ก ( ) (E) FF ก ก F ก F ก F

ก
ก
E !" ก
#
$ก
!%
&"'$(
$ก
ก$)$*+ก
"!#
#
&, (Whitewash)
ก กก (IFA) % &'()
ก (*+)) (E) 7
ก
+)%$ก
&,ก+ 8ก9"
"'$(' Casa Fico *+ Fena Park *+
$ก
"B)ก9ก
",% (EBT) 9
ก Fico Foods &F
$ก
!%
*+9#
$!&"'$( *+
$ก
ก$)$ก"ก"Bก+GH
+
+
725 +
B
*+ก
"!#
#
&,+"ก"'$(",%ก+ GH
+
(Whitewash) ! + ! " (*+G
8ก9L99B" E %"", E !" $ก
+ก-./0 %+12(134+51% E '
6ก%1*(.7%17*ก
)5**82(134+51
-4-9ก*.กก7 16 -<6ก. 2555 9.00 . 9 +1(* '*ก/
*.* 5%5* 21 ก5-0
+#
"M
)5*9ก*ก &'() ก (*+)) (E) *4 14 +* 2555 13
ก.. 2555 8 5* 2555 **+1%5* ก2(134+51-4-95*.ก7E
F
1. 5*ก%1G4F+51*8ก57*H5ก+*-./ E1ก7 G7 &'ก1 ก (Casa Fico) &O7 / ก(Fena Park) ก'กกF +*%ก57*H5ก+% &'ก1&(U/ ก
( Fico Foods) กก57*6).ก *(7*E*7ก 724,687,500 .ก%-./ E1ก7
1.) G4F+51 Casa Fico Fena Park -**กก5*7 6) ก1.
(1.1) +51% Casa Fico 14,250,000 +51 Y 50% *(7 135.15 1
(2.2) +51% Fena Park 5,000,000 +51 Y 50% *(7 62.60 1
2.) ก'กกF+*(EBT) ก Fico Foods ก1.
(1.1) +51% Fenix Pizza 10,000 +51 Y 100% *(7 131.25 1
(1.2) +51% Fico Coffee 16,000 +51 Y 80% *(7 131.25 1
(1.3) +51% Fenix Iron Fairies 34,000 +51 Y 85% *(7 227.94 1
'. E )7G4F1.กก+51-*5E*7ก 353,000,000 +51 +51 1.75 (G E
1%1
ก*.+.ก77%+51'.ก`88)1+1ก7ก57*6) E*7ก
100,000,000 (P/N-100) .5E*7ก 3 Oกก*กF.1. 7.5 7
O) ก`88
)1*(7E*7ก 57,500,000 (P/N-57.5) )
YE*7ก 36,500,000 FFก57*6)E1+1H E ก%.4+51 (Put Option) *4 5 O +ก Casa Fico Fena
Park .E*7ก-h+4%.Hก)7 '.ก57*6)G4F4+51 Casa Fico *
183,954,551 +51 Fena Park * 64,545,449 '.)ก7i. 60 +ก
)1H Put Option
กกF &O7 Gj ก( Fena Asset) G
Y4 Fico ก` 88)1-4
กกEก7กF.7. i 74*7+7.( EBITDA ) กก% Fenix Iron
Fairies Y 30,000,000 7
O+
O 2556 2557 +ก EBITDA Oกj*ก7ก7
30,000,000 *(7777
Oก73(กE
+กกก1% P/N-57.5 G*E*7
ก 57,500,000 2. ก%.+51-* 5 353,000,000 +51 +1ก7ก57*6) &'ก1 &(U/ ก +51 1.75 -4
Yกก.ก%11ก)1.
3. ก%.+51*8-*5+1ก72(134+51**7ก34+51 (RO) 261,750,000 +51
7 4 +51*7 1 +51 +*7 +51 1 -4)1ก%..ก57*H5ก+'*ก Fico
Foods '.ก57*6)E1 กFF1.
