You are on page 1of 24

11.

(1)

2543 3 2546
2543
2991 (
)
3183 ()
-

2544

2545

3183
-
3183

-
3 2546 3378



(2) 3

2543

2544

2545 -




()




31 2544
127.3 2.0 2.0


31
2544 25.5
25.5




()


31 2545 146.4 2.3
2.1
()
31 2545

(6.8)


2.8

2546
30 2546 -
-
()


30 2546 153.4
2.4 1.9

2 1


2546

9

30
11.8 10.6

2 2

() ()

% 2544 %
: () 2543

123,5
21
456,4
55
120,7
90
676,5
54
201,8
91
1,744,
994
384,4
10
614,3
15
2,778,
032
5,239,
179

2% 238,78
2
9% 500,27
0
2% 207,97
3
13% 707,18
4
4% 310,85
9
33% 2,174,
329
7% 384,41
0
12% 707,8
25
53% 3,417,
379
100 6,424,
%
192

2545

4% 100,56
9
8% 724,08
0
3% 219,03
8
11% 712,21
6
5% 633,65
1
34% 2,607,
095
6%
-011% 238,65
7
53% 3,442,
484
100 6,485,
%
461

2%
11%
3%
11%
10%
40%
0%

30 .
2546

162,42 3%
5
637,01 10%
4
217,26 3%
3
743,72 12%
6
486,07 8%
4
2,586,5 40%
65
-0- 0%

4%

235,63 4%
4
53% 3,452,6 54%
12
100 6,425,0 100%
%
11

1,584, 30% 1,607, 25% 1,065, 16% 1,171,9 18%


605
632
765
62
54,93
9
97,26
9
500,0
00
2,389,
356
559,7
12

1% 123,17 2% 118,47 2%
2
4
2% 127,51 2% 124,32 2%
0
1
10%
120,00 2%
0
46% 2,024, 32% 1,555, 24%
216
598
11% 453,41 7% 509,85 8%
6
6

156,99 2%
8
120,47 2%
7
1,320,0 21%
00
2,981,8 46%
35
316,36 5%
6

1,255 0.02 255,35 4% 137,26 2% 52,247 1%


%
8
2
253,6 5% 1,500, 23% 2,380, 37% 1,060,0 17%
00
000
000
00
2 3


()

3,203, 61% 4,232, 66% 4,582, 71% 4,410,4 69%


923
990
716
48
1,587, 30% 1,587, 25% 1,592, 25% 1,597,8 25%
500
749
390
41
(160,9 -3% (60,90 -1% (300,7 -5% 70,855 1%
35)
0)
72)
2,035, 39% 2,191, 34% 1,902, 29% 2,014,5 31%
256
202
745
63

2 4

..

: ()

2543



(
)

1,634, 92%
377
1,775, 100%
146
809,5 46%
04
563,8 32%
48
232,4 13%
49
1,772, 100%
906
206,
278 11.62
%

2544

2545

93% 2,627,9 91% 1,996,7 91%


35
44
100 2,896, 100 2,188,2 100%
%
058 %
27
48% 1,332, 46% 989,21 45%
455
9
33% 1,035, 36% 792,98 36%
162
5
12% 234,53 8% 169,23 8%
8
4
93% 2,602, 90% 1,955,7 89%
155
56
5%
180, 6% 150,12 7%
107,0
820
6
30
103,81 4%
1

(10,00 (0%)
0)

(865) (0%)

--.

- .

(3,453) (0%)

3,322 0%
41,950 2%

- Nation Channel
(43,84 (2%)
( UBC 8 )
5)
-
(43,65 (2%)
(Thailand.com)
0)
-.
(79,61 (4%)
0)
()
(

)

1,931,
639
2,086,
207
1,002,
700
674,4
15
259,4
28
1,936,
543

:-

. (9
)
2546

(100,0
00)
-

(49,000 (2%)
)
(7,061 (0%) (6,995 (0%) (9,582) (0%) (31,386 (1%)
)
)
)
(404,9 (14%)
2 5

(3%)

21)
32,11 2%
2

()

135,3
98



( )
( )
( )
( )

99,60
0
(578,7
67)
485,0
77
5,910

100,0 5%
35

(239,8 (8%) 110,69 5%


72)
4

202,1
88
(88,08
3)
(476,2
82)
670,6
26
115,2
61

330,75
5
(445,4
64)
(57,57
9)
392,40
3
(110,6
40)

2543-2545

2546

: ()

278,93
0
435,37
3
(91,393
)
(275,61
4)
68,366
9


..

.
(9 )
2546

2543

2544

2545

135,398

202,188

330,755

278,930

135,398

202,188

330,755

278,930

(EBITDA)


Nation
Channel

87,495

234,538 169,234
(31,670)
(7,382)


40,856

533,623 481,638
(EBITDA)
: * 1.3, 2.3
4.4

232,449
(68,762)
19,415
406,995

2 6

259,428
(63,118)
31,942
430,440

()

( )
..

