157,608.26

Net Profit	8,213.04	29,450.69	32,235.84	36,483.44	19,954.12

EPS(Baht)	6.84	24.54	26.86	30.40	16.63

ROA(%)*	18.34	20.69	20.46	19.33	12.46

ROE(%)*	40.48	42.38	33.39	31.17	22.10

Net Profit Margin(%)	11.94	10.85	13.74	17.85	12.66

As of	30/05/2007	29/12/2006	30/12/2005	30/12/2004	31/12/2003

P/E	10.16	9.72	8.02	8.85	15.98

P/BV	3.81	4.12	2.20	2.46	3.57

Book Value per share(Baht)	62.51	58.78	110.69	99.27	71.22

Dvd. Yield(%)	6.30	6.20	6.15	2.46	1.57

Last Price(Baht)	238.00	242.00	244.00	244.00	254.00

Market Cap.	285,600.00	290,400.00	292,800.00	292,800.00	304,800.00

* - Annualized

SCCC

SIAM CITY CEMENT PUBLIC COMPANY LIMITED


As of	2007 31/03/2007	2006 31/12/2006	2005 31/12/2005	2004 31/12/2004	2003 31/12/2003

Assets	22,105.03	20,608.90	21,028.62	20,108.79	21,255.41

Liabilities	6,871.32	4,954.51	4,226.10	4,171.01	3,456.16

Equity	15,233.24	15,654.02	16,803.93	15,937.75	17,417.29

Paid-up Capital	2,500.00	2,500.00	2,500.00	2,500.00	2,500.00

Revenue	5,962.38	23,961.92	22,711.95	21,210.87	17,565.81

Net Profit	1,140.32	3,855.50	4,072.54	4,141.42	3,288.45

EPS(Baht)	4.96	16.43	17.15	17.25	13.15

ROA(%)*	25.29	26.93	28.55	30.31	23.45

ROE(%)*	24.58	23.76	24.88	24.83	19.46

Net Profit Margin(%)	19.13	16.09	17.93	19.52	18.72

As of	30/05/2007	29/12/2006	30/12/2005	30/12/2004	31/12/2003

P/E	16.60	15.28	18.61	14.73	16.52

P/BV	4.20	3.88	4.94	3.85	3.40

Book Value per share(Baht)	66.23	65.41	67.97	63.41	66.99

Dvd. Yield(%)	5.06	5.69	3.87	3.88	3.95

Last Price(Baht)	264.00	254.00	336.00	244.00	228.00

Market Cap.	66,000.00	63,500.00	84,000.00	61,000.00	57,000.00

* - Annualized

SCP

SOUTHERN CONCRETE PILE PUBLIC COMPANY LIMITED


As of	2007 31/03/2007	2006 31/12/2006	2005 31/12/2005	2004 31/12/2004	2003 31/12/2003

Assets	967.80	998.51	951.00	911.22	909.88

Liabilities	711.65	749.49	761.39	758.50	799.11

Equity	256.15	249.02	189.61	152.73	110.77

Paid-up Capital	300.00	300.00	300.00	300.00	300.00

Revenue	291.81	1,134.07	1,191.21	1,124.04	818.25

Net Profit	10.15	-4.87	38.60	79.02	60.54

EPS(Baht)	0.34	-0.16	1.29	2.63	2.02

ROA(%)*	3.86	4.53	6.86	11.54	7.59

ROE(%)*	-4.38	-2.22	22.55	59.97	70.80

Net Profit Margin(%)	3.48	-0.43	3.24	7.03	7.40

As of	30/05/2007	29/12/2006	30/12/2005	30/12/2004	31/12/2003

P/E	N.A.	N.A.	6.03	7.86	11.34

P/BV	0.95	1.21	1.68	4.09	7.11

Book Value per share(Baht)	8.54	7.92	6.68	4.72	3.49

Dvd. Yield(%)	-	-	-	-	-

Last Price(Baht)	8.15	9.55	11.20	19.30	24.80

Market Cap.	244.50	286.50	336.00	579.00	744.00

* - Annualized

SINGHA

SINGHA PARATECH PUBLIC COMPANY LIMITED


As of	2007 31/03/2007	2006 31/12/2006	2005 31/12/2005	2004 31/12/2004	2003 31/12/2003

