Interest-bearing liabilities as of December 31, 2014 and 2013, consisted of :-
BAHT
Consolidated financial statements Separate financial statements
2014 2013 2014 2013 CURRENT Bank overdrafts - Secured - 417,540.64 - 417,540.64 - Unsecured - - - - Total - 417,540.64 - 417,540.64
Short-term loans from financial institutions
- Secured 51,000,000.00 158,000,000.00 51,000,000.00 158,000,000.00
- Unsecured - - - -
Total 51,000,000.00 158,000,000.00 51,000,000.00 158,000,000.00
Liabilities under trust agreements 103,199,634.20 112,721,736.95 103,199,634.20 112,721,736.95
Total bank overdraft and short-term loan
from financial institution 154,199,634.20 271,139,277.59 154,199,634.20 271,139,277.59
Short-term loans from other company
- Secured - 14,589,101.46 - 14,589,101.46
- Unsecured 120,169,985.45 - 120,169,985.45 -
Total Short-term loans from other company 120,169,985.45 14,589,101.46 120,169,985.45 14,589,101.46
Total bank overdraft and short-term loan
from financial institution and other company 274,369,619.65 285,728,379.05 274,369,619.65 285,728,379.05
Current portion of long-term loan
- Secured 40,000,000.00 70,820,506.00 40,000,000.00 70,820,506.00 - Unsecured - - - -
40,000,000.00 70,820,506.00 40,000,000.00 70,820,506.00
Default payment liabilities
- Secured - 230,346,908.69 - - - Unsecured - - - - - 230,346,908.69 - -
Current portion of hire-purchase liability 5,787,202.80 127,642.79 5,787,202.80 -
124
C.I.Group Public Company Limited Annual Report 2014A.M.T. & Associates
- 36 -
BAHT
Consolidated financial statements Separate financial statements
2014 2013 2014 2013
NON-CURRENT
Long-term loans from financial -institutions
- Secured - 40,000,000.00 - 40,000,000.00 - Unsecured - - - - - 40,000,000.00 - 40,000,000.00 Hire-purchase liability 6,965,832.55 9,110.45 6,965,832.55 - Total non-current 6,965,832.55 40,009,110.45 6,965,832.55 40,000,000.00 Grand Total 327,122,655.00 627,032,546.98 327,122,655.00 396,548,885.05
The durations to maturity of the interest-bearing liabilities are as follows:
BAHT
Consolidated financial statements Separate financial statements Dec-31, 2014 Dec-31, 2013 Dec-31, 2014 Dec-31, 2013 Due within one year 320,156,822.45 587,023,436.53 320,156,822.45 356,548,885.05 Due after one year but within five years 6,965,832.55 40,009,110.45 6,965,832.55 40,000,000.00 Due after five years - - - -
Total 327,122,655.00 627,032,546.98 327,122,655.00 396,548,885.05
Details of collateral assets for the secured interest-bearing liabilities are as follows : BAHT
Consolidated financial statements Separate financial statements Dec-31, 2014 Dec-31, 2013 Dec-31, 2014 Dec-31, 2013
Land 36,505,969.50 36,505,969.50 36,505,969.50 36,505,969.50 Deferred leasehold land 22,030,684.15 23,223,622.09 - - Building and plant 237,437,758.32 240,847,275.28 57,531,393.75 61,702,148.63 Machinery 82,801,250.08 97,220,465.46 68,403,555.07 97,220,465.46 Total 378,775,662.05 397,797,332.33 162,440,918.32 195,428,583.59
125
Annual Report 2014 C.I.Group Public Company Limited
A.M.T. & Associates
- 37 - The Company
In May 2010, the Company has an agreement with a bank to change the certain conditions of the promissory loan facility of Baht 200 million. The Company issued a short-term promissory note for a Baht 192 million loan at the interest rate of MOR, of the bank, plus 1% per annum. The monthly repayment of at least Baht 4 million each for 48 months commencing May 2010 to April 2016. After the Company fully repay the loan under the loan agreement, the bank will transfer the loan facility that has been repaid by the Company to the loan facility of Baht 200 million which the Company can use as working capital with the same conditions.