4. ก%.8H G4F+51*857 2 (E-W2) 261,750,000 +7. .5 8
O +1ก2(134+51)1H RO 7 1 +517 1 +7. E-W2 +7. 0.01 ก)1H4
1 +7. E-W2 7+51 1 +51 )1H+51 2 -4)1
Y5+*5.)1ก%..H5ก
ก%. RO E-W2 Yก%.-1*ก +4%.ก G+*.32(134+51
/
)1H1)1HกG4F E-W2 +51*8-* 5 RO *77ก
5. ก272+1ก7ก57*6)E*71G4F+ก-./F +*%กก'.6.*
)5*
2(134+51 (Whitewash) 4*ก E )7กE1*G-./ ก71.กก+51*8-*
5 Y 33.71% %+51+7.E11F +*
FFก%1G4F-./ก7%1%7..กE1*G-./.กก. '.ก G1E1
5*1..E*7ก7 3 4 %2(1%1
)5**Hก.E*7*2(1*7E1. *F
ก%5*272E*7G4F+ก-./F +*%กก'.6.*
)5*2(31 4+51 (Whitewash)
#
"M
IFA
%#
"M
IFA
**+5*2%
%
.กE1*G-./ + กE1*GH5ก+44*
Y+7.E1.774+1ก E '.)1
.กก.'.ก 5E*7(*ก
Yก-**+ก+.กH5ก% E -4
ก--.E1กH5ก** .(7
+ E *2(134+51.+*7 4 ก57*6) * *%jก7ก**
).)8H5ก+*-./H5ก+44*
+ E *3)1H Put Option ก%.+51*8% Casa Fico Fena Park
71. 50 %5)14+1กก57*6)E1F5
O 5 ก
.ก +ก Casa Fico Fena Park .*E1ก-h+4%..(7
ก*H%q + 4E%ก.กก57*+ *ก
กกEก7กF.7. i
74*7+7. (EBITDA) % Fenix Iron Fairies O 2556-2557 G
Y
'.)/ก7 E
+ %1G4F'+51ก5*7 +*-./ก57*+**+**
$
- กG4FH5ก+ก2(1%. E 1G4F+51*8ก Casa Fico Fena
Park -**ก1. 50 G ก5-** Casa Fico Fena Park E*7
ก35
/%ก%1.ก6H5ก
r5% E 4ก1)1
5*ก )1ก1.E1
- ก%1G4F'+51ก5*7 +*-./ ก'กกF+* (EBT)
**+5*2%
.ก Whitewash
**+5*2%
%1.ก
5
*+j IFA
%#
"M
IFA
%ก57*+FF E*7E1)7 .ก1
8
r +4กi-7% E E1
4ก.E*7* 2-h'ก+*-./) ก57*H5ก+.(7
+7* H5ก .**.ก
- *(7ก%.4+51*8% Casa Fico Fena Park * Put Option i.
ก+ 5 Oก'+51 **(7ก75
r5 +ก-93
Carrying Cost ก5'.E*7*2. 5 O
-*.4ก
*jกก-* ก+*7%1
Dominovs Pizza, The Coffee Bean&Tea Leaf 1++*7% Fenix Iron
Fairies Fenix silom
- กE7+51+กก-*5ก7.E1กH5ก+%1*
*ก-.- 2(134+51*iก7-*5 RO E-W2 ก91ก
ก7ก34+51
- *.กก- -2(1 +ก Fico Fenix Iron Fairies (.G ./ '/) กH5ก+ 4ก E E*7*
ก9/H5กก7
%$ +
ก
#
$ก
7",,9! +
*17ก5*7 6)E*7*2
.
'..ก+ '17z 7
ก.กก7E*7***+5*2 E*7ก
'.)/(5ก7 E กก
ก*7ก*กกก5*7 6)1. 50 (E*7ก*ก) (ก7
7ก34+511. 32.72 +1*E17
Yก
.
5* E
Fก%272+1ก7ก57*6)กE1*G+51% E '.E*71
G4F+ก-./F +*%กก '.6.*
)5*2(134+51%กก (Whitewash)
E*7*+5*2
กก%.+51-* 5(ก7*(7.5H*Fก57*+*-./
ก57*+ E E1
'.)/1
*9 42.57-257.18 1 IFA +j7
%1G4F'+51 Casa Fico Fena Park %ก%1G4F
'กกF +*%ก5*7 + **+**
*171%*(7-./E1**(7-4)7-./
**+** 7.ก P/N-100 Put Option **E*7+** 2H5ก
ก57*+*-./E*7)-.-
%11.7zก7*1**กก7
'.)/E1 F IFA **+j7 2(31 4+51E*75* ก.กE1*
G-./ .กก.'.ก Whitewash FF