Assets	2,134.40	2,175.45	1,715.10	1,329.01	984.22

Liabilities	1,020.84	1,084.89	897.33	534.57	219.35

Equity	1,113.56	1,090.56	817.78	794.44	764.86

Paid-up Capital	433.29	320.00	320.00	320.00	320.00

Revenue	180.90	974.92	752.24	685.52	486.65

Net Profit	10.05	63.32	122.16	138.38	109.81

EPS(Baht)	0.02	0.20	0.38	2.16	2.45

ROA(%)*	5.91	6.18	10.01	13.03	13.29

ROE(%)*	5.75	6.64	15.15	17.75	14.36

Net Profit Margin(%)	5.56	6.49	16.24	20.19	22.57

As of	30/05/2007	29/12/2006	30/12/2005	30/12/2004	31/12/2003

P/E	18.24	15.01	18.73	18.78	15.21

P/BV	0.92	1.55	3.27	2.97	N.A.

Book Value per share(Baht)	2.57	2.53	2.46	11.69	N.A.

Dvd. Yield(%)	4.42	6.38	3.48	3.17	-

Last Price(Baht)	2.36	2.80	8.05	34.75	25.75

Market Cap.	1,022.56	896.00	2,576.00	2,224.00	1,648.00

* - Annualized

STPI

STP&I PUBLIC COMPANY LIMITED


As of	2007 31/03/2007	2006 31/12/2006	2005 31/12/2005	2004 31/12/2004	2003 31/12/2003

Assets	1,451.15	1,523.88	1,545.49	982.52	960.42

Liabilities	605.50	680.90	946.48	530.98	460.00

Equity	845.65	842.99	599.01	451.54	500.42

Paid-up Capital	250.00	250.00	250.00	250.00	250.00

Revenue	295.02	2,023.67	2,683.68	866.79	1,088.70

Net Profit	3.05	244.91	146.85	-49.20	74.38

EPS(Baht)	0.01	0.98	0.59	-0.20	0.30

ROA(%)*	17.67	19.43	12.87	-3.72	8.63

ROE(%)*	30.63	33.97	27.96	-10.34	16.04

Net Profit Margin(%)	1.03	12.10	5.47	-5.68	6.83

As of	30/05/2007	29/12/2006	30/12/2005	30/12/2004	31/12/2003

P/E	4.29	2.76	6.13	141.81	N.A.

P/BV	1.14	1.06	0.91	0.88	1.98

Book Value per share(Baht)	3.38	3.70	2.28	1.94	1.92

Dvd. Yield(%)	1.30	-	-	-	-

Last Price(Baht)	3.86	3.94	2.06	1.70	3.82

Market Cap.	965.00	985.00	515.00	425.00	955.00

* - Annualized

SUPER

SUPERBLOCK PUBLIC COMPANY LIMITED


As of	2007 31/03/2007	2006 31/12/2006	2005 31/12/2005

Assets	1,262.79	1,284.84	1,274.02

Liabilities	708.85	703.09	567.96

Equity	553.94	581.74	706.06

Paid-up Capital	300.00	300.00	300.00

Revenue	40.93	225.83	372.83

Net Profit	-27.80	-124.32	35.16

EPS(Baht)	-0.09	-0.41	0.13

ROA(%)*	-6.64	-6.73	3.98

ROE(%)*	-19.68	-19.31	4.98

Net Profit Margin(%)	-67.93	-55.05	9.43

As of	30/05/2007	29/12/2006	30/12/2005

P/E	N.A.	N.A.	7.14

P/BV	0.57	0.52	0.72

Book Value per share(Baht)	1.85	2.04	2.47

Dvd. Yield(%)	-	-	-

Last Price(Baht)	1.06	1.06	1.79

Market Cap.	318.00	318.00	537.00

* - Annualized

TASCO

TIPCO ASPHALT PUBLIC COMPANY LIMITED


As of	2007 31/03/2007	2006 31/12/2006	2005 31/12/2005	2004 31/12/2004	2003 31/12/2003

Assets	7,878.82	7,421.99	6,266.95	4,989.08	5,004.22

Liabilities	4,790.85	4,371.09	3,639.85	3,147.31	3,191.35

Equity	2,843.48	2,816.86	2,416.56	1,701.15	1,673.31

Paid-up Capital	1,519.43	1,519.31	1,422.87	1,143.15	1,143.15

Revenue	2,798.62	9,642.06	7,436.51	5,156.65	4,662.76

Net Profit	83.84	343.41	214.03	30.16	-5.37

EPS(Baht)	0.55	2.37	1.77	0.26	-0.05

ROA(%)*	8.15	8.00	6.95	3.15	-0.17

ROE(%)*	14.00	13.12	10.40	1.79	-0.32

Net Profit Margin(%)	3.00	3.56	2.88	0.58	-0.12

As of	30/05/2007	29/12/2006	30/12/2005	30/12/2004	31/12/2003

P/E	11.39	17.19	15.54	N.A.	N.A.

