| AA |
ADVANCE AGRO PUBLIC COMPANY LIMITED |
info |

 |
| As of |
2007 31/03/2007 |
2006 31/12/2006 |
2005 31/12/2005 |
2004 31/12/2004 |
2003 31/12/2003 |
 |
| Assets |
29,619.19 |
30,104.42 |
29,712.03 |
27,602.41 |
29,620.65 |
 |
| Liabilities |
15,502.45 |
15,803.61 |
17,444.92 |
18,363.59 |
21,882.70 |
 |
| Equity |
14,063.46 |
14,246.27 |
12,222.96 |
9,189.27 |
7,685.88 |
 |
| Paid-up Capital |
5,323.83 |
5,323.83 |
5,323.83 |
5,323.83 |
5,323.83 |
 |
| Revenue |
5,677.15 |
23,415.28 |
21,119.06 |
21,099.39 |
18,968.50 |
 |
| Net Profit |
-181.21 |
1,972.18 |
1,909.53 |
1,518.62 |
1,495.94 |
 |
| EPS(Baht) |
-0.34 |
3.70 |
3.59 |
2.85 |
2.81 |
 |
| ROA(%)* |
8.53 |
12.17 |
10.84 |
9.47 |
11.38 |
 |
| ROE(%)* |
5.61 |
14.90 |
17.84 |
18.00 |
21.58 |
 |
| Net Profit Margin(%) |
-3.19 |
8.42 |
9.04 |
7.20 |
7.89 |
 |
| As of |
25/05/2007 |
29/12/2006 |
30/12/2005 |
30/12/2004 |
31/12/2003 |
 |
| P/E |
24.26 |
7.36 |
10.41 |
11.75 |
10.44 |
 |
| P/BV |
1.32 |
1.39 |
1.34 |
1.45 |
2.09 |
 |
| Book Value per share(Baht) |
26.42 |
26.66 |
19.41 |
16.94 |
14.87 |
 |
| Dvd. Yield(%) |
- |
- |
- |
- |
- |
 |
| Last Price(Baht) |
35.00 |
37.00 |
26.00 |
24.50 |
31.00 |
 |
| Market Cap. |
18,633.41 |
19,698.17 |
13,841.96 |
13,043.39 |
16,503.88 |
 |
| * - Annualized |
|
| TCP |
THAI CANE PAPER PUBLIC COMPANY LIMITED |
info |

 |
| As of |
2007 31/03/2007 |
2006 31/12/2006 |
2005 31/12/2005 |
2004 31/12/2004 |
2003 31/12/2003 |
 |
| Assets |
7,155.14 |
7,127.23 |
7,025.28 |
8,435.22 |
7,630.46 |
 |
| Liabilities |
2,141.48 |
2,163.41 |
2,070.28 |
2,474.08 |
2,897.24 |
 |
| Equity |
5,013.66 |
4,963.81 |
4,955.00 |
5,961.14 |
4,733.22 |
 |
| Paid-up Capital |
3,582.54 |
3,582.54 |
3,537.57 |
3,537.57 |
2,526.63 |
 |
| Revenue |
1,062.73 |
3,785.79 |
3,908.94 |
3,434.70 |
3,446.16 |
 |
| Net Profit |
49.85 |
16.91 |
218.44 |
190.96 |
791.98 |
 |
| EPS(Baht) |
0.14 |
0.05 |
0.62 |
0.73 |
3.48 |
 |
| ROA(%)* |
1.98 |
1.02 |
3.30 |
3.16 |
-0.56 |
 |
| ROE(%)* |
1.20 |
0.34 |
4.00 |
3.57 |
20.33 |
 |
| Net Profit Margin(%) |
4.69 |
0.45 |
5.59 |
5.56 |
22.98 |
 |
| As of |
25/05/2007 |
29/12/2006 |
30/12/2005 |
30/12/2004 |
31/12/2003 |
 |
| P/E |
86.51 |
204.53 |
19.48 |
34.10 |
7.07 |
 |
| P/BV |
1.04 |
1.05 |
0.84 |
0.89 |
1.13 |
 |
| Book Value per share(Baht) |
13.99 |
13.86 |
17.21 |
18.86 |
19.03 |
 |
| Dvd. Yield(%) |
- |
1.02 |
- |
- |
- |
 |
| Last Price(Baht) |
14.50 |
14.50 |
14.40 |
12.00 |
21.40 |
 |
| Market Cap. |
5,194.68 |
5,194.68 |
5,094.10 |
4,245.08 |
5,407.00 |
 |
| * - Annualized |
|
| UTP |
UNITED PAPER PUBLIC COMPANY LIMITED |
info |

 |
| As of |
2007 31/03/2007 |
2006 31/12/2006 |
2005 31/12/2005 |
2004 31/12/2004 |
|
 |
| Assets |
2,097.40 |
2,109.40 |
2,123.51 |
2,211.03 |
|
 |
| Liabilities |
988.78 |
999.48 |
1,039.59 |
1,118.70 |
|
 |
| Equity |
1,108.63 |
1,109.92 |
1,083.92 |
1,092.33 |
|
 |
| Paid-up Capital |
650.00 |
650.00 |
650.00 |
650.00 |
|
 |
| Revenue |
392.42 |
1,631.03 |
1,591.52 |
1,532.88 |
|
 |
| Net Profit |
-1.29 |
48.54 |
24.06 |
131.51 |
|
 |
| EPS(Baht) |
-0.01 |
0.37 |
0.19 |
1.32 |
|
 |
| ROA(%)* |
5.94 |
5.91 |
3.41 |
7.98 |
|
 |
| ROE(%)* |
4.20 |
4.43 |
2.21 |
12.04 |
|
 |
| Net Profit Margin(%) |
-0.33 |
2.98 |
1.51 |
8.58 |
|
 |
| As of |
25/05/2007 |
29/12/2006 |
30/12/2005 |
30/12/2004 |
|
 |
| P/E |
10.89 |
15.44 |
10.29 |
3.81 |
|
 |
| P/BV |
0.45 |
0.55 |
0.55 |
N.A. |
|
 |
| Book Value per share(Baht) |
8.53 |
8.59 |
8.38 |
N.A. |
|
 |
| Dvd. Yield(%) |
5.18 |
2.11 |
10.87 |
- |
|
 |
| Last Price(Baht) |
3.86 |
4.74 |
4.60 |
11.10 |
|
 |
| Market Cap. |
501.80 |
616.20 |
598.00 |
1,443.00 |
|
 |
| * - Annualized |
|