 |
 |

No. DCC 102 /2548
September 23, 2005
Subject: Notification Resolution of the Board of Directors Meeting .
No. 4 / 2548 and Report on the result of the acquisition of
assets of Dynasty Ceramic Public Company Limited
To: President
The Stock Exchange of Thailand
Secretary General
The Office of the Securities and Exchange Commission
Dynasty Ceramic Public Company Limited ("the Company") would like to
inform the Notification Resolution of the Board of Directors Meeting
No.4/2548 held on September 23, 2005 at 3.00 p.m.- 5.00 p.m.on the following:
-
The Board of Directors has unanimously approved the acquisition of the
ordinary shares from three tiles distribution agent companies hereafter the
acquisition of the ordinary shares shall be known as the Acquisition).
Collectively, the three companies have 104 ceramic tiles distribution outlets
(Retial Outlets) located in many provinces throughout the Kingdom.
Details of the Acquisition are as follows:
Company Name |
No. of Share (Baht) |
% of Holding |
Par Value/Share Payment (Baht) |
Pick and Pay Co., Ltd. |
11,759,397.99 |
100 |
11,759,300 |
Muang Thong Ceramic Co., Ltd. |
4,499,399.98 |
100 |
4,499,300 |
Worldwide Ceramic Co., Ltd. |
999,399.93 |
100 |
999,300 |
The intended Acquisition of the ordinary shares in total amount of
Baht 17,257,900 has been approved by the Companys Audit Committee.
The disclosure of information on the Acquisition and Disposition of assets to
The Stock Exchange of Thailand and Companys Shareholders are detail as follows:
- Transaction Date :
October 3, 2005
- Purpose of Transaction
- To have distribution outlets of products throughout the Kingdom
and to gain the ability to control and determine the management policy of
the three main distribution agents as they contribute to 63 percent of the
Companys accounts receivable. The Acquisition will help to reduce the risk of
dependency on the major customers.
- To support the ongoing production capacity expansion and allow
the Company to distribute its products through the three distribution agent
companies, which have the potential to expand further, with greater efficiency
The Company has resolved to acquire Pick and Pay Co., Ltd., Muang Thong Ceramic
Co., Ltd., and Worldwide Ceramic Co., Ltd. in order that it could control and
manage the distribution agents according to its policy.
- Involved Parties
Purchaser : Dynasty Ceramic Public Company Limited
Seller:
3.1 The 12 existing shareholders of Pick and Pay Co., Ltd
| No. |
Shareholder Name |
No. of Shares |
| 1 |
Mr. Rangsit Somboonsarn |
81,793 |
| 2 |
Mrs. Chattarose Uttamayothin |
16,900 |
| 3 |
Mr. Apichart Prajongpongpan |
6,000 |
| 4 |
Tubkwang Concrete Co.,Ltd. |
4,200 |
| 5 |
Mrs. Supaporn Ekprasert |
1,800 |
| 6 |
Mr. Somkiet Vanichapan |
1,200 |
| 7 |
Mr. Noppadol Luengdilok |
1,200 |
| 8 |
Mrs. Rattana Wangtepanukroa |
600 |
| 9 |
Mrs. Varunee Traithabil |
2,400 |
| 10 |
Mr. Sakchai Lueareesuwan |
600 |
| 11 |
Mr. Tosaporn Bunyongvet |
600 |
| 12 |
Mr. Suttipan Ratanarangsun |
300 |
|
TOTAL |
117,593 |
3.2 The 7 existing shareholders of Muang Thong Ceramic Co., Ltd.
| No. |
Shareholder Name |
No. of Shares |
| 1 |
Miss Sonthaya Yowwalee |
1,000 |
| 2 |
Mr. Rangsit Somboonsarn |
35,993 |
| 3 |
Mrs. Chattarose Uttamayothin |
4,000 |
| 4 |
Pick and Pay Co.,Ltd. |
1,000 |
| 5 |
Miss Anchalee Klakasikij |
1,000 |
| 6 |
Mrs. Pobkhun Kaosaiyanant |
1,000 |
| 7 |
Mrs. Naphat Piyathanatorn |
1,000 |
|
TOTAL |
44,993 |
3.3 The 7 existing shareholders of Worldwide Ceramic Co., Ltd.
| No. |
Shareholder Name |
No. of Shares |
| 1 |
Muangthong Ceramic Co.,Ltd. |
1,900 |
| 2 |
Pick and Pay Co.,Ltd. |
1,900 |
| 3 |
Mr. RangsitSomboonsarn |
2,753 |
| 4 |
Miss Sonthaya Yowwalee |
860 |
| 5 |
Mrs. Pobkhun Kaosaiyanant |
860 |
| 6 |
Mrs. Naphat Piyathanatorn |
860 |
| 7 |
Miss Anchalee Klakasikij |
860 |
|
TOTAL |
19,993 |
- Description of Purchaser and Sellers Relationship
Sellers do not have any direct or indirect relationship with
the Company according to Notification of the Board of Governors of The Stock
Exchange of Thailand Disclosure of Information and Other Acts of Listed
Companies Concerning the Connected Transaction.