P/BV	1.50	1.52	1.46	1.60	3.57

Book Value per share(Baht)	18.71	18.98	16.64	15.04	15.40

Dvd. Yield(%)	4.11	2.60	-	-	-

Last Price(Baht)	28.00	27.00	19.50	24.10	55.00

Market Cap.	4,254.70	4,102.13	2,774.60	2,754.99	6,287.33

* - Annualized

TCMC

THAILAND CARPET MANUFACTURING PUBLIC COMPANY LIMITED


As of	2007 31/03/2007	2006 31/12/2006	2005 31/12/2005	2004 31/12/2004	2003 31/12/2003

Assets	1,100.45	1,051.32	985.30	977.17	937.06

Liabilities	503.04	453.11	394.63	392.21	342.83

Equity	597.41	598.21	590.67	584.95	594.24

Paid-up Capital	555.56	555.56	555.56	555.56	555.56

Revenue	168.68	694.04	543.77	529.78	423.69

Net Profit	4.31	30.23	31.87	25.09	8.54

EPS(Baht)	0.08	0.54	0.57	0.45	0.15

ROA(%)*	6.08	5.87	5.00	3.96	2.84

ROE(%)*	5.08	5.08	5.42	4.26	1.46

Net Profit Margin(%)	2.55	4.36	5.86	4.74	2.02

As of	30/05/2007	29/12/2006	30/12/2005	30/12/2004	31/12/2003

P/E	18.27	15.09	7.92	13.17	76.71

P/BV	0.92	0.78	0.42	0.51	0.63

Book Value per share(Baht)	10.75	10.68	10.55	10.55	10.78

Dvd. Yield(%)	-	-	-	-	-

Last Price(Baht)	8.05	8.35	4.48	5.40	6.80

Market Cap.	551.00	463.89	248.89	300.00	377.78

* - Annualized

TGCI

THAI-GERMAN CERAMIC INDUSTRY PUBLIC COMPANY LIMITED


As of	2007 31/03/2007	2006 31/12/2006	2005 31/12/2005	2004 31/12/2004	2003 31/12/2003

Assets	7,103.84	7,245.80	7,902.76	7,426.46	6,611.79

Liabilities	5,348.01	5,320.34	5,307.99	4,633.26	3,585.36

Equity	1,614.80	1,784.40	2,453.85	2,665.08	2,927.84

Paid-up Capital	789.86	789.86	789.86	789.86	789.86

Revenue	605.84	2,301.98	2,848.62	2,343.99	2,507.37

Net Profit	-169.60	-669.44	-211.24	-104.78	351.24

EPS(Baht)	-0.21	-0.85	-0.27	-0.13	0.44

ROA(%)*	-4.77	-4.43	-0.07	0.49	7.37

ROE(%)*	-36.38	-31.59	-8.25	-3.75	12.07

Net Profit Margin(%)	-28.00	-29.08	-7.42	-4.47	14.01

As of	30/05/2007	29/12/2006	30/12/2005	30/12/2004	31/12/2003

P/E	N.A.	N.A.	N.A.	22.94	26.70

P/BV	0.58	0.61	0.63	0.88	2.51

Book Value per share(Baht)	2.04	2.49	3.18	3.46	3.53

Dvd. Yield(%)	-	-	-	13.07	3.77

Last Price(Baht)	1.19	1.53	2.00	3.06	8.85

Market Cap.	939.94	1,208.49	1,579.73	2,416.99	6,990.30

* - Annualized

TIW

THAILAND IRON WORKS PUBLIC COMPANY LIMITED


As of	2007 31/12/2006	2006 31/03/2006	2005 31/03/2005	2004 31/03/2004	2003 31/03/2003

