
                                  §ҹͧͺѭ

ʹͼ鹢ͧѷ ҧ硫 ӡѴ (Ҫ) 
     
          ҾǨͺ  ѹ 31 ѹҤ ..2540, ..2539  ..2538 
âҴع  ʴ¹ŧǹͧ ЧԹʴ 
Ѻشѹǡѹͧлբͧ ѷ ҧ硫 ӡѴ (Ҫ) кѷ ҵðҹ
ͺѭշѺͧ 駡÷ͺ¡úѭԸաõǨͺ蹷繨

          Ҿ Թҧ鹹 ʴҹСԹ  ѹ 31 ѹҤ ..2540, ..
2539  ..2538  šôԹҹСԹʴѺشѹǡѹͧлբͧѷ ҧ-
硫 ӡѴ (Ҫ) кѷ ¶١ͧӢ鹵ѡúѭշѺͧ 
ͻԺѵǡѹ


                                             ( ѧó  طҹ )
                                           ͺѭѺ͹حҵŢ¹ 97
16 Ҿѹ 2541






















                          ѷ ҧ硫 ӡѴ (Ҫ) кѷ
                                           
                        ѹ 31 ѹҤ ..2540, ..2539  ..2538
                                                                                  ˹ : ҷ
         ԹѾ           ˵                2540              2539              2538
ԹѾع¹
  ԹʴԹҡҤ                    153,070,546.20     31,430,741.41     29,441,055.02
  ѵ                                      159,580.07        861,518.93      1,555,713.39
  Թŧع              2.1
    ԹҡʶҺѹԹ                               0.00      6,925,055.15              0.00
    ԹŧعѡѾ                       10,249,755.44    197,204,339.18              0.00
  ١˹еԹѺä                     178,801,851.58    156,771,352.16    202,330,304.44
    ѡ  ˹ʧ¨٭                     4,214,252.74      4,214,252.74      4,214,252.74
    ١˹еԹѺäط                174,587,598.84    152,557,099.42    198,116,051.70
  ԹҤ                              470,973,275.87    517,257,635.85    587,445,424.34
  ʴؤ                                 2,818,385.01      4,970,197.98      4,686,622.18
  ԹѾع¹
    ԹѴӤԹ                          66,949,600.00              0.00              0.00
    ١˹þҡ                         20,742,612.05     34,039,033.74     11,856,323.91
                                           182,022.00        600,276.59        382,380.63
  ԹѾع¹                        899,733,375.48    945,845,898.25    833,483,571.17

Թ Ҥ ػóط        2.3          125,689,949.88    137,817,868.50    133,821,697.10

ԹѾ
  ԹѴԹСѹ                          351,298.00        407,598.00        692,898.91
  ԹԵԺؤŨǧ˹Թ              3,829,465.70      2,240,492.09      1,855,291.73

ԹѾ                               1,029,604,089.06  1,086,311,856.84    969,853,458.91

(˵ػСͺԹǹ˹觢ͧԹ)
                                                                                   (˹ 2)








                                                                                     (˹ 2)
                          ѷ ҧ硫 ӡѴ (Ҫ) кѷ
                                         ()
                        ѹ 31 ѹҤ ..2540, ..2539  ..2538
                                                                                  ˹ : ҷ
         ˹Թǹͧ                      2540              2539              2538

˹Թع¹
  ԹԡԹѭԹҡʶҺѹԹ      60,427,579.02    399,895,815.91    318,726,141.96
  ˹еԹ¡ä                    36,033,045.99     35,295,803.42     57,466,912.01
  ǹͧ˹ԹǷ֧˹
    ˹觻                              47,556,000.00              0.00              0.00
  ˹Թع¹
    ԹԵԺؤŤҧ                   13,246,775.00     15,886,862.00     17,412,468.00
    ԹѴӤԹ                          12,062,579.40      4,978,861.12      1,339,183.92
                                         9,657,859.31      6,195,982.13      6,452,080.07
  ˹Թع¹                          178,983,838.72    462,253,324.58    401,396,785.96

˹Թ                               190,224,000.00              0.00              0.00

˹Թ                                   369,207,838.72    462,253,324.58    401,396,785.96

ǹͧǹ㹺ѷ                     11,309.04         10,496.95         10,064.15



                                                                                   (˹ 3)












                                                                                     (˹ 3)
                          ѷ ҧ硫 ӡѴ (Ҫ) кѷ
                                         ()
                        ѹ 31 ѹҤ ..2540, ..2539  ..2538
                                                                                  ˹ : ҷ
         ˹Թǹͧ ()                 2540              2539              2538

ǹͧ
  ع͹
    ع¹
      ѭ ӹǹ 25,200,000 
        Ť鹷 10 ҷ           252,000,000.00
      ѭ ӹǹ 24,000,000 
        Ť鹷 10 ҷ                             240,000,000.00    240,000,000.00
    ع͡Ъ
      ѭ ӹǹ 24,000,000 
        Ť鹷 10 ҷ
        ¡Ť                240,000,000.00    240,000,000.00    240,000,000.00
  ǹԹع
    ǹԹŤ                           62,050,000.00     62,050,000.00     62,050,000.00
  
    Ѵ
      ͧ                       26,659,534.50     26,659,534.50     26,659,534.50
    ѧѴ
                                  331,675,406.80    295,338,500.81    239,737,074.30
  ǹͧ                          660,384,941.30    624,048,035.31    568,446,608.80

˹Թǹͧ                   1,029,604,089.06  1,086,311,856.84    969,853,458.91

(˵ػСͺԹǹ˹觢ͧԹ)











                          ѷ ҧ硫 ӡѴ (Ҫ) кѷ
                                       âҴع
              Ѻشѹ 31 ѹҤ ..2540, ..2539  ..2538 ͧл
                                                                                  ˹ : ҷ
                                                 2540              2539              2538

  ҡâ                          902,837,482.12    878,355,743.37    925,649,263.92
  
    ԹѹѺ                               2,996,360.30      7,650,186.67              0.00
    èҡûõԹ                 81,600,243.93              0.00              0.00
    ͡Ѻ                                5,336,601.20     10,280,322.15      1,511,006.39
                                         2,897,475.71      1,003,991.07        712,441.62
                                  995,668,163.26    897,290,243.26    927,872,711.93

