-W4, if the whole amount of Warrants are exercised, the EPS Dilution will be as follows: EPS dilution = EPS before the offering – EPS after the offering EPS before and after the offering = 18.18% Events
(3.87) (10.39%) Other income 1.89 1.20 0.69 57.50% Selling expenses (5.84) (8.94) (3.10) (34.68%) Administrative expenses (32.71) (27.44) 5.27 19.21% Net loss before finance costs and corporate income tax
shall be as below: 3 The shareholding structure before IPO The shareholding structure after IPO The Transaction is classified as an asset disposal transaction under the Acquisition and Disposition
landlord to rush to transfer the ownership of the said land within June 17, 2020, causing the board meeting to not be held before the transaction date. Therefore, it is necessary to request ratification of
) (662) 79% (126) (172) (238) 38% 89% Income taxes (228) 81 (136%) (217) (48) 22 (145%) (110%) Profit (loss) for the period before NCI 631 1,436 128% 666 357 388 9% (42%) Non-controlling interests (59
2,392 558 2,019 1,590 554 -3% -34% -1% -12% -0.2% -0.5% 4,576 2,988 1,100 4,105 3,982 1,112 -10% 33% 1% Total Expenses 4,443 5,036 4,163 -18% -7% 8,664 9,199 6% Profit before tax income 1,219 607 1,216
%) Other Income 1 1 0% Selling and distribution expenses (75) (76) 1% Administrative expenses (42) (43) 2% Finance Cost - (4) n.a. Profit before income tax expenses 72 15 (79%) Tax expenses (12) (2) (83
3,924 3,514 -10% -27% 18,157 16,655 -8% Profit before tax income 1,370 1,333 1,419 12% 9% 5,144 4,647 -10% Income tax expenses 271 297 231 -22% -15% 1,024 967 -6% Net profit for the period 1,055 1,009
% Sale Promotion Income 134.5 4.6% 90.0 2.9% -44.5 -33.1% Other Incomes 31.3 1.1% 30.1 1.0% -1.2 -3.8% Profit before Expenses 747.1 25.3% 779.3 25.0% 32.2 4.3% Selling Expenses 218.9 7.4% 237.5 7.6% 18.6