from related parties (117.7) (4.6%) (172.8)1 (4.5%) (55.1) 46.8% Profit (loss) before income taxes 484.8 18.8% (327.0) (8.6%) (811.8) (167.5%) Income tax expenses (34.7) (1.3%) (139.8) (3.7%) (105.1

23.37 12.72 54.4 Profit Attributable to Owner of the Company before exchange rate 2,152.97 1,863.28 289.69 15.5 Gain (loss) on exchange rate 48.02 (762.23) 810.25 106.3 Profit Attributable to Owner of the

before Interest, Taxes, Depreciation and Amortization EDL = Electricite Du Laos EGAT = Electricity Generating Authority of Thailand ERC = Energy Regulatory Commission EPC = Engineering, Procurement and

) from operating activities before changes in operating assets and liabilities 482 704 -32% Profit (loss) from changes in operating assets and liabilities (334) (252) -33% Net Cash flows from (used in

loan and the impact of the THB appreciation to foreign currency translation of financial statements despite higher interest rates. Earnings before interest, tax, depreciation and amortization (EBITDA

Owner of the Company before exchange rate 1,660.42 1,097.85 562.57 51.2 Gain (loss) on exchange rate 200.65 (256.34) 456.99 178.3 Profit Attributable to Owner of the Company 1,861.07 841.51 1,019.56 121.2

(Thailand) Co., Ltd. as follow; Items Before changing par value After changing par value 1. Registered Capital 100,000,000.00 Baht 100,000,000.00 Baht 2. Paid up Capital 100,000,000.00 Baht 100,000,000.00

(Annualised) / Average Total Shareholders’ equity (average of outstanding at end of the previous year and at end of this year) 4 Earnings before interest and tax (Annualised) / Average Total Assets (average of

of real estate development costs 0 15,704 -100.00 -Finance Costs 7,144 13,108 -45.50 Total Expenses 348,002 408,433 -14.80 Gain (loss) before loss on investments in associates and income tax expenses

- N/A Profit before finance costs and income tax expense 1,578 1,244 2,244 42% 80% 6,902 7,898 14% Finance costs (415) (379) (380) -9% 0.1% (1,484) (1,452) -2% Profit/(loss) before income tax expense