  鹷ع                                 725,852,603.47    705,756,343.87    738,183,714.62
  㹡âк                  56,937,453.41     61,556,808.24     64,042,642.78
  ͡¨                                21,514,996.00     24,677,850.13     22,210,903.85
                                804,305,052.88    791,991,002.24    824,437,261.25

á͹Թ                           191,363,110.38    105,299,241.02    103,435,450.68
Թ                                   58,166,284.61     30,693,196.21     31,070,655.28
á͹¡þ                         133,196,825.77     74,606,044.81     72,364,795.40
¡þ
  Ҵعҡкš¹Թ
    Ẻµ (ѡ ԹǢͧ
                 32,822,339.-ҷ)          76,585,456.70              0.00              0.00
á͹ǹͧǹ㹺ѷ          56,611,369.07     74,606,044.81     72,364,795.40
ǹͧǹ㹡âͧѷ                 812.09            818.53          1,190.86

ط                                    56,610,556.98     74,605,226.28     72,363,604.54

õ
   á͹¡þ                                5.55              3.11              3.02
   ¡þ                                       3.19              0.00              0.00
   á͹ǹͧǹ㹺ѷ                2.36              3.11              3.02
   ǹͧǹ㹡âͧѷ                0.00              0.00              0.00
   ط                                          2.36              3.11              3.02
   ӹǹѭ (ҹ)                          24                24                24
(˵ػСͺԹǹ˹觢ͧԹ)


                          ѷ ҧ硫 ӡѴ (Ҫ) кѷ
                                        
              Ѻشѹ 31 ѹҤ ..2540, ..2539  ..2538 ͧл
                                                                                  ˹ : ҷ
                                                 2540              2539              2538
ǹѧѴ :
  ʹ¡ҨҡǴ͹                    295,338,500.81    239,737,074.30    194,973,469.76
  ¡ûѺا
  ѡ  ԹͧǴѭա͹١Թ         682,687.15              0.00              0.00
      ҡâҢͧǴѭա͹
        ١Թ                           390,963.84              0.00              0.00
      ͧѷŴŧ                        0.00      2,204,107.80              0.00
  ǡ ǹͧǹ㹺ѷ               0.00            308.03              0.00
  ¡ѧ¡ûѺا             294,264,849.82    237,533,274.53    194,973,469.76
  ѡ  ѴáطԧǴ͹
        Թѹ                            19,200,000.00     16,800,000.00     27,600,000.00
  طѺǴ                          56,610,556.98     74,605,226.28     72,363,604.54
  ǹѧѴ              331,675,406.80    295,338,500.81    239,737,074.30

ǹѴ :
  ͧ                           26,659,534.50     26,659,534.50     26,659,534.50
  ǹѴ                26,659,534.50     26,659,534.50     26,659,534.50

                               358,334,941.30    321,998,035.31    266,396,608.80

(˵ػСͺԹǹ˹觢ͧԹ)














                          ѷ ҧ硫 ӡѴ (Ҫ) кѷ
                             ʴ¹ŧǹͧ
              Ѻشѹ 31 ѹҤ ..2540, ..2539  ..2538 ͧл
                                                                                  ˹ : ҷ
                                                 2540              2539              2538
ع͹
  ѭ
    ʹ鹧Ǵ                              240,000,000.00    240,000,000.00    240,000,000.00
    ʹ§Ǵ                            240,000,000.00    240,000,000.00    240,000,000.00

ǹԹع
  ǹԹŤ
    ʹ鹧Ǵ                               62,050,000.00     62,050,000.00     62,050,000.00
    ʹ§Ǵ                             62,050,000.00     62,050,000.00     62,050,000.00


  Ѵ
    ͧ
      ʹ鹧Ǵ                             26,659,534.50     26,659,534.50     26,659,534.50
      ʹ§Ǵ                           26,659,534.50     26,659,534.50     26,659,534.50
  ѧѴ
    ʹ鹧Ǵ                              295,338,500.81    239,737,074.30    194,973,469.76
    ҧǴ                           56,610,556.98     74,605,226.28     72,363,604.54
    ŴҧǴ                            20,273,650.99     19,003,799.77     27,600,000.00
    ʹ§Ǵ                            331,675,406.80    295,338,500.81    239,737,074.30

ǹͧ                            660,384,941.30    624,048,035.31    568,446,608.80

(˵ػСͺԹǹ˹觢ͧԹ)











                          ѷ ҧ硫 ӡѴ (Ҫ) кѷ
                                       Թʴ
              Ѻشѹ 31 ѹҤ ..2540, ..2539  ..2538 ͧл
                                                                                  ˹ : ҷ
                                                 2540              2539              2538
ԹʴҡԨԹҹ :
  ط                                  56,610,556.98     74,605,226.28     72,363,604.54
  ¡ûѺзطԹʴطԷ
       ҡ ()  ԨԹҹ:
    Ҥ¡õѴѭ               18,607,006.87     18,014,035.23     13,885,841.43
    èҡâ·ѾԹ                      (117,641.00)             0.00              0.00
    Ҵعѵš¹ѧԴ
      ͧԹԹҵҧ          110,710,000.00              0.00              0.00
    èҡâ˹ŧع                  (4,551,424.01)    (3,439,651.89)             0.00
    Ҵع˹ŧعͧعԴ                 2,131,589.30      2,795,660.82              0.00
    ԹѾԹҹŴŧ ()
      ١˹еԹѺä                 (22,030,499.42)    45,558,952.28    (30,008,713.39)
      ԹҤ                           46,284,359.98     68,427,590.19   (117,344,741.32)
      ʴؤ                             2,151,812.97       (283,575.80)     1,656,404.96
      ԹѾع¹                     (53,234,923.72)   (22,400,605.79)    (2,580,310.25)
    ˹ԹԹҹ (Ŵŧ)
      ˹еԹ¡ä                   737,242.57    (22,171,108.59)    41,524,942.08
      Թҧ                       (2,640,087.00)    (1,525,606.00)    (4,334,240.00)
      ¤ҧ                           415,443.50         13,727.69      1,210,293.98
      ԹѴѺԹ                       7,083,718.28      3,639,677.20         88,971.72
      ˹Թع¹                         3,046,433.68       (269,825.63)        86,755.56

