:
Stock Info :

Operating result

BackMay 11, 2006

TRANSLATION

No. F/49 -                                     11  May  2006

Subject     :  Financial Statements Submission

Attention   :  Managing Director
               Stock Exchange of Thailand

Attachment  :  Financial statements for the first quarter ended 31 March 2006

    Thai Factory Development Public Company Limited (the Company) would like to
submit the financial statements for the first quarter ended 31 March 2006
and the operational performance including the financial position of the Company
and its subsidiaries in comparison with the same
period of the year 2005 as follows.
                              2006      2005       Change      Increase
                             Mil. Bt.  Mil. Bt.    Mil. Bt.  (Decrease)  %
Performance
   Sales                        15.5     118.4     (102.9)      (86.9)
   Rental and service income    49.5      46.2        3.3         7.1
   Gain on sales of investment
   in associated company        53.3        -        53.3       100.0
   Total revenue               123.7     165.0      (41.3)      (25.0)
   Net profit                   42.9       1.9       41.0     2,157.9
Financial Position
   Total assets              1,328.0   1,571.3     (243.3)      (15.5)
   Total liabilities           458.8     761.1     (302.3)      (39.7)
   Total shareholders' equity  869.2     810.2       59.0         7.3

    Although the Company's operational performance for the first quarter of 2006
would show a decrease of revenue by 25.0% while the net profit had been
jumped up about 2,157.9%.This resulted from gain on sale of investment units
in Thai Industrial Fund 1 (TIF1) amounted Baht 53.3 million had been realized
due to the investment units holding in TIF1 was reduced from 31.8% to be 2.1%
during the first quarter of this year.

   In view of the Company's financial position as at 31 March 2006, total
assets were decreased by 15.5% due to the main factories and the condominium
had been sold out during the year to repay the loans from financial institutions
giving rise to reduce the total liabilities by 39.7%.


                                           Faithfully yours,





                                       (Mr.Apichai  Taechaubol)
                                           Managing Director