2543

2544

2545

..
(9 )
2546

1.
1.1 ()
0.73
1.07
1.68
0.87
1.2 ()
0.24
0.37
0.53
0.27
1.3
0.18
0.16
()
0.07
0.09
1.4 ( )
()
3.07
3.52
3.80
3.44
1.5 () ( )
117
102
95
105
1.6 ()
3.74
4.04
4.29
3.91
1.7 ( )
96
89
84
92
1.8 ()
4.78
3.91
2.82
2.36
1.9 ()
75
92
128
153
1.10 ()
4.99
6.06
8.22
8.69
1.11 ()
72
59
44
41
1.12 Cash Cycle ()
99
122
166
203
2.
2.1 (%)
47.78% 48.09% 49.30% 50.46%
2.2 (%)
10.62% 12.81% 9.91% 10.53%
2.3 7.63%
9.69% 11.42% 12.75%

2.4
6.29%
4.80%
6.24%
6.66%
2.5
9.50%
9.65%
5.49%
4.57%
()
3.
3.1 (%)
2.21%
3.2 (%) 7.98%
3.3 ()
0.35
4.
4.1 ()
1.57
4.2 ()
1.67
4.3

1.73

()
4.4
24

cash basis ()
0.33
4.5 (%)
0.00%

1.72%
6.83%
0.36

2.80%
3.01%
11.00% 11.89%
0.45
0.45

1.93
1.90

2.42
2.41

2.19
2.89

1.55

1.81

2.11

0.62
0.00%

0.41
0.00%

0.52
36%

1.
2544 2545
Refinancing
2.
,

, , , ,

2 7

12.2



--

3-5


31 2545


()
31
2545 180.82
80.79
81 2544 103.81

404.92 109.58
10 239.87

1.

2545 39 2544

52 75

18
16

2.

2545 46 2544

79

39

3.

33 34

64
20

22

4.

52

2544

2545 180.82

80.79 81

2546 30 2546

2 8



() 9

30 2546 191.30
49 31.61
110.69 382.99 2545
1. 9 2546
9
2545
7

14 38
2. 9 2546 2545
6 2545

2546 9 2546





119
3. 9 2546 0.4

13
4. 9 2546
9



9 (-) 2546
191.30
59 45
2545 49
31.61 110.69

2545
(Printing and Publishing Business)
:-

2545 The Nation,


,
,

,

The Yomiuri
Shimbun The Asian Wall Street Journal
Fortune, Time Magazine, Business Week, Far Eastern
Economic Review 2545 2,486
95
2545
46% 782

2545 1,624
553
52
The Nation
Display 2545 1,134


485 75

2 9


46

2545 762 241


41


3-7

2545

103


2545 35
28 25

2544

: 2545 1,178

670 57,
295 25,
115 10



56

2545 1,007
303
30, 339 34
133 13, 51 5

:
2545 1,308 52.61

2544 50.40 2545


Newsprint
,
,

189 83 2544 106

78
2545 232

2 10

(Broadcasting

Business)

:




5, 9 UBC 8
2545 122 35
24 2545

UBC 8
2-3
5

: 2545 145
10 161
15 10
18
26 , 46 67
15 22

2545 21
7
14
12 58 0.9 4

11

30

19 Nation Channel
UBC 8 2545
7
45




2544 2545

2545

2 11

(Information

Technology Business)

: , web
site nationmultimedia.com, nationchannel.com,
nationejobs.com, thailand.com

Website
se-ed.com, pantip.com, thaiclinic.com
2545

16.88

0.6%

: 2545 25
16 9
Internet 7 28 4
16
: 2545 34


2546

30

(Printing

and Publishing Business) (Core


Business) 1,851 92
9

50 3%
- 7

Display
14
6
2545

2545
2546

7


25

79

: 870
54
28 10


2 12

721
38 , 24 ,
15 , 7

:
9 2546 53
2.1
51
Newsprint

( )
2546 263 48



20 218

(Broadcasting

Business)

: 9 2546 134

40
Nation channel UBC 8

54

: 9 2546 113

10
12 19 ,
44 14

2546 29
55 20

:
9 2546 17




9 2546 16

19.1


(Information

Technology Business)

: 2 13

9
0.5%

2546

: 9 2546 17
11
6 Internet 72 ,
16
: 2545 28



31

6,475


128

111

51

46

2545
0.8

697
39 196


110




(

) 5
30 2540
30 2545
() (5)

() ()
6
30 30 2541 2545




(

) 239.69

144.72
384.41

.. 2535 34

31 2545

250,000

31 2543
0.33 0.18

() 4,062,500

2,450,000
2545
6.14 39.99

30 2545

48

2 14





30
2545 348.3 48
348.3 384.41


30 2545 36.11
2
30 2545
10 2545




11 2545


31 2545
2 2545



27 2545

(
)

