53.7 Debt Service Coverage 673.5 10.1 Total Debt to Equity 0.2 0.3 * calculated by using earnings of current quarter to be estimated for annual earnings ** based on only cost of medicine & medical

: Calculation Bases Calculation Formula 1. Net Tangible Assets (NTA) = (Sum of percentage of shares to be acquired x Net value of the assets of the selling company) x 100 / Net asset value of the buying company

Formula 1. Net Tangible Assets (NTA) = (Sum of percentage of shares to be acquired x Net Asset Value of the selling company) x 100 / Net Asset Value of the buying company 2. Net Profit from the ordinary

Spring26 obtained the License on 25 April 2014 and the License is valid until 24 April 2029, totaling 15 years of validity, with total Baht 2,200 million of license fee, consisting of the first installment

interviews with the Company’s managements ▪ Information and documents obtained from the Company In addition, the IFA’s opinion was based on the following assumptions: ▪ All information and documents provided

of 2017 was Baht 1.05 million gained from selling of waste water treatment equipment to a foreign customer. Other Income The other income in this quarter of the company and subsidiaries was Baht 2.59

obtained an approval from the SEC Office and other relevant authorities for the issuance and offering of 1,080,000,000 newly issued ordinary shares of the Company to PLANB, which is an offering of newly

derived from sales of Biomass Power Plant which increased by Baht 95.6 million or 14.2% from increase in revenue from the new biomass power plants which the Group acquired in the third quarter of 2020. In

E_1 Legal_FA_2015_12_29-c A WWCCoorrppLL44..11hhiigg A Executive Summary 1 Management Discussion and Analysis For the Year Ended December 31, 2017 In 2017, Thai economic growth gained traction

quarter of 2018 which the company had other operating income at the amount of 170 million Baht, it was decreased 121 million Baht or 71%. The significant causes of gained from investment decreased totaling