Reviewed Quarter 1 And Consolidated F/S (F45-3)

   (Reviewed Quarter-1 and Consolidated F/S (F45-3))
                Report: Reviewed Quarterly Financial Statements
             Name THAI FACTORY DEVELOPMENT PUBLIC COMPANY LIMITED

                                                  Reviewed
                                               (In thousands)
                                             Ending  31 March
                                                 Quarter 1
                Year                        2005             2004

        Net profit (loss)                  1,946            2,253
        EPS (baht)                       0.00310          0.00380

  Type of report:
        Unqualified Opinion


    Comment: Please see details in financial statements, auditor's
    report and remarks from SET SMART

     "The company hereby certifies that the information above is
    correct and complete. In addition, the company has already reported
    and disseminated its financial statements in full via the SET
    Electronic Listed Company Information Disclosure (ELCID), and has
    also submitted the original report to the Securities and Exchange
    Commission."

                           Signature ___________________________
                                      ( Mr.Apichai  Taechaubol )
                           Position       Managing Director
                           Authorized to sign on behalf of the company