As at December 31, 2014 and 2013, the Company has overdraft accounts and short-term loans from various local financial institutions, carrying interest at the rates ranging from 1.75% per annum to 6.375% per annum. Such loans, overdraft accounts and other credit lines are collateralized by the mortgage of a portion of land, and building with construction and machinery. The loan agreement also prescribes certain financial terms and conditions relating to certain financial ratio, debts to equities ratio and ability to pay ratio that the Company has to maintain including the retaining of shareholding structure of the major shareholders.
As of December 31, 2014 and 2013, the Company has the undrawn credit facilities amounting to Baht 439.61 million and Baht 204.75 million respectively.
The Subsidiary
The subsidiary has signed a loan agreement with a financial institution amounting to Baht 150 million with interest rate at MLR less 1.5% p.a. for the first year, at MLR less 1% p.a. for the second year, at MLR for the 3rd year onward. The loan is to be fully payback by the subsidiary in 10 years and 6 months. The first repayment is due in July 2010. The subsidiary has negotiated to revise the repayment schedule with the financial institution which it approved the extension of the repayment schedule. The first repayment is in January 2011. In January 2011, the subsidiary submits a rescheduled repayment plan of loans to the financial institution. On March 23, 2011, the subsidiary has signed a debt-restructure agreement with the financial institution amounting to Baht 162.15 million, detailed as follows:
1. Cancel the loan facilities and waive the compound interest charge on the bank overdraft facility.
2. Recalculate the interest at the rate MLR minus 1.00% p.a. of which the monthly recalculated interest amount is recorded as suspense interest receivable.
3. To repay a 12 monthly-installment starting in March 2011 onward
- Bank Overdraft a monthly installment of Baht 57,700 - Promissory Note a monthly installment of Baht 19,000 - Long-term Loan a monthly installment of Baht 847,000
If the subsidiary fully comply with the conditions set by the financial institution and repay all the loan within one year, in February 2012, the financial institution agrees to waive 50% of the suspense interest receivable up to the full repayment date.
126
C.I.Group Public Company Limited Annual Report 2014A.M.T. & Associates
- 38 -
Due to unfavorable situation of tourism business in Thailand which caused un-confidence to foreign tourists during the past periods, on December 31, 2012, the subsidiary failed to repay loan installments of Baht 7.3 million to a bank which the management negotiated with the bank and expected response from the bank.
On July 23, 2012, the subsidiary was informed by the financial institution that it has transferred all the outstanding loans amounting approximately Baht 164.55 million and collaterals to an asset management company. The Company reclassified the loan to “Default payment liabilities” in consolidated financial statement. On August 15, 2014, the asset management company approved settlement amount of 110 million Baht.
On October 2014, the subsidiary re-negotiated the loan restructuring and the asset management company approved a restructuring amount of 102 million Baht to be paid by December 30, 2014.
On November 19, 2014, the assets management company advised the result of the loan restructuring to the Company which the subsidiary pay up the loan for Baht 102 million. The first payment of Baht 10 million to be made by December 2, 2014 while the remaining amount of baht 92 million to be paid by December 30, 2014 which considered to be the fully settlement of the loan. The redemption of the mortgaged of the building which the subsidiary is located and the release of the lease of land agreement dated June 16, 2005, will be made by the assets management company. The subsidiary will be responsible for the fees of the redemption of the mortgage of the assets. The original of the lease of land agreement dated June 16, 2005 has been received on January 5, 2015.The redemption of the mortgage of the building is being in the process.
On December 29, 2014, the subsidiary has repaid Baht 102 million to the assets management company which considered to be a full settlement of the loan and recorded gain on loan restructuring amounting Baht 147,163,458.50 in the statements of income.