27.50 ( 2546)
31 2545
404.9 31 2545


31 2544 384.41
0 () 31 2545
-

11
,
246




465

711


(NTR) 697
140 557 NTR
Majestic Beach Resort 4
131

NTR


31 2545 NTR 50.08
32.32 12.68
5.08
17.14
NTR 12.08 25
634
323 104

2546


159 22

3,442 25

0.7

4,583

2 15

350



911 156
15




664 329

2,500 1,000 2545

3
5.50% 1,000

2545

301

240





109

405

1,892 299
2545 240

405 109


2545

2.42

31 2545
1.6

11

31.3

30

30

2546

2546

30 2546 6,425

161

68

31

2545

60 1

74

637 87 12

83 9 2545
92 9
31

- 298

52
, 446

744

(NTR) 701
140 561

(NTR)
NTR
Majestic Beach Resort 4

131

NTR





2 16

31 2545 NTR 50.08 32.32


12.68
5.08

17.14 NTR
12.08 25
30 2546 NTR 194.99
67.17
2540 2541 127.82

NI NTR 68.13

31 2545 3.8 30
2546 NTR
139.9 NTR
30 2546

NTR

(

NTR

486 148 23
Newsprint

30 2546 130 31 2545
170

236 31
2545 9 2546


49

3,453 10

2546 500


Leasing

4,410 172 4


794 117
13


Newsprint

Stock

2545

B/E

2,380 120
NATION

#3

694

30

71

2545 372


2546

9 2546 110

2,014 112 6
30 2546 2.19
31 2545
2.41

2 17

0.25 39.58 8 2546


30 2546
2549 2551
767.80 67.70

4.5
15.6

2 18


31 2545

(%)

31 ..

2545

NM
G

44.98

1,000

450


SE-
ED ()
21.08 210,987 75,804

ND
75,0
30,
M
40.0
00
000
TP ()

51.11 43,000 27,950

MM
62.86
500
400

BC
N
27.52 11,000 2,450

11,907

12,357

34,347

101,705

(30,000)

(
6,358)
3,544

21,592
3,944

1,400

3,850
4,076

147,524

30 2546

(%)

30 ..

2546

NM -

G
44.98
1,000
450

SE-
118,55
(

)
ED
24.31 213,810
4

ND
75,0
30,
M
40.0
00
000
TP ()

51.11 43,000 27,950

MM
62.86
500
400

13,702

14,152

11,516

130,070

(30,000)

(17,509)

10,441

10,980

11,380
1,503
167,546

2 19

31

2545


31 2545

331
129
202

2544


63
2545 445
2544
357 2545

Newsprint 10

2545

58 354 412
2544 86 2545 266
,
28

153



83

392

224

2544 36 2545

2545 1,000


156

329
123

616

, ,

111

226 2544
2545 239
2545
128
2545

226

37

31

2545

1.
- 2545 1.68
2544

1.07



1
2545
2544 0.37 0.53
- Cash Cycle 166 2544
122 44

128




82

7

102 93

2.
- 2545 49.30 1.21%
2545


- 2545 9.91% 2.9%

2546

2 20

-
2545
6.24 9.55 1.44% 4.98%
3.
-
2545 2.80 11.0
1.08% 4.17%

4.
-


2545 2.42
2544
1.93 2545

10
2545
- 2545 2.41
1.90

30

2546
9
30 2546
279 6
2 2545 285
9

9
30 2546 435

502 2545

Newsprint

32

2545

91 109
2545
160



43 ,

41 (seed)
(ITV)
92 2546 Se-ed 34
276
2546

117


107 ,
NATION
# 3 120
127


150

40

, ,

30 2546 68
2546 93 30

2 21

2546 161 - 2546

183 33

30

2546

1.
- 30 2546 0.87 31
2545 1.68 NMG043A
2547
30
2546 0.27 31 2545 0.53
- Cash Cycle 203 31
2545 166 37 128
153

Newsprint

41

31
2545 3 31 2545
84 92

9
2.
- 9 30 2546 50.46
2545 1.16 2546

- 9 30 2546
10.53
2545 0.61

-
9

30 2546 6.66 9.65


0.42 0.15
3.
-
9 2546 3.01 11.89
2545 0.21 0.89

4.
- 30 2546 2.19
2545 2.42
172

112
- 30 2546 2.89
2545 2.41

30 2546 1,598

2542



345 1,943
71 9 2546 111
0.25
39
2 22

71 2 2546

2545 301 30 2546
2,015

2.19 31 2545 2.41



2,982 1,429 68 32
31 2545 34 66




NMG043A
1,200 21 2547

30 2546

794 694

30 2547 378 2547
316

2,380 NATION # 3
2546-2548 120
NMG043A
1,200 2547
NATION055A
1,000 2548


USD USD 2.582

88

2 23


(Printing

and Publishing Business)


93

65
2545


Consumer
Product , ,

Post Today



3
The Nation
Market Share 2546


1.
(GDP)

, ,
2. Newsprint 10

3.

Stock 2546



(Broadcasting Business)

7
2546 Content
Provider ,

(Information Technology Business)
Information Technology 0.5


2 24