IPO and the offering to the Company’s shareholders). Calculation Bases 1. Net Asset value = Net asset value of CAZ proportionally disposed of1 / Net asset value of the Company2 = Baht 90.65 million
36.64%. (Calculated from the number of shares in respect of the IPO and the offering to the Company’s shareholders). Calculation Bases 1. Net Asset value = Net asset value of CAZ proportionally disposed
% Less Minority interest 1,191 1,184 -0.6% 322 161 -50.0% NNP - Owner of the parent 1,727 1,842 6.7% 423 220 -48.0% NNP per share (Baht per share) 0.7 0.7 6.7% 0.2 0.1 -48.0% No. of shares in calculation
calculation (million shares) 2,607 2,607 2,607 2,607 B.GRIMM POWER PUBLIC COMPANY LIMITED Management’s Discussion and Analysis Change in Capital Structure Total assets decreased 0.3% from Baht 89,241 million
29.0% Less Minority interest -604 -702 16.2% -318 -383 20.4% NNP - Owner of the parent 874 1,200 37.3% 512 688 34.4% NNP per share (Baht per share) 0.5 0.5 0.0% 0.2 0.3 34.4% No. of shares in calculation
1,622 16.4% 688 423 -38.5% NNP per share (Baht per share) 0.5 0.6 16.4% 0.3 0.2 -38.5% No. of shares in calculation (million shares) 2,607 2,607 2,607 2,607 B.GRIMM POWER PUBLIC COMPANY LIMITED
the parent 443 428 682 54.0% 59.3% NNP per share (Baht per share) 0.17 0.16 0.26 54.0% 59.3% No. of shares in calculation (million shares) 2,607 2,607 2,607 B.GRIMM POWER PUBLIC COMPANY LIMITED
mainly from the increase in interest income on loans and hire purchase and financial lease income from loan expansions and partly from the change due to TFRS 9 interest income calculation based on