-924 -1,191 28.9% NNP - Owner of the parent 1,166 1,727 48.1% NNP per share in 2017 0.66 No. of shares in calculation 2,607 FINANCIAL PERFORMANCE 9 B.GRIMM POWER PUBLIC COMPANY LIMITED Management’s

% NNP - Owner of the parent 775 874 12.8% NNP per share 0.4 0.5 12.8% No. of shares in calculation* 1,890 1,890 * Remark: Number of shares used in calculation is based on a number of shares before IPO

% Income tax expenses -2.79 -0.72 2.07 288% Net income for period 1.80 0.01 1.79 17900% Earnings per share (THB) 0.01 0.00 0.01 17900% FY 2020 FY 2019 YoY change YoY % change Unit: Million Thai Baht (THB

2022 2.95 10 October 1,000 3 years 10 October 2019-10 October 2022 2.70 2. The Company has been repurchasing shares since the end of 2018. As of 30th September 2019, the total of 21.50 million shares

(105.7) (1.8) 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 141.8 141.8 - - Retained earnings - Appropriated

102.6 97.6 (5.0) (4.9%) Total liabilities 6,434.6 6,578.7 144.1 2.2% 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

December 2019 for an additional 0.04 baht per share, which was the dividend from the profit exempted from corporate income tax, amounting to 12,000,013.60 baht. The Company will identify rightful

529,050,000 by issuing 176,350,000 newly-issued ordinary shares of the Company with the offering price at Baht 3 per share. 1.5 Total Value of Consideration The price has been negotiated by both parties at JPY

69.76% Total Liabilities 2,728.63 1,850.87 877.75 47.42% Issued and paid-up share capital 333.80 333.80 - - Premium on ordinary shares 587.17 587.17 - - Retained earnings – Appropriated 40.00 36.29 3.71

%) Current Liabilities 757.73 1,625.53 (867.80) (53.39%) Non-current Liabilities 1,042.99 1,103.10 (60.11) (5.45%) Total Liabilities 1,800.72 2,728.63 (927.91) (34.01%) Issued and paid-up share capital 333.80