- Details of the Assets
The Company will buy the ordinary shares of the three major distribution
agent companies as follows:
5.1 Pick and Pay Co., Ltd
- Type of business : Retailer of floor, wall and decorative tiles
to end consumers.(As a distribution agent of
the Company)
- Registration and paid-up capital : Paid-up capital of Baht
12,000,000 consist of 120,000 ordinary shares
at par value of Baht 100 per share.
- Share offered to purchase : Ordinary shares117,593 shares of
Baht 100 each or 97.99% of registration
and paid-up capital.
5.2 Muang Thong Ceramic Co., Ltd.
- Type of business : Retailer of floor, wall and decorative ceramic
tiles to end consumers. (As a distribution agent
of the Company)
- Registration and paid-up capital : Paid-up capital of Baht
4,5000,000 consist of 45,000 ordinary shares
at par value of Baht 100 per share.
- Share offered to purchase : Ordinary shares 44,993 shares of Baht
100 each or 99.98% of registration and paid-up
capital.
5.3 Worldwide Ceramic Co., Ltd.
- Type of business : Retailer of floor, wall and decorative ceramic
tiles to end consumers. (As a distribution
agent of the Company)
- Registration capital : Registered Capital of Baht 1,000,000 consist
of 10,000 ordinary shares at par value Baht 100
per share
- Paid-up capital : Paid Baht 250,000 at Baht 25 per share for
10,000 ordinary shares.
- Share offered to purchase : Ordinary shares 9,993 shares of Baht 100
per share or 99.93% of registered capital.
The Company will the pay shareholders of
Worldwide Ceramic Co., Ltd Baht 25 per share
and the remaining Baht 75 to Worldwide Ceramic
Co., Ltd.
- Total Value of Consideration :
1) Pick and Pay Co.,Ltd. with payment amount of 11,759,300 Baht.
2) Muang Thong Ceramic Co.,Ltd. with payment amount of 4,499,300 Baht.
3) Worldwide Ceramic Co.,Ltd. with payment amount of 999,300 Baht.
The Company will pay to the three companies listed above in a grand total 17,257,900 Baht.
- Computation of Transaction Class :
The transaction class is calculated under 4 criteria of which the highest
outcome being class 2 = 5.1 %
7.1. Transaction Class 1
The acquired assets value compare with the companys asset value.
= Net Tangible Assets Value of 3 companies
Net Tangible Assets Value of Dynasty Ceramic Plc.
= Baht 82,829,503 = 4.2%
Baht 1,968,740,000
7.2. Transaction Class 2 Net Profit
= Normal operating profit after tax of 3 companies
Normal operating profit after tax of Dynasty Ceramic Plc.
= Baht 24,162,246 = 5.1 %
Baht 473,434,000
7.3. Transaction Class 3 Total Value of Consideration
= Payment Amount
Total assets of Dynasty Ceramic Plc.
= Baht 17,257,900 = 0.5%
Baht 3,280,907,000
7.4. Transaction Class 4 New Ordinary Shares Issued
= Not Applicable, No new ordinary shares issued.
- Payment : Fully paid by cheque on the Sale and Purchase in ordinary
share in 3 Company. (October3, 2005)
- Source of Fund : Working Capital of the Company
-
Rationality of transaction :
The Company has approved to acquire the ordinary shares of these three
companies at the par value of Baht 100 per share. The valuation of these three
companies is based on Book Value Method and Discounted Cashflow Method.
The discount rate is calculated from Weighted Average Cost of Capital (WACC)
of each company. The valuation of each method is as follows:
Book Value Method
| Company Name |
Price per Share (Baht) |
| Pick and Pay Co., LTd. |
310 |
| Muang Thong Ceramic Co., Ltd |
302 |
| Worldwide Ceramic Co., Ltd. |
49 |
Discounted Cashflow Method
| Company Name |
Price per Share (Baht) |
| Pick and Pay Co., LTd. |
144 |
| Muang Thong Ceramic Co., Ltd |
604 |
| Worldwide Ceramic Co., Ltd. |
490 |
From the valuation above, the book value method valuation is higher than
the purchase price except for Worldwide Ceramic Co., Ltd.. This is because
Worldwide Ceramic Co., Ltd has just started the business one year ago and has
some loss. However, Discounted Cashflow method can reflect the future value
better than book value method. Discounted Cashflow method valuation for each
company is higher than the purchase price. Thus the purchase price of the
ordinary shares is reasonable because the purchase price is lower than the fair
price of these three companies.
After the Company has acquired the ordinary shares in these three major
distribution agent companies, the Company can distribute its products directly
through the retail outlets (Tile markets) (see the attachment for Retail
Outlets of these three distribution agents). In addition, the Company can
control and determine the policy of these three main distribution companies and
reduce the risk of dependency on the major customers which is a valuable benefit
for the Company and its shareholders.
Please be informed the information to the shareholders accordingly.
Sincerely yours,
Mr. Roongroj Saengsastra
President
|
 |
|
 |