proportion / NTA of listed company Not applicable because UWM has no audited financial statements N/A 2. Net profit Net profit of the target × acquisition proportion / Net profit of listed company Not

13.8% 21.6% Net profit margin -0.8% 8.2% Efficiency ratio 30-Jun-19 30-Jun-18 Return on equity* 0.8% 9.9% Return on asset* 2.5% 7.5% Liquidity ratio 30-Jun-19 31-Dec-18 Current ratio (time) 0.70 1.35

13.8% 21.6% Net profit margin -0.8% 8.2% Efficiency ratio 30-Jun-19 30-Jun-18 Return on equity* 0.8% 9.9% Return on asset* 2.6% 7.5% Liquidity ratio 30-Jun-19 31-Dec-18 Current ratio (time) 0.70 1.35

will consider with the value of the return on investment in with this method of estimating the income and profit and loss of the project in the future including evaluating business risks. Howerver, based

pushing SG&A expenses to increase 5.5% YoY. 1H22 EBITDA declined -1.8% YoY as a result of an improvement in total revenue offset by an increase in SG&A. Net profit reported at Bt12,616mn, declined by -7.8

Q4 which created a decline in mobile service revenue in this quarter. Following the EBITDA movement, AIS reported a net profit of Bt6,757mn, improved 7.1% YoY from better operating performance, lower

Equity and Debt Service Coverage Ratio. Even though Safari Group increases its debt level for Carnival Magic Project, it is confident that Carnival Magic Project will generate stable income and profit for

11.42 10.86 Cost of project works and services 60.73 67.77 (7.04) (10.39) Total Costs of Sales and Services 177.34 172.96 4.38 2.53 Gross Profit 65.94 80.62 (14.68) (18.21) Other incomes 2.34 1.21 1.13

from nine operating stores for the second quarter of 2019 was Baht 4,510.60 million, representing a decrease of 3.6% over the same period last year. The main reasons for the increase in net profit were

limited the Company Triple P Capital Co.,Ltd Green Avenue company limited 4.2 Net Profit Value Cannot be determined since the seller incurred loss. 4.3 Total value of consideration = Value of the Project