www.afteryoudessertcafe.com Page 4 of 4 Shareholders’ Equity As of 31 March 2018 and 31 December 2017, the Group had shareholders’ equity of THB 963.47 million and THB 932.30 million, respectively. The increase in shareholders

Unit: Million Baht Amount % Assets 78,175.91 79,274.46 (1,098.55) (1.39) Liabilities 54,282.02 55,401.38 (1,119.36) (2.02) Shareholders' equity 23,893.89 23,873.08 20.81 0.09 Total asset as of March 31

’ shareholders 101,512 (39,057) 360% (12,024) 31,706 -138% Margin 12% -6% -4% 7% Financial performance in Q1/2018 Revenues from sales and services of EFORL and its subsidiaries in Q1/2018 was THB 530 million

: Vanachai Panel Industries Co., Ltd. a subsidiary company Lessor : Doctorwood Co., Ltd. some shareholders and directors of VNG are also Doctorwood of shareholders and directors. 3. The general characteristics

International Co., Ltd. a subsidiary company Lessor : Firstwood Co., Ltd. some shareholders and directors of VNG are also the Firstwood of shareholders and directors. 3. The general characteristics of the

239.3 -319 -57.1% Finance Cost 71.2 111.9 40.7 57.1% 134.7 210.9 76 56.6% Tax Expenses 59.5 19.4 -40.1 -67.4% 62.4 36.6 -26 -41.3% Net Profit attribute to Equity’s Shareholders. 148.1 44.5 -103.6 -69.9

22,925.4 26,321.5 3,396.1 14.8 Total Liabilities 16,512.9 18,854.2 2,341.3 14.2 Total Shareholders’ Equity 6,412.5 7,467.3 1,054.8 16.4 As of June 30th, 2018. The Group has an increase of assets compared to

8.48% 5.54 18.35 Profit sharing Attributed to the shareholders of the Company 18.61 4.82% 29.62 6.90% 25.60 7.20% 4.02 15.69 Attributed to the stakeholders with non-controlling capability in subsidiary

payment for the first half of the year ending June 30, 2018 to shareholders of the Company for Baht 0.06 per share. The total number of outstanding shares entitled for the dividend is 4,554,643,575 shares

Increase (Decrease) Million Baht Million Baht Million Baht % Total assets 396.53 422.27 (25.74) (6.10) Total liabilities 95.29 100.69 (5.40) (5.36) Shareholders’ equity 301.24 321.58 (20.34) (6.33) Assets As