Թʴطҡ () ԨԹҹ     165,203,588.98    162,964,495.99    (23,451,190.69)

                                                                                   (˹ 2)










                                                                                     (˹ 2)
                          ѷ ҧ硫 ӡѴ (Ҫ) кѷ
                                    Թʴ  ()
              Ѻشѹ 31 ѹҤ ..2540, ..2539  ..2538 ͧл
                                                                                  ˹ : ҷ
                                                 2540              2539              2538
Թʴ () ҡԨŧع :
  ͷѾԹ                             (6,479,397.25)   (22,010,206.63)   (68,710,316.02)
  ·ѾԹ                               117,950.00              0.00              0.00
  ˹ŧعͧعԴ                     (230,000,000.00)  (290,000,000.00)             0.00
  ˹ŧعͧعԴ                     419,374,418.45     93,439,651.89              0.00
  ԹҡʶҺѹԹŴŧ                     6,925,055.15              0.00              0.00
  ԹѾŴŧ ()                     (1,532,673.61)       (99,899.45)    11,965,010.35

Թʴطҡ () Ԩŧع         188,405,352.74   (218,670,454.19)   (56,745,305.67)

Թʴ () ҡԨѴԹ :
  ҡ (׹) ʶҺѹԹ                (212,398,236.89)    81,169,673.95     87,138,591.13
  ¤ԹͧǴѭա͹                  (682,687.15)             0.00              0.00
  Թѹ                              (19,200,000.00)   (16,800,000.00)   (27,600,000.00)
  ҡâҢͧǴѭա͹                (390,963.84)      (443,987.20)             0.00
  ǹͧǹ㹺ѷ                 812.09            818.53          1,190.86

Թʴطҡ () ԨѴԹ     (232,617,075.79)    63,926,505.28     59,539,781.99

Թʴ¡ºԹʴ(Ŵŧ) ط  120,937,865.93      8,220,547.08    (20,656,714.37)
Թʴ¡ºԹʴ
  - ͺҺѭ                        32,292,260.34     30,996,768.41     51,653,482.78
Թʴ¡ºԹʴ 
  - ͺҺѭ                       153,230,126.27     39,217,315.49     30,996,768.41

(˵ػСͺԹǹ˹觢ͧԹ)








                      ѷ ҧ硫 ӡѴ (Ҫ) кѷ
                                ˵ػСͺԹ
          Ѻشѹ 31 ѹҤ ..2540, ..2539  ..2538 ͧл

1.  ػººѭշӤѭ
    1.1   Ѻ
               ѷѺࡳԷ
    1.2   õҤԹҤ
               ԹҤ͵ҤҵҤҷع«觵ӡҤҵҴ
               ʴؤԸաõǨѺ ǹõҤҤҤѧش
    1.3   úѹ֡ѭԹŧع
               Թŧع˹ŧعͧعԴ Թŧع ѹ֡ѭյҤҷع
           ѹ鹧ǴѭյҤʹ͵ҤҵҴ
               Թŧع㹺ѷ ѹ֡ѭյԸǹ
    1.4   ˹ʧ¨٭
               ѷ駤˹ʧ¨٭ҡѺӹǹԹҴҨ¡ ¾ԨóҨҡ
          ҹСԹѨغѹͧ١˹
    1.5   Ҥ¡õѴѭ
               ҤҢͧѾԹù͡ҡԹзѾԹҧҧ ӹǳࡳ
          鹵çءҹ»ҳҧ 5  ֧ 20 
               ԷѭҤ Ѵµѭ
    1.6   ŧҢͧԹҵҧмšзҡкѵš¹ԹẺµ
               ѾԹ˹ԹդԹҵҧȷ褧ѹش¢ͧͺҺѭ
          ӹǳԹµѵҶ·踹ҤþҳԪѺТµӴѺ 觸Ҥ
          ӹǳ
               ͹ͧҡѰСкš¹ԹẺµ ѹ 2 áҤ
          ..2540 зҧҤѡѭмͺѭѺ͹حҵ觻СԨúѹ֡ѭ
          Ѻšзѧ ѵš¹  ѹ 31 ѹҤ ..2540 ҡ ѷռ
          ҴعԹ 109,407,795.70 ҷ  ʴ¡þ㹧âҴع駨ӹǹ
    1.7   Թ
               ӹǳѡࡳ˹㹻ɮҡ жԹ㹧Ǵѭ
    1.8   õ
               ӹǳ¡áطԴ¨ӹǹѭ͡˹¡    ѹ
          鹧Ǵѭ
    1.9   Թʴ¡ºԹʴ
               Թʴ¡ºԹʴ ¤֧ Թʴ ԹҡҤû-
          ѹѾ кѵ

                                                                           (˹ 2)

                                                                             (˹ 2)
                      ѷ ҧ硫 ӡѴ (Ҫ) кѷ
                               ˵ػСͺԹ ()
          Ѻشѹ 31 ѹҤ ..2540, ..2539  ..2538 ͧл

2.  
    2.1   Թŧع
          2.1.1 㹻 ..2540 Թŧع Сͺ ˹ŧع㹡ͧعԴͧѷѡ- 
                ѾѴáͧعǧ ӡѴ  4,406,412.211 ˹
          2.1.2 㹻 ..2539 Թŧع Сͺ 
                (1) ԹҡʶҺѹԹ㹻ٻԹҡШԹ 1  ѵҴ͡
                    12.50% 
                (2) ˹ŧع㹡ͧعԴͧѷѡѾѴáͧعǧ ӡѴ 20 ҹ
                    ˹
    2.2   Թŧع㹡Ԩ÷Ǣͧ
               Ԩ÷Ǣͧ繺ѷ  ö㹺ѷ ҧ  ῤ-
           ӡѴ ѭӹǹ 39,993  «ҤҵŤҤ  1,000 ҷ 
          ѷ ҧ  ῤ ӡѴ շع¹ 40 ҹҷ ͡ѭ
          40,000  Ť 1,000 ҷ ҡѺ ѷ 99.9825%  ѷաè
          Թѹŷ駻 2540, 2539  2538
    2.3   Թ Ҥ ػó
                ѹ 31 ѹҤ ͧл Сͺ                        ˹ : ҷ
                                            2540            2539            2538
          Թ                         71,552,073.17   71,552,073.17   62,411,500.00
          ҤǹǺ              13,136,314.76   13,136,314.76    8,321,987.53
          ԷѭҤ              1,200,000.00    1,200,000.00    1,200,000.00
          ͧѡ                    19,898,545.23   27,076,766.44   25,128,835.44
          ͧӹѡҹ           22,765,195.00   22,765,195.00   15,905,976.22
          ͧͧ              62,596,761.80   66,466,382.18   60,913,602.00
          ҹ˹                     7,056,012.25    4,616,012.25    3,770,010.00   
          ѾԹҧҧ           5,960,722.84    5,654,472.84   12,805,098.82
                               204,165,625.05  212,467,216.64  190,457,010.01
          ѡ Ҥ           78,475,675.17   74,649,348.14   56,635,312.91
          Թ Ҥػó ط   125,689,949.88  137,817,868.50  133,821,697.10

