) 316% Profit before FX and extraordinary items 1,283 2,293 2,755 115% 20% 4,374 6,735 54% Net foreign exchange gain (loss)2 17 (5) 21 25% (515%) 207 (13) (106%) Net profit 1,300 2,288 2,776 114% 21

(48.3)% (40.1)% 21,965 22,370 (1.8)% Operating profit before tax 9,965 11,353 11,038 (12.2)% (9.7)% 44,271 41,150 7.6% Income tax expenses 1,767 2,224 2,457 (20.5)% (28.1)% 8,554 7,832 9.2% Net profit

% Operating profit before tax 11,393 12,179 9,965 (6.5)% 14.3% 46,432 44,271 4.9% Income tax expenses 3,290 2,639 1,767 24.7% 86.2% 10,219 8,554 19.5% Net profit 8,103 9,540 8,198 (15.1)% (1.2)% 36,213 35,717

Issued Ordinary Shares of the Company under the Debt to Equity Conversion Scheme. 5. After the Partial Repayment in 2. and the Trade Debt reduction in 4., the Company’s net outstanding debt before the debt

of associates and joint ventures 89 111 110 (1%) 24% 175 221 26% Income tax expenses (69) (47) (63) 34% (9%) (95) (110) 16% Profit before FX & extraordinary items 705 764 861 13% 22% 1,611 1,624 1% Net

is as follow: EPS dilution= EPS before offering = EPS after offering = 7/10 *Net Profit of Last 12 Months THB -110.91 mn (as of June 2017) Case 1 and 2 EPS before offering= = THB -0.278 per share EPS

% 22,370 15,728 42.2% Operating profit before tax 11,038 10,279 10,802 7.4% 2.2% 41,150 39,625 3.8% Income tax expenses 2,457 2,037 2,469 20.6% (0.5)% 7,832 7,556 3.7% Net profit 8,581 8,242 8,333 4.1% 3.0

) (49) (56%) (40%) (191) (251) 31% Profit before FX & extraordinary items 1,034 1,168 1,055 (10%) 2% 2,658 3,297 24% Net foreign exchange gains (losses) (3) 27 (18) n/a n/a (4) (12) n/a Legal reserved

) (25.72) (403.97) (29.57) Profit before finance costs and income tax expenses 265.52 14.55 323.21 16.68 334.53 17.34 283.88 18.85 206.46 15.11 Finance costs (127.37) (6.98) (89.19) (4.60) (132.51) (6.87

manager’s opinions on the proposed matters and the possible impacts on the unit holders if the resolution is given. (b) deliver the said notice to the unit holders at least seven days before the meeting date