Transaction size 1. Net Tangible Assets (NTA) NTA pf the target × acquisition proportion / NTA of listed company Not applicable because UWM has no audited financial statements N/A 2. Net profit Net profit of
/ NTA of listed company Not applicable because UWM has no audited financial statements N/A 2. Net profit Net profit of the target × acquisition proportion / Net profit of listed company Not applicable
251,545,690 Baht x 100 1,464,368,052 Baht = 17.18% UAB and SBM: = Calculation cannot be made given their negative NTA UKB = 17.18% UAB and SBM n.a 2. Net profit Net profit of the Targets, multiplied by the
% Gross profit 27.23 37.66 10.43 38.30% 81.03 120.73 39.71 49.00% Other income 0.04 0.06 0.02 57.94% 0.10 0.21 0.11 115.92% Selling expenses (0.86) (1.25) (0.40) 46.52% (3.30) (5.59) (2.29) 69.39
738.1 5.2 715.7 8.5 3,005.2 2,768.1 8.6 LH Financial Group Public Company Limited Management Discussion and Analysis for the year ended 31 December 2019 Page 10/22 Profit before Bad Debts and Doubtful
3.72 28.95 Administrative Expenses 26.12 17.28 17.22 15.01 2.21 14.72 Financial costs 0.54 0.21 0.43 0.21 0.22 104.76 Total Expenses 185.71 162.73 165.02 154.11 10.91 7.08 Profit before share loss from
revenues of sold electrical equipment and the revenues from the sold telecommunication towers because the communication system 4G is coming to the end of the investment period. 2. Gross profit : The total
685.84 21.11 3.1% Cost of sales -194.96 -208.31 13.35 -6.4% -617.06 -601.34 -15.72 2.6% Gross profit 30.01 25.36 4.65 18.3% 89.89 84.50 5.39 6.4% Other income 1.45 1.26 0.19 15.2% 3.61 5.15 -1.54 -29.9
businesses since we focus on expanding customer base with business expertise • Overall gross profit margin increased from 9.8% to 11.3% amount Baht 45 million. 2019 2018 Change % Change Revenue 1,839 1,673 167