          ѴԷԡҤ             40,000.00       40,000.00       40,000.00
          ҤһШӻ            18,567,006.87   17,974,035.23   13,845,841.43

                                                                           (˹ 3)

                                                                             (˹ 3)
                      ѷ ҧ硫 ӡѴ (Ҫ) кѷ
                               ˵ػСͺԹ ()
          Ѻشѹ 31 ѹҤ ..2540, ..2539  ..2538 ͧл

    2.4   ѾԹѡСѹ
                ѹ 31 ѹҤ ͧл ѾԹѡСѹմѧ
          (1)   ..2540, ..2539  ..2538 ѷӷԹ 2 ⩹ ͷ 131 ҧ
               觻١ҧ仨¹ӹͧ繻СѹԹҡҤǧԹ USD 5 ҹ
          (2)   ..2539 ѷ˹ŧع㹡ͧعԴͧѷѡѾѴáͧعǧ
               ӡѴ 10 ҹ˹ Ҥҵѭ 97,781,812.09 ҷ ӹ繻СѹԹҡ
               ѷԹ˹ǧԹ 100 ҹҷ
    2.5   ˹Թ
                ..2539 ѷ˹ԹҡҤ㹻 USD 5,000,000 ѵҴ͡
          SIBOR +2.5% ͻ ա˹׹˹觻 ֧˹ 㹻 ..2540 ѷ
          ¹͵ŧê˹繡ü͹ 3  ѵҴ͡ SIBOR +3.5% ͻ
          ա˹Ф׹ѧ                                        ҷ
               ˹Ф׹ 2541  USD 1,000,000             47,556,000.00
               ˹Ф׹ 2542  USD 2,000,000             95,112,000.00
               ˹Ф׹ 2543  USD 2,000,000             95,112,000.00
                                                        237,780,000.00
               ѡ ǹͧ˹ԹǷ֧˹˹觻    47,556,000.00
               ʴ˹Թ㹧                  190,224,000.00
          ˹ѧǢҧͧѹ§ͧѵš¹
    2.6   м١ѹ
                ѹ 31 ѹҤ ͧл ѷм١ѹʴ㹧Թѧ仹
          (1)  м١ѹ˹ѧѭҤӻСѹ踹Ҥ͡
                          .. 2540    1,857,500 ҷ  USD 650,000
                          .. 2539    6,769,000 ҷ  USD 720,000
                          .. 2538   84,681,900 ҷ  USD 820,000
          (2)   ..2539 ѭҫТԹ¹繡ǧ˹繨ӹǹԹ 220.20 ҹ¹
    2.7   ع
               ѹ 27 Ҥ ..2539 ѷѺ͹حҵ騴¹عա 12,000,000
          ҷ ͡ѭ 1,200,000  Ť 1,000 ҷ 觺ѷչº觢Ѻ
          ѡҹͧѷкѷҤ 15 ҷ  4  㹧Ǵѭչѧ
          Էԫ鹴ѧ

                                                                           (˹ 4)


                                                                             (˹ 4)
                      ѷ ҧ硫 ӡѴ (Ҫ) кѷ
                               ˵ػСͺԹ ()
          Ѻشѹ 31 ѹҤ ..2540, ..2539  ..2538 ͧл

    2.8   㹡÷ӧԹ
          2.8.1 ѷ·㹡÷ӧԹ
                     Թͧѷ ҧ  ῤ ӡѴ ˵آ 2.2
                Ѻشѹ 31 ѹҤ ͧл 觼ҹõǨͺͧͺѭ
          2.8.2 ¡áԨ÷Ǣͧѹ
                    Ԩ÷Ǣͧѹ˵ 2.2 繺ѷ¡÷Ǣͧѹѧ
                                                                           ˹ : ҷ
                                              2540            2539            2538
                (1) ͧѷ
                      ԴҡѺѷ       87,317,525.32  105,571,942.60  103,390,590.77
                (2) ͡Ѻҡѷ        - 0 -           - 0 -         74,958.90
                (3) 蹷ҡ
                      ѷ            2,661,120.00    2,661,120.00    2,661,120.00
                (4) ѷ˹
                      äҺѷ         27,586,970.42   13,391,566.97    3,504,524.67

                    ¡ҧѹ͹䢡á˹Ҥͼŵͺ᷹ԸáԨ仵
                ͹䢡äҷ
                    ¡ôѧ風Ѵ͡㹡÷ӧԹѡúѭշѺͧ
    2.9   ¹ŧ¡㹧Թ
               ͻª㹡èѴӧԹºº Ѵ¡úҧ¡㹧Թ
           ..2539  ..2538  ʹͧѺʴ¡㹧Թ ..2540
          (觻ԺѵԵзǧѺ 7 .. 2539  ͡㹾ҪѭѵԺѷҪӡѴ 
          ..2535) ռšзͼšèҡôԹҹаҹСԹС

                               _____________________________









§ҹҹСԹ

ѷ ҧ硫 ӡѴ (Ҫ) кѷ

                                                                ˹ : ѹҷ
                                   2540              2539              2538
  ѹ 31 ѹҤ

ԹѾع¹                    899,733           945,846           833,484
ԹѾ                      1,029,604         1,086,312           969,853
˹Թع¹                      178,984           462,253           401,397
˹Թ                      190,224                 0                 0
ǹͧǹ㹺ѷ            11                10                10
ǹͧ                      660,385           624,048           568,447

