- 5 -PANJAWATTANA PLASTIC PUBLIC COMPANY LIMITED AND ITS SUBSIDIARIESSTATEMENT OF FINANCIAL POSITION (CONT.)AS AT DECEMBER 31, 2012 AND 2011LIABILITIES AND SHAREHOLDERS’ EQUITY (CONT.)BahtConsolidated financial statements Separate financial statementsNote 2012 2011 2012 2011Shareholders' equityShare capital 18Authorized share capital552,000,000 ordinary shares of Baht 0.50 each 276,000,000.00 276,000,000.00 276,000,000.00 276,000,000.00Issued and fully paid-up share capital552,000,000 ordinary shares of Baht 0.50 each 276,000,000.00 276,000,000.00440,000,000 ordinary shares of Baht 0.50 each220,000,000.00 220,000,000.00Premium on share captital 18 338,128,000.00 - 338,128,000.00 -Retained earningsAppropriatedlegal reserve 19, 20 22,182,233.16 7,919,764.78 22,182,233.16 7,919,764.78Unappropriated 225,116,442.81 91,855,458.96 215,856,110.40 100,547,552.87Other components of equityDifferences on the fixed assets acquired under commoncontrol company 11 - - (8,126,307.56) (8,305,236.68)Deficits from business combination undercommon control company 10 3,086,493.16 3,086,493.16 - -Differences from translation of foreign entity 3,453,721.59 5,022,916.39 - -Total equity attributable to equity holdersof the parent company 867,966,890.72 327,884,633.29 844,040,036.00 320,162,080.97Non - controlling interests 4,895,942.01 4,987,047.01 - -Total shareholders' equity 872,862,832.73 332,871,680.30 844,040,036.00 320,162,080.97Total liabilities and shareholders' equity 1,447,733,979.93 1,190,702,614.58 1,382,859,736.10 1,172,415,872.05Notes to financial statements form an integral part of these statements.78
- 6 -PANJAWATTANA PLASTIC PUBLIC COMPANY LIMITED AND ITS SUBSIDIARIESSTATEMENTS OF COMPREHENSIVE INCOMEFOR THE YEARS ENDED DECEMBER 31, 2012 AND 2011BahtConsolidated financial statements Separate financial statementsNote 2012 2011 2012 2011Revenues 3.3Sales 4, 29, 30 2,010,033,018.73 1,640,174,033.72 1,899,990,975.78 1,587,460,934.42Other income 4, 29, 30 6,916,263.27 3,501,853.57 8,171,309.15 11,400,378.63Total revenues 2,016,949,282.00 1,643,675,887.29 1,908,162,284.93 1,598,861,313.05Expenses 3.3Cost of sales 4 1,588,623,129.97 1,285,967,373.87 1,512,202,784.90 1,250,703,436.08Selling expense 60,132,655.83 43,055,828.49 58,373,889.00 41,136,871.12Administrative expenses 4 81,316,374.99 70,099,711.76 69,521,137.23 63,419,246.21Management benefit and director's remuneration 23 38,897,858.67 38,069,005.94 38,753,868.36 37,569,874.94Finance cost 16,820,042.26 20,851,028.33 16,505,877.10 20,754,832.55Total expenses 1,785,790,061.72 1,458,042,948.39 1,695,357,556.59 1,413,584,260.90Profit before income tax expenses 231,159,220.28 185,632,938.90 212,804,728.34 185,277,052.15Income tax expenses 3.20, 24, 29 28,536,873.06 40,332,296.33 28,043,702.43 39,690,801.87Profit for the years 202,622,347.22 145,300,642.57 184,761,025.91 145,586,250.28Other comprehensive incomeDifferences on the fixed assets acquired under commoncontrol company - - 178,929.12 36,859.62Deficits from business combination under common control 10 - 3,086,493.16 - -Differences from translation of foreign entity (1,569,194.80) 5,022,916.39 - -Total comprehensive income for the years 201,053,152.42 153,410,052.12 184,939,955.03 145,623,109.90Profit attributable toEquity holders of the parent company 202,713,452.22 145,236,252.67 184,761,025.91 145,586,250.28Non - controlling interests of the subsidiary (91,105.00) 64,389.90 - -202,622,347.22 145,300,642.57 184,761,025.91 145,586,250.28Total comprehensive income attributable toEquity holders of the parent company 201,144,257.42 153,345,662.22 184,939,955.03 145,623,109.90Non - controlling interests of the subsidiary (91,105.00) 64,389.90 - -201,053,152.42 153,410,052.12 184,939,955.03 145,623,109.90Earnings per share 3.17, 26Basic earnings per shareProfit attributable to equity holders of the parent company 0.38 0.37 0.34 0.37Notes to financial statements form an integral part of these statements.79