Assets	952.24	924.10	1,221.26	842.53	828.76

Liabilities	122.66	128.09	416.64	108.64	119.26

Equity	829.57	796.01	804.61	733.89	709.51

Paid-up Capital	60.00	60.00	60.00	60.00	60.00

Revenue	924.58	1,512.59	1,288.18	1,445.57	1,523.45

Net Profit	50.76	33.95	87.89	57.90	78.91

EPS(Baht)	8.46	5.66	14.65	9.65	13.15

ROA(%)*	8.51	4.18	11.97	9.92	14.01

ROE(%)*	7.52	4.24	11.43	8.02	11.12

Net Profit Margin(%)	5.49	2.24	6.82	4.01	5.18

As of	30/05/2007	29/12/2006	30/12/2005	30/12/2004	31/12/2003

P/E	6.91	6.68	6.05	6.48	8.01

P/BV	0.51	0.49	0.53	0.63	0.73

Book Value per share(Baht)	138.26	138.53	131.16	124.25	117.44

Dvd. Yield(%)	6.73	4.13	10.46	6.18	7.70

Last Price(Baht)	70.00	68.50	70.00	78.00	85.50

Market Cap.	420.00	411.00	420.00	468.00	513.00

* - Annualized

TPIPL

TPI POLENE PUBLIC COMPANY LIMITED


As of	2007 31/03/2007	2006 31/12/2006	2005 31/12/2005	2004 31/12/2004	2003 31/12/2003

Assets	68,402.98	68,457.85	70,699.39	71,575.44	71,221.99

Liabilities	18,785.08	19,314.18	34,806.19	36,455.31	49,094.16

Equity	49,617.90	49,143.66	35,893.20	35,120.12	22,127.83

Paid-up Capital	20,190.00	20,190.00	8,075.00	8,075.00	5,075.00

Revenue	6,504.84	26,366.16	23,294.76	22,394.00	22,645.78

Net Profit	768.74	2,780.04	1,521.51	4,102.89	4,765.62

EPS(Baht)	0.38	2.27	1.93	5.33	9.74

ROA(%)*	5.53	6.31	4.24	6.36	9.67

ROE(%)*	5.60	6.54	4.29	14.33	27.45

Net Profit Margin(%)	11.82	10.54	6.53	18.32	21.04

As of	30/05/2007	29/12/2006	30/12/2005	30/12/2004	31/12/2003

P/E	11.44	9.32	8.00	5.83	6.81

P/BV	0.55	0.47	0.52	0.66	1.09

Book Value per share(Baht)	24.75	24.63	45.03	42.96	42.28

Dvd. Yield(%)	-	-	-	-	-

Last Price(Baht)	13.70	11.50	23.50	28.25	46.00

Market Cap.	27,660.30	23,218.50	18,976.25	22,811.88	23,345.00

* - Annualized

TSTH

TATA STEEL (THAILAND) PUBLIC COMPANY LIMITED


As of	2007 31/03/2007	2006 31/12/2006	2005 31/12/2005	2004 31/12/2004	2003 31/12/2003

Assets	20,816.97	20,663.64	22,065.79	21,995.71	20,485.86

Liabilities	6,556.34	6,794.91	11,272.74	11,525.39	11,613.39

Equity	14,251.90	13,860.28	10,784.86	10,462.61	8,865.74

Paid-up Capital	8,421.54	8,421.54	6,317.00	6,175.15	5,578.06

Revenue	6,169.81	19,272.39	18,090.41	16,715.64	10,397.93

Net Profit	392.02	708.20	349.80	1,197.58	-41.61

EPS(Baht)	0.05	0.09	0.06	0.21	-0.01

ROA(%)*	2.68	6.46	4.52	9.66	3.28

ROE(%)*	2.75	5.75	3.29	12.39	-0.50

Net Profit Margin(%)	6.35	3.67	1.93	7.16	-0.40

As of	30/05/2007	29/12/2006	30/12/2005	30/12/2004	31/12/2003

P/E	7.25	54.64	8.88	12.17	N.A.

P/BV	0.68	0.72	0.63	1.23	1.30

Book Value per share(Baht)	1.69	1.60	1.76	1.77	1.95

Dvd. Yield(%)	1.96	-	-	-	-

Last Price(Baht)	1.15	1.15	1.08	2.02	2.46

Market Cap.	9,002.62	9,002.62	6,097.26	9,273.98	9,776.81

* - Annualized

TWP

THAI WIRE PRODUCTS PUBLIC COMPANY LIMITED


As of	2007 31/03/2007	2006 31/12/2006	2005 31/12/2005	2004 31/12/2004	2003 31/12/2003

Assets	1,660.58	1,546.90	1,447.17	1,357.38	1,146.42

Liabilities	1,020.82	960.56	1,024.33	1,099.82	2,830.94

Equity	639.76	586.33	422.83	257.56	-1,684.51

Paid-up Capital	270.00	270.00	270.00	270.00	220.00

Revenue	550.06	1,727.07	1,634.73	1,536.66	1,041.15

Net Profit	53.79	163.60	167.98	1,870.74	-43.85

EPS(Baht)	1.99	6.06	6.22	82.62	-1.99

ROA(%)*	10.67	10.93	11.99	22.29	5.98

ROE(%)*	30.15	32.42	49.38	N.A.	N.A.

