ตน้ทุนของการลงทุน โดยท่ี WACC ค านวณจากแนวทาง “the International Cost of Capital” (“ICOC”) ข. วนัท่ีท าการประเมินมูลค่าคือ 31 มีนาคม 2560 ค. WACC (Weighted Average of Cost of Capital) คือ ตน้ทุนทางการ
. As a result, the parent company has increased its borrowings to raise capital in FPT amounting to Bt2,250.0 million 1.3 Operating Results Net profit attributable to the Equity of the Company in Q2/2017
restructuring is subject to the coming EGM which will be held on 30 August 2017. Apart from the improvement of Balance Sheet, the Company expects to receive new fresh funds as CAPEX and Working Capital. With the
'' (Working Capital) G8 5XF6KG%89 1 4IJKG&'F'8E L1%M 6XK9GF XF609 85(J' FH 1' T670 '2'%&' GH 42 RO9H (FH42FG $%89 +1+&H8 OE''G'52 'T''5 GH6Q 4F'8G''2( 3 GH+N 2560 8 62T2609 OE'%1EH''5 G&+(H5D GH6Q 4F'8G
September 30, 2017, the company had total shareholders’ equities of 10,836 MB, increased 2,913 MB or 37% from December 31, 2016 comprising of capital raising 3,056 MB and net profit of 270 for the period of
million or 25.5% compared to the same period of the previous year. As a result, BAFS, the parent company has increased its borrowings to raise capital in FPT since Q2/2016. 1.3 Operating Results Net profit
during this year. 4. Increase in investments in associates of THB 2,343.5 mm due to raising of share of profit from investments in associates and capital increase in associates. 5. Increase in properties
) (%) 14.40% 12.56% Return on Assets (ROA) (%) 6.93% 6.33% Capital Structure and Debt Ratio Debt to Equity ratio (time) 1.00 0.93 Debt Service Coverage ratio (DSCR) (time) 2.37 2.22 Note: (1) Gross profit and
of increased registered capital from offering for sales of common shares and warrants (FVC-W2) in the 2nd quarter 2017 at net 277.67 MB (already deducted expenses from such offering at 1.22 MB); and