liabilities 4,058.16 3,116.90 Paid-up share capital 515.00 1,850.00 Premium on ordinary shares - 1,722.87 Retained earnings (loss) (81.40) (77.25) Other components of shareholder’ equity (44.87) (83.51) Total

share capital-ordinary shares 5.63 5.63 5.63 Premium (Discount) on share capital 14.38 14.38 14.38 Retained earnings (Loss) Legal reserve 0.56 0.56 0.00 Unappropriated retained earning 52.69 56.46 51.27

AIRLINE Shareholders’ Equity Unit: million baht As at March 31, 2020 As at December 31, 2019 Variance Paid up capital 2,100.0 2,100.0 - Premium on ordinary shares and capital reserve for share-based payment

(13.9) (14.6) Total liabilities 5,514.6 5,371.7 142.9 2.7 Issued and paid-up share capital 5,088.0 5,088.0 - - Share Premium 3,896.0 3,896.0 - - Retained earnings - Appropriated - Legal reserve 45.2 45.2

(0.2) (100.0%) Other liabilities 100.1 93.9 6.2 6.6% Total liabilities 5,672.6 5,886.4 (213.8) (3.6%) Issued and paid-up share capital 5,088.0 5,088.0 - - Share Premium 3,896.0 3,896.0 - - Retained

5,205.5 4,436.9 768.6 17.3 Issued and paid-up share capital 5,088.0 5,088.0 - - Share Premium 3,896.0 3,896.0 - - Retained earnings - Appropriated - Legal reserve 26.0 26.0 - - Retained earnings

% Derivative liabilities - 0.2 (0.2) (100.0%) Other liabilities 97.7 93.9 3.8 4.0% Total liabilities 5,843.7 5,886.4 (42.7) (0.7%) Issued and paid-up share capital 5,088.0 5,088.0 - - Share Premium 3,896.0

5,300.0% Other liabilities 102.6 93.9 8.7 9.3% Total liabilities 6,434.6 5,886.4 548.2 9.3% Issued and paid-up share capital 5,088.0 5,088.0 - - Share Premium 3,896.0 3,896.0 - - Retained earnings

21.1 Issued and paid-up share capital 5,088.0 5,088.0 - - Share Premium 3,896.0 3,896.0 - - Retained earnings - Appropriated - Legal reserve 45.2 26.0 19.2 73.8 Retained earnings - Unappropriated 4,309.0

liabilities 5,886.4 5,371.7 514.7 9.6 Issued and paid-up share capital 5,088.0 5,088.0 - - Share Premium 3,896.0 3,896.0 - - Retained earnings - Appropriated - Legal reserve 141.8 45.2 96.6 213.7 Retained