Net Profit Margin(%)	9.78	9.47	10.28	121.74	-4.21

As of	30/05/2007	29/12/2006	30/12/2005	30/12/2004	31/12/2003

P/E	2.93	3.21	0.32	0.03	N.A.

P/BV	0.77	0.89	0.15	0.41	N.A.

Book Value per share(Baht)	23.69	20.51	14.86	6.56	N.A.

Dvd. Yield(%)	-	-	-	-	-

Last Price(Baht)	18.20	18.20	2.70	2.70	2.70

Market Cap.	491.40	491.40	59.40	59.40	59.40

* - Annualized

UMI

THE UNION MOSAIC INDUSTRY PUBLIC COMPANY LIMITED


As of	2007 31/03/2007	2006 31/12/2006	2005 31/12/2005	2004 31/12/2004	2003 31/12/2003

Assets	2,804.58	2,749.89	3,197.41	3,180.80	2,354.74

Liabilities	1,478.01	1,528.06	1,830.00	1,801.95	1,168.32

Equity	1,140.56	1,121.88	1,272.71	1,283.01	1,094.65

Paid-up Capital	478.00	478.00	478.00	478.00	416.00

Revenue	580.89	2,352.41	2,710.20	2,486.11	2,492.45

Net Profit	-55.13	-150.93	18.98	110.96	1,160.01

EPS(Baht)	-0.12	-0.32	0.04	0.23	33.70

ROA(%)*	-3.30	-1.89	2.68	5.59	10.21

ROE(%)*	-16.04	-12.61	1.48	9.33	247.93

Net Profit Margin(%)	-9.49	-6.42	0.70	4.46	46.54

As of	30/05/2007	29/12/2006	30/12/2005	30/12/2004	31/12/2003

P/E	N.A.	N.A.	41.45	11.39	3.16

P/BV	0.48	0.45	0.70	1.87	3.67

Book Value per share(Baht)	2.39	2.51	2.71	2.72	28.63

Dvd. Yield(%)	-	-	6.32	-	-

Last Price(Baht)	1.14	1.13	1.90	5.10	70.00

Market Cap.	544.92	540.14	908.21	2,437.81	2,912.00

* - Annualized

VNG

VANACHAI GROUP PUBLIC COMPANY LIMITED


As of	2007 31/03/2007	2006 31/12/2006	2005 31/12/2005	2004 31/12/2004	2003 31/12/2003

Assets	11,526.38	11,443.44	9,834.80	9,028.51	8,726.03

Liabilities	6,178.33	6,288.15	5,067.09	4,631.59	4,915.52

Equity	5,348.05	5,155.29	4,767.71	4,396.92	3,810.51

Paid-up Capital	1,302.94	1,302.82	1,301.93	1,301.55	1,298.25

Revenue	1,866.38	6,691.42	6,099.52	5,556.90	4,257.91

Net Profit	192.62	712.83	760.40	1,232.65	1,021.56

EPS(Baht)	0.15	0.55	0.58	0.95	0.89

ROA(%)*	9.97	9.57	11.39	17.25	15.47

ROE(%)*	15.12	14.37	16.59	30.04	30.00

Net Profit Margin(%)	10.32	10.65	12.47	22.18	23.99

As of	30/05/2007	29/12/2006	30/12/2005	30/12/2004	31/12/2003

P/E	8.34	9.85	6.94	8.71	15.26

P/BV	1.21	1.26	1.34	2.52	4.54

Book Value per share(Baht)	4.10	3.82	3.59	3.20	2.80

Dvd. Yield(%)	5.04	5.21	10.41	5.97	3.25

Last Price(Baht)	4.96	4.80	4.80	8.05	12.70

Market Cap.	6,463.24	6,253.56	6,249.27	10,477.51	16,309.67

* - Annualized