âҴع

ҡâ                   902,837           878,356           925,649
                         995,668           897,290           927,873
鹷ع                          725,853           705,756           738,184
´Թҹ                   56,937            61,557            64,043
͡¨                         21,515            24,678            22,211
Թ                          58,166            30,693            31,071
¡þ                        76,585                 0                 0
á͹ǹͧǹ㹺ѷ 56,611            74,606            72,365
ǹͧǹ㹡âͧѷ      1                 1                 1
ط                           56,611            74,605            72,364

õ  (ҷ)                     2.36              3.11              3.02

ӹǹѭ  (ҹ)            24                24                24









                                  §ҹͧͺѭ


ʹͼ鹢ͧ ѷ ҧ硫 ӡѴ (Ҫ)

     ҾǨͺŠ  ѹ 31 ѹҤ ..2540, ..2539  ..2538 âҴع 
 ʴ¹ŧǹͧ ЧԹʴѺشѹǡѹͧл 
ͧѷ ҧ硫 ӡѴ (Ҫ) ҵðҹͺѭշѺͧ 駡÷ͺ¡ 
ѭԸաõǨͺ蹷Ҩ

     Ҿ Թҧ鹹 ʴҹСԹ  ѹ 31 ѹҤ ..2540, ..2539 
..2538   šôԹҹСԹʴѺشѹǡѹͧлբͧ  ѷ ҧ硫 
ӡѴ (Ҫ) ¶١ͧ Ӣ鹵ѡúѭշѺͧ  ͻԺѵǡѹ  



                                               ( ѧó  طҹ )
                                             ͺѭѺ͹حҵŢ¹ 97
16 Ҿѹ 2541




















                               ѷ ҧ硫 ӡѴ (Ҫ)
                                            
                        ѹ 31 ѹҤ ..2540, ..2539  ..2538
                                                                                  ˹ : ҷ
           ԹѾ          ˵               2540              2539              2538
ԹѾع¹
  ԹʴԹҡҤ                    149,058,002.05     27,149,409.96     26,117,853.83
  ѵ                                      159,580.07        861,518.93      1,555,713.39
  Թŧع              2.1
    ԹҡʶҺѹԹ                               0.00      6,925,055.15              0.00
    ԹŧعѡѾ                       10,249,755.44    197,204,339.18              0.00
  ١˹еԹѺä                     178,801,851.58    156,771,352.16    202,330,304.44
    ѡ  ˹ʧ¨٭                     4,214,252.74      4,214,252.74      4,214,252.74
    ١˹еԹѺäط                174,587,598.84    152,557,099.42    198,116,051.70
  ԹҤ                              470,973,275.87    520,121,822.55    587,445,424.34
  ԹѾع¹
    ԹѴӤԹ                          66,949,600.00              0.00              0.00
    ١˹þҡ                         20,733,118.39     34,030,415.32     11,827,560.28
                                           102,386.00        462,002.59         96,288.88
  ԹѾع¹                        892,813,316.66    939,311,663.10    825,158,892.42

ԹŧعԹ
  Ԩ÷Ǣͧѹ            2.2           64,611,799.92     59,972,093.87     57,499,399.45

Թ Ҥ ػóط        2.3           97,478,998.62     98,174,689.84     87,065,985.30

ԹѾ
  ԹѴԹСѹ                          207,298.00        246,098.00        249,093.64

ԹѾ                               1,055,111,413.20  1,097,704,544.81    969,973,370.81

(˵ػСͺԹǹ˹觢ͧԹ)
                                                                                   (˹ 2)







                                                                                     (˹ 2)
                               ѷ ҧ硫 ӡѴ (Ҫ)
                                           ()
                        ѹ 31 ѹҤ ..2540, ..2539  ..2538
                                                                                  ˹ : ҷ
          ˹Թǹͧ                     2540              2539              2538
˹Թع¹
  ԹԡԹѭԹҡʶҺѹԹ      60,132,315.18    399,737,459.62    317,497,487.50
  ˹еԹ¡ä                    36,033,045.99     35,266,710.26     56,771,808.60
  ˹еԹ¡äҺѷ             27,586,970.42     13,391,566.97      3,540,524.67
  ǹͧ˹ԹǷ֧˹
    ˹觻                          47,556,000.00              0.00              0.00
  ˹Թع¹
    ԹԵԺؤŤҧ                   13,246,775.00     15,886,862.00     17,412,468.00
    ԹѴӤԹ                          12,062,579.40      4,978,861.12      1,339,183.92
                                         7,884,785.91      4,395,049.53      4,965,289.32
  ˹Թع¹                          204,502,471.90    473,656,509.50    401,526,762.01

˹Թ                               190,224,000.00              0.00              0.00

˹Թ                                   394,726,471.90    473,656,509.50    401,526,762.01




                                                                                   (˹ 3)














                                                                                     (˹ 3)
                               ѷ ҧ硫 ӡѴ (Ҫ)
                                           ()
                        ѹ 31 ѹҤ ..2540, ..2539  ..2538
                                                                                  ˹ : ҷ
         ˹Թǹͧ ()                 2540              2539              2538
ǹͧ
  ع͹
    ع¹
      ѭ ӹǹ 25,200,000 
        Ť鹷 10 ҷ           252,000,000.00
      ѭ ӹǹ 24,000,000 
        Ť鹷 10 ҷ                             240,000,000.00    240,000,000.00
    ع͡Ъ
      ѭ ӹǹ 24,000,000 
        Ť鹷 10 ҷ
        ¡Ť                240,000,000.00    240,000,000.00    240,000,000.00
      ǹԹع
        ǹԹŤ                       62,050,000.00     62,050,000.00     62,050,000.00
  
    Ѵ
      ͧ                       26,659,534.50     26,659,534.50     26,659,534.50
    ѧѴ
                                  331,675,406.80    295,338,500.81    239,737,074.30
  ǹͧ                          660,384,941.30    624,048,035.31    568,446,608.80

˹Թǹͧ                   1,055,111,413.20  1,097,704,544.81    969,973,370.81

(˵ػСͺԹǹ˹觢ͧԹ)










                               ѷ ҧ硫 ӡѴ (Ҫ)
                                         âҴع
              Ѻشѹ 31 ѹҤ ..2540, ..2539  ..2538 ͧл
                                                                                  ˹ : ҷ
                                                 2540              2539              2538

