of the listed company = Baht 9.90 Million / Baht 318.64 Million 3.11% Calculation Basis Calculation Details Transaction Size 4. Value of Issued Equity = Number of shares issued by the listed company as

Consideration / Total assets of the listed company = Baht 9.90 Million / Baht 318.64 Million 3.11% Calculation Basis Calculation Details Transaction Size 4. Value of Issued Equity = Number of shares issued by the

%) 1,773 2,603 65 857 1,910 2,512 61 765 8% (3%) (6%) (11%) Total Revenues 5,485 5,553 5,459 (2%) (0.5%) 5,297 5,248 (1%) Operating and administrative expenses Expected credit loss Finance costs Other

in Q4–2022, the impairment loss on financial assets ( receivables) was recorded and fair value loss on FVTPL equity instrument in Campana Group Pte. Ltd. In addition, some deferred tax assets were

) (76) (3,347) (79) (175) 5 (4,078) (78) (556) (14) Net Realizable Value (NRV) 2 0 - - 2 na. (1) (0) 3 (300) Product to Feed Margin 1,111 24 899 21 212 24 1,140 22 (29) (3) Variable Costs (495) (11) (355

Variable Costs (323) (8) (416) (9) (458) (9) (135) 42 (43) 10 (1,077) (8) (1,230) (9) (153) 14 Fixed Costs (134) (3) (137) (3) (130) (3) 4 (3) 7 (5) (392) (3) (406) (3) (14) 4 Stock Gain/(Loss) 110 3 (413

percent, a gross profit of 662.93 million baht (1Q2019: 634.56 million baht), an increase of 28.37 million baht or 4.47 percent. Profit before finance costs, tax expense, depreciation and amortization was

– current assets 367,304,294.35 112,612,158.57 Total Assets 478,332,478.55 153,742,118.20 Liabilities and Shareholders’ equity Current Liabilities Overdrafts Short-term loans from financial institutions

902.4 +0.0% Finance costs 42.5 48.1 50.5 +18.7% +4.9% 128.2 138.5 +8.0% Other expenses - - - - - 192.4 - -100.0% Profit before income tax expenses 108.7 163.7 154.0 +41.7% -5.9% 279.2 456.7 +63.6% Tax

costs due to salary normally increased year by year and other administrative expenses. 1.6 Share of income from investment in associate In April 2009, the Company invested in the ordinary shares of Mory