Reviewed Quarter 2 and Consolidated F/S (F45-3)

(Reviewed Quarter-2 and Consolidated F/S (F45-3))
           Report: Reviewed Quarterly Financial Statements

          Name THAI FACTORY DEVELOPMENT PUBLIC COMPANY LIMITED

                                                          Reviewed
                               Ending   30 June        (In thousands)
                                   Quarter 2            For 6 Months
          Year                   2006        2005      2006      2005

     Net profit (loss)         (14,857)    48,188    28,062    50,134
     EPS (baht)                (0.0233)    0.0756     0.044    0.0786

  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