  ҡâ                          902,837,482.12    878,355,743.37    925,649,263.92
  
    ԹѹѺ                               2,996,360.30      7,650,186.67              0.00
    èҡûõԹ                 81,600,243.93              0.00              0.00
    ͡Ѻ                                5,175,838.63     10,182,663.79      1,496,761.06
                                         5,080,954.71      3,305,111.07      2,721,120.00
                                  997,690,879.69    899,493,704.90    929,867,144.98

  鹷ع                                 740,290,209.40    722,474,533.27    757,558,794.55
  㹡âк                  49,938,631.16     54,303,653.81     56,680,336.07
  ͡¨                                21,500,730.89     24,616,179.71     21,917,794.52
                                811,729,571.45    801,394,366.79    836,156,925.14

á͹Թ                           185,961,308.24     98,099,338.11     93,710,219.84
Թ                                   57,405,000.61     28,170,606.02     28,150,347.96

á͹¡þ                         128,556,307.63     69,928,732.09     65,559,871.88
¡þ
  Ҵعҡкš¹Թ
    Ẻµ (ѡ ԹǢͧ
                 32,822,339.-ҷ)          76,585,456.70              0.00              0.00
á͹ǹ㹺ѷ                   51,970,850.93     69,928,732.09     65,559,871.88
ǹ㹼šâͧѷ                  4,639,706.05      4,676,494.19      6,803,732.66

ط                                    56,610,556.98     74,605,226.28     72,363,604.54

õ
   á͹¡þ                                5.36              2.91              2.73
   ¡þ                                       3.19              0.00              0.00
   á͹ǹ㹺ѷ                         2.17              2.91              2.73
   ǹ㹼šâͧѷ                       0.19              0.20              0.29
   ط                                          2.36              3.11              3.02
   ӹǹѭ (ҹ)                          24                24                24
(˵ػСͺԹǹ˹觢ͧԹ)

                               ѷ ҧ硫 ӡѴ (Ҫ)
                                         
              Ѻشѹ 31 ѹҤ ..2540, ..2539  ..2538 ͧл
                                                                                  ˹ : ҷ
                                                 2540              2539              2538
ǹѧѴ :
  ʹ¡ҨҡǴ͹                    295,338,500.81    239,737,074.30    194,973,469.76
  ¡ûѺا
  ѡ  ԹͧǴѭա͹١Թ         682,687.15              0.00              0.00
      ҡâҢͧǴѭա͹
        ١Թ                           390,963.84              0.00              0.00
      Ŵǹ㹡ͧѷ                0.00      2,203,799.77              0.00
  ¡ѧ¡ûѺا             294,264,849.82    237,533,274.53    194,973,469.76
  ѡ  ѴáطԧǴ͹
        Թѹ                            19,200,000.00     16,800,000.00     27,600,000.00
  طѺǴ                          56,610,556.98     74,605,226.28     72,363,604.54
  ǹѧѴ              331,675,406.80    295,338,500.81    239,737,074.30

ǹѴ :
  ͧ                           26,659,534.50     26,659,534.50     26,659,534.50
  ǹѴ                26,659,534.50     26,659,534.50     26,659,534.50

                               358,334,941.30    321,998,035.31    266,396,608.80

(˵ػСͺԹǹ˹觢ͧԹ)















                               ѷ ҧ硫 ӡѴ (Ҫ)
                               ʴ¹ŧǹͧ
              Ѻشѹ 31 ѹҤ ..2540, ..2539  ..2538 ͧл
                                                                                  ˹ : ҷ
                                                 2540              2539              2538
ع͹
  ѭ
    ʹ鹧Ǵ                              240,000,000.00    240,000,000.00    240,000,000.00
    ʹ§Ǵ                            240,000,000.00    240,000,000.00    240,000,000.00

ǹԹع
  ǹԹŤ
    ʹ鹧Ǵ                               62,050,000.00     62,050,000.00     62,050,000.00
    ʹ§Ǵ                             62,050,000.00     62,050,000.00     62,050,000.00


  Ѵ
    ͧ
      ʹ鹧Ǵ                             26,659,534.50     26,659,534.50     26,659,534.50
      ʹ§Ǵ                           26,659,534.50     26,659,534.50     26,659,534.50
    ѧѴ
      ʹ鹧Ǵ                            295,338,500.81    239,737,074.30    194,973,469.76
      ҧǴ                         56,610,556.98     74,605,226.28     72,363,604.54
      ŴҧǴ                          20,273,650.99     19,003,799.77     27,600,000.00
      ʹ§Ǵ                          331,675,406.80    295,338,500.81    239,737,074.30

ǹͧ                            660,384,941.30    624,048,035.31    568,446,608.80

(˵ػСͺԹǹ˹觢ͧԹ)











                               ѷ ҧ硫 ӡѴ (Ҫ)
                                        Թʴ
              Ѻشѹ 31 ѹҤ ..2540, ..2539  ..2538 ͧл
                                                                                  ˹ : ҷ
                                                 2540              2539              2538
ԹʴҡԨԹҹ :
  ط                                  56,610,556.98     74,605,226.28     72,363,604.54
  ¡ûѺзطԹʴطԷ
    ҡ ()  ԨԹҹ :
      Ҥ¡õѴѭ              5,452,188.79      4,902,110.72      2,903,168.68
      Ҵعѵš¹ѧԴ
        ͧԹԹҵҧ        110,710,000.00              0.00              0.00
      èҡâ˹ŧع                (4,551,424.01)    (3,439,651.89)             0.00
      Ҵع˹ŧعͧعԴ               2,131,589.30      2,795,660.82              0.00
      ǹ㹡âͧѷ             (4,639,706.05)    (4,676,494.19)    (6,803,732.66)
      ԹѾԹҹŴŧ ()
        ١˹еԹѺä               (22,030,499.42)    45,558,952.28    (30,008,713.39)
        ԹҤ                         49,148,546.68     67,323,601.79   (117,344,741.32)
        ԹѾع¹                   (53,292,686.48)   (22,568,568.75)    (2,386,286.87)
      ˹ԹԹҹ (Ŵŧ)
        ˹еԹ¡ä              14,961,739.18    (11,654,056.04)    42,062,726.78
        Թҧ                     (2,640,087.00)    (1,525,606.00)    (4,334,240.00)
        ¤ҧ                         291,124.24         (5,890.26)     1,566,770.42
        ԹѴѺԹ                     7,083,718.28      3,639,677.20         88,971.72
        ˹Թع¹                       3,198,612.14       (564,349.53)      (335,241.47)

