% 1,856 -80% 1,112 4,009 -72% Basic earnings per share (Baht) 0.27 0.38 1.35 0.81 2.91 Note: 1/ EBITDA from Refinery Business of the Company, BCP Trading Pte. Ltd. and share of profit from associated

-Current Liabilities 214.00 165.42 100.21 Total Liabilities 826.72 968.55 843.87 Authorized Share Capital 100.00 100.00 100.00 Issued and Fully Paid-Up Share Capital 100.00 100.00 100.00 Retained Earnings

Capital 100.00 100.00 100.00 Issued and Fully Paid-Up Share Capital 100.00 100.00 100.00 Retained Earnings (Deficit) Unappropriated 363.61 426.45 491.34 Total Shareholders’ Equity 463.61 526.45 591.34

Earnings (Deficit) Unappropriated 363.61 426.45 491.34 Total Shareholders’ Equity 463.61 526.45 591.34 Income Statement Revenue from Sale of Goods and Rendering of Services 466.56 568.04 618.45 Cost of Sale

บรษิทัลดลงใน อตัรารอ้ยละ 19.78 = = = 23 (2) ผลกระทบต่อส่วนแบ่งก าไรของผูถื้อหุ้น (Earnings per share Dilution) (Earnings per shares ก่อนเสนอขาย – Earnings per share หลงัเสนอขาย) Earnings per shares

(Earnings per share Dilution) (Earnings per shares ก่อนเสนอขาย – Earnings per share หลงัเสนอขาย) Earnings per shares ก่อนเสนอขาย โดยที ่ Earnings per shares ก่อนเสนอขาย = ก าไรสทุธ ิ/ จ านวนหุน้ทีจ่ าหน่ายแล

operating result was increased by 165 million Baht mainly due to share of profits from 40.90% (8.18% indirect shares of EGCO) ownership in SEGSD which was invested since March 31, 2017. BPU: Unit : Million

tax assets – total liabilities – non- controlling interests (if any) NTA = 2,283.9 – 44.1 – 32.2 – 230.5 – 1,985.4 – 3.3 = (11.6) million baht (2) Calculