1 Translation CEN 001-2021 March 1, 2021 Subject Management Discussion and Analysis for the year 2020 To The Manager and President The Stock Exchange of Thailand Capital Engineering Network Public
transaction - Earnings per Share after private placement transaction) / Earnings per Share before private placement transaction) Which; Earnings per Share before private placement transaction = Net Profit (Loss
acquisition basis, the details are as follows: 1) Net Tangible Assets (NTA) Size of transaction = (NTA of the investment amount of the Company x Acquisition portion) x100 NTA of the Company 2) Net Profit Size
Intangible assets deduct 11.53 0.54 Deduct Total liabilities 315.37 157.34 Deduct Minority interest - - Net tangible assets (NTA) 604.68 (0.22) Plus Capital increase from ex-shareholder :At-Ze prior to share
of consumer goods in hotels and resorts Total Registered and Paid-up Capital of LBTG: RMB 513,568 or THB 2.6 million equivalent Total Net Book Value of LBTG as at June 30, 2017: negative RMB 1.745
the period ended 30 June 2017. The transaction value is higher than 0.03% but below 3% of the net tangible asset value. Given the size of the transaction, the Board of Directors’ approval is required
36,226 Total Liabilities 4,749 Equity 31,478 Total Revenue 50,806 Net Profit 2,896 %net profit per Total Revenue 5.70% 4.2 Investment Proportion (Shareholding Proportion) Name Shares Before Shareholding
annum Term of Loan : 12 months Payment of Interest : Every Month Payment of Principal : Principal of payment at 1 year Collateral : None 4) Objective : Working Capital for development of projects. 4