Թʴطҡ () ԨԹҹ     162,433,672.63)   154,390,612.43    (42,227,713.57)



                                                                                    (˹ 2)









                                                                                      (˹ 2)
                               ѷ ҧ硫 ӡѴ (Ҫ)
                                     Թʴ  ()
              Ѻشѹ 31 ѹҤ ..2540, ..2539  ..2538 ͧл
                                                                                  ˹ : ҷ
                                                 2540              2539              2538
Թʴ () ҡԨŧع :
  ͷѾԹ                             (4,756,497.57)   (16,010,815.26)   (49,875,227.97)
  ˹ŧعͧعԴ                     (230,000,000.00)  (290,000,000.00)             0.00
  ˹ŧعͧعԴ                     419,374,418.45     93,439,651.89              0.00
  ԹҡʶҺѹԹŴŧ                     6,925,055.15              0.00              0.00
  ԹѾŴŧ                                 38,800.00          2,995.64     12,404,105.70

Թʴطҡ () Ԩŧع         191,581,776.03   (212,568,167.73)   (37,471,122.27)

Թʴ () ҡԨѴԹ :
  ҡ (׹) ʶҺѹԹ                (212,535,144.44)    82,239,972.12     86,974,683.24
  ¤ԹͧǴѭա͹                  (682,687.15)             0.00              0.00
  Թѹ                              (19,200,000.00)   (16,800,000.00)   (27,600,000.00)
  ҡâҢͧǴѭա͹                (390,963.84)             0.00              0.00

Թʴطҡ () ԨѴԹ     (232,808,795.43)    65,439,972.12     59,374,683.24

Թʴ¡ºԹʴ 
   (Ŵŧ) ط                        121,206,653.23      7,262,416.82    (20,324,152.60)
Թʴ¡ºԹʴ
  - ͺҺѭ                       28,010,928.89     27,673,567.22     47,997,719.82
Թʴ¡ºԹʴ
  - ͺҺѭ                      149,217,582.12     34,935,984.04     27,673,567.22

(˵ػСͺԹǹ˹觢ͧԹ)









                               ѷ ҧ硫 ӡѴ (Ҫ)
                                   ˵ػСͺԹ
              Ѻشѹ 31 ѹҤ ..2540, ..2539  ..2538 ͧл

1.  ػººѭշӤѭ
    1.1   Ѻ
               ѷѺࡳԷ
    1.2   õҤԹҤ
               ԹҤ͵Ҥҵع«觵ӡҤҵҴ
    1.3   úѹ֡ѭԹŧع
               Թŧع˹ŧعͧعԴ Թŧع ѹ֡ѭյҤҷع 
           ѹ鹧ǴѭյҤʹ͵ҤҵҴ
               Թŧع㹺ѷ ѹ֡ѭյԸǹ
    1.4   ˹ʧ¨٭
               ѷ駤˹ʧ¨٭ҡѺӹǹԹҴҨ¡ ¾ԨóҨҡҹ
          ԹѨغѹͧ١˹
    1.5   Ҥ¡õѴѭ
               ҤҢͧѾԹù͡ҡԹзѾԹҧҧ ӹǳࡳ-
          çءҹ»ҳҧ 5  ֧ 20 
               ԷѭҤõѴµѭ
    1.6   ŧҢͧԹҵҧмšзҡкš¹ԹẺµ
               ѾԹ˹ԹդԹҵҧȷ褧ѹش¢ͧͺҺѭ
          ӹǳԹµѵҶ·踹ҤþҳԪѺТµӴѺ觸Ҥ觻
          ӹǳ
               ͹  ͧҡѰСкš¹ԹẺµѹ 2 áҤ ..
          2540 зҧҤѡѭмͺѭѺ͹حҵ觻СԨúѹ֡ѭѺ
          зѧѵš¹  ѹ 31 ѹҤ ..2540 ҡ ѷռŢҴع
          Թ 109,407,795.70 ҷ ʴ¡þ㹧âҴع駨ӹǹ
    1.7   Թ
               ӹǳѡࡳ˹㹻ɮҡ жԹ㹧Ǵѭ
    1.8   õ
               ӹǳ¡áطԴ¨ӹǹѭ͡˹¡   ѹ
          鹧Ǵѭ
    1.9   Թʴ¡ºԹʴ
               Թʴ¡ºԹʴ ¤֧ Թʴ ԹҡҤû-
          ѹѾ кѵ


                                                                            (˹ 2)

                                                                              (˹ 2)
                               ѷ ҧ硫 ӡѴ (Ҫ)
                                 ˵ػСͺԹ ()
              Ѻشѹ 31 ѹҤ ..2540, ..2539  ..2538 ͧл

2.  
    2.1   Թŧع
          2.1.1 㹻 ..2540 Թŧع Сͺ ˹ŧع㹡ͧعԴͧѷѡѾ
                Ѵáͧعǧ ӡѴ 4,406,412.211 ˹
          2.1.2 㹻 ..2539 Թŧع Сͺ
                (1) ԹҡʶҺѹԹ㹻ٻԹҡШԹ 1  ѵҴ͡
                    12.50 %
                (2) ˹ŧع㹡ͧعԴͧѷѡѾѴáͧعǧ ӡѴ 20 ҹ˹
    2.2   Թŧع㹡Ԩ÷Ǣͧ
               Ԩ÷Ǣͧ繺ѷ  ö㹺ѷ ҧ  ῤ
          ӡѴ ѭӹǹ 39,993  «ҤҵŤҤ  1,000 ҷ ѷ ҧ
           ῤ ӡѴ շع¹ 40 ҹҷ ͡ѭ 40,000  Ť
           1,000 ҷ ҡѺҺѷ 99.9825 %  ѷաèԹѹŷ駻 2540,
          2539  2538
    2.3   Թ Ҥػó
                ѹ 31 ѹҤ ͧл Сͺ
                                              2540            2539            2538
          Թ                           71,552,073.17   71,552,073.17   62,411,500.00
          ҤǹǺ                13,136,314.76   13,136,314.76    8,321,987.53
          ԷѭҤ                  450,000.00      450,000.00      450,000.00
          ͧӹѡҹ             10,243,536.24   10,243,536.24    4,033,299.59
          ͧͧ                25,908,803.53   23,898,555.96   21,748,254.02
          ҹ˹                       6,390,012.25    3,950,012.25    3,104,010.00
          ѾԹҧҧ             5,960,722.84    5,654,472.84   12,805,098.82
                                 133,641,462.79  128,884,965.22  112,874,149.96
          ѡ Ҥ             36,162,464.17   30,710,275.38   25,808,164.66
               Թ Ҥػó     97,478,998.62   98,174,689.84   87,065,985.30

