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

Report: Reviewed Quarterly Financial Statements
Name: THAI FACTORY DEVELOPMENT PUBLIC COMPANY LIMITED

Reviewed
Ending 30 September (In thousands)

                                   Quarter 3               For 9 Months
Year                       2005       2004          2005        2004
Net profit (loss)       1,408      2,108       51,542     18,570
EPS (baht)            0.0022    0.0032       0.0808     0.0298

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 )
                Managing Director
                Authorized to sign on behalf of the company