million in this Gross profit margin(GPM) by business Unit: Percentage Branded products by our own manufacture 1/ Branded products by 3 rd party's manufacture 2/ 3 rd party's products for distribution GPM of

Tangible Assets (NTA) = (Sum of percentage of shares to be acquired x Net value of the asset of the Seller) x 100 / Net asset value of the Buyer 2. Net Profit after deductions by the ordinary business

Bases Calculation Formula 1. Net Tangible Assets (NTA) = (Sum of percentage of shares to be acquired x Net value of the asset of the Seller) x 100 / Net asset value of the Buyer 2. Net Profit after

Agreements ABP1R and ABP2R Amata Corporation Public Company Limited 1. ABP1R (subsidiary of B.Grimm Power with 50.7 shareholding percentage) 2. ABP2R (subsidiary of B.Grimm Power with 51.2 shareholding

Performance (unit: million Baht ) 2018 Percentage 2017 Percentage Total income and other income 13.75 100.00 59.05 100.00 Costs - - 22.39 37.92 Administrative expenses, 47.78 347.49 105.23 178.20 Loss from

Value 1. Net Tangible Asset (NTA) Basis: Size of transaction = Percentage of the net tangible asset value of GLOW proportionate to be acquired Net tangible asset value of the Company = THB 51,198 million

) Asset Acquisition Transaction Calculation Basis in Comparison Calculation Procedures Value (percentage) based on the Reviewed Consolidated Financial Statements as at 30 September 2018 1. Net Tangible

of properties for sale. ● The Company recorded Right-of-use assets of Baht 28 million in Q1/2020, due to the recognition of lease liability upon initial application of TFRS16 Leases at January 1,2020

assets of Baht 28 million in Q1/2020, due to the recognition of lease liability upon initial application of TFRS16 Leases at January 1,2020. Liabilities As of 31 March 2020, the Company has Baht 82,455

Financial Position (Baht million) Ending 31 December 2016 (Unit: Million Baht) 2016 2015 Asset 2,175.73 2,613.16 Intangible Assets - - Liability 1,909.09 2,493.93 Non-controlling interest - - Shareholders