          ѴԷԡҤ               15,000.00       15,000.00       15,000.00
          ҤһШӻ               5,437,188.79    4,887,110.72    2,888,168.68

                                                                             (˹ 3)



                                                                               (˹ 3)
                               ѷ ҧ硫 ӡѴ (Ҫ)
                                 ˵ػСͺԹ ()
              Ѻشѹ 31 ѹҤ ..2540, ..2539  ..2538 ͧл

    2.4   ѾԹѡСѹ
                ѹ 31 ѹҤ ͧл ѾԹѡСѹմѧ
          (1)   ..2540, ..2539  ..2538 ѷӷԹ 2 ⩹ ͷ 131 ҧ 
               觻١ҧ仨¹ӹͧ繻СѹԹҡҤǧԹ USD 5 ҹ
          (2)   ..2539 ѷ˹ŧع㹡ͧعԴͧѷѡѾѴáͧعǧӡѴ
               10 ҹ˹ Ҥҵѭ 97,781,812.09 ҷ ӹ繻СѹԹҡѷԹ
               ˹ǧԹ 100 ҹҷ
    2.5   ˹Թ
                ..2539 ѷ˹ԹҡҤ㹻Ƞ USD5,000,000 ѵҴ͡ SIBOR 
          +2.5% ͻ ա˹׹˹觻 ֧˹ 㹻 ..2540 ѷ¹͍
          ŧê˹繡ü͹ 3  ѵҴ͡ SIBOR +3.5% ͻ ա˹Ф׹
          ѧ
               ˹Ф׹ 2541 USD 1,000,000              47,556,000.00
               ˹Ф׹ 2542 USD 2,000,000              95,112,000.00
               ˹Ф׹ 2543 USD 2,000,000              95,112,000.00
                                                           237,780,000.00
               ѡ  ǹͧ˹Ƿ֧˹˹觻     47,556,000.00
               ʴ˹Թ㹧                  190,224,000.00
          ˹ѧǢҧͧѹ§ͧѵš¹
    2.6   м١ѹ
                ѹ 31 ѹҤ ͧл ѷм١ѹʴ㹧Թ ѧ仹
          (1)  м١ѹ˹ѧѭҤӻСѹ踹Ҥ͡
                     ..2540     1,857,500   USD 650,000
                     ..2539     6,769,000   USD 720,000
                     ..2538    84,681,900   USD 820,000
          (2)   ..2539 ѭҫТԹ¹繡ǧ˹繨ӹǹԹ 220.20 ҹ¹
    2.7   ع
               ѹ 27 Ҥ ..2539 ѷѺ͹حҵ騴¹عա 12,000,000 
          ҷ ͡ѭ 1,200,000  Ť 10 ҷ  觺ѷչº觢Ѻ
          ѡҹͧѷкѷҤ 15 ҷ  4  㹧Ǵѭչѧ
          Էԫ鹴ѧ
     
                                                                             (˹ 4)


                                                                               (˹ 4)
                               ѷ ҧ硫 ӡѴ (Ҫ)
                                 ˵ػСͺԹ ()
              Ѻشѹ 31 ѹҤ ..2540, ..2539  ..2538 ͧл

    2.8   ¡áԨ÷Ǣͧѹ
               Ԩ÷Ǣͧѹ˵ 2.2 繺ѷ¡÷Ǣͧѹѧ
                                                                         ˹ : ҷ
                                       2540              2539              2538
          (1) ͧѷ
                ԴҡѺѷ       87,317,525.32    105,571,942.00    103,390,590.77
          (2) ͡Ѻҡ
                ѷ                 - 0 -             - 0 -           74,958.90
          (3) 蹷ҡ
                ѷ            2,661,120.00      2,661,120.00      2,661,120.00
          (4) ѷ˹
                äҺѷ         27,586,970.42     13,391,566.97      3,504,524.07

               ¡ҧѹ͹䢡á˹Ҥͼŵͺ᷹ԸáԨ仵   
          ͹䢡äҷ
    2.9   ¹ŧ¡㹧Թ
               ͻª㹡èѴӧԹºº Ѵ¡úҧ¡㹧
          Թ ..2539  ..2538 ʹͧѺʴ¡㹧Թ
          㹻 ..2540 (觻ԺѵԵзǧѺ 7 ..2539 ͡㹾ҪѭѵԺѷ
          ҪӡѴ ..2535)ռšзͼšèҡôԹҹаҹСԹ
          С

                            _____________________________












§ҹҹСԹ
ѷ  ҧ硫  ӡѴ  (Ҫ)
                                                               ˹ : ѹҷ
                                  2540              2539              2538
  ѹ  31 ѹҤ

ԹѾع¹                   892,813           939,312           825,159
ԹѾ                     1,055,111         1,097,705           969,973
˹Թع¹                     204,502           473,657           401,527
˹Թ                     190,224                 0                 0
ǹͧ                     660,385           624,048           568,447


âҴع

ҡâ                  902,837           878,356           925,649
                        997,691           899,494           929,867
鹷ع                         740,290           722,475           757,559
´Թҹ                  49,939            54,304            56,680
͡¨                        21,501            24,616            21,918
Թ                         57,405            28,171            28,150
¡þ                       76,585                 0                 0
á͹ǹ㹡âͧѷ  51,971            69,929            65,560
ǹ㹡âͧѷ          4,640             4,676             6,804
ط                          56,611            74,605            72,364

õ  (ҷ)                    2.36              3.11              3.02

ӹǹѭ  (ҹ)           24                24                24OPT 1.50           !B!@                                                        U (   N  n 