1.6 Total liabilities 3,352.1 8,315.1 (4,963.0) (59.7) Issued and paid-up share capital 5,088.0 4,579.0 509.0 11.1 Share Premium 3,896.0 - 3,896.0 100.0 Retained earnings - Unappropriated 1,831.9

+ จำนวนหุ้นรองรับที่เสนอขายครั้งนี้ Earnings per share dilution = Earning per share ก่อนเสนอขาย - Earning per share หลังเสนอขาย Earning per share ก่อนเสนอขาย โดย Earning per share ก่อนเสนอขาย = กำไรสุทธิ

subsidiaries offsetting while the Company recognized THB 123 million revenue from new business. Earnings before Interest, Tax, Depreciation and Amortization (“EBITDA”) reported THB 222 million decrease 52.3

0% Warrants 14,050 14,050 0% Additional (Discount) paid in capital: Share discount (10,163,276) (10,163,276) 0% Premium on capital reduction 206,307 206,307 0% Retained earnings (deficit) Appropriated

by 53.4 percent, when comparing to corporate tax expenses by 14.11 million in the same period of previous year. This was mainly due to lower earnings from operations. 1.9 Profit Sharing for non

7.68 38.77 -31.09 -80% ค่าใช้จ่ายทางการเงนิ -6.96 -5.22 1.74 33% ค่าใช้จ่ายภาษีเงนิได้ -0.72 -5.45 -4.73 -87% ก าไรส าหรบังวด 0.01 28.10 -28.09 -100% Earnings per share (บาท) 0.00 0.09 -0.09 -100% FY

% 1,169,345 19% 1,169,694 16% 1,169,694 18% Warrants 11,726 0% 14,511 0% 25,057 0% 29,627 0% Other components of equity 24,844 0% (4,250) 0% (4,232) 0% (4) 0% Retained earnings (Deficit) - 0% - 0% - 0% - 0

นิได้ 35.76 28.79 6.97 24% ค่าใช้จ่ายทางการเงนิ -5.22 -0.73 4.49 611% ค่าใช้จ่ายภาษีเงนิได้ -5.80 -4.89 0.91 19% ก าไรส าหรบังวด 24.74 23.17 1.57 7% Earnings per share (บาท) 0.08 0.08 0.00 0% FY 2561

จ่ายทางการเงนิ -5.95 -0.92 5.03 548% ค่าใช้จ่ายภาษีเงนิได้ -2.67 -0.94 1.73 185% ก าไรส าหรบังวด 13.66 10.49 3.17 30% Earnings per share (บาท) 0.05 0.03 0.02 59% FY 2561 FY 2560 YoY change YoY % change

shares with a par value of 100 Baht per share 4.86 4.86 Issued and paid-up capital - -  48,571 ordinary shares with a par value of 100 baht per share 4.86 4.86 Retained earnings (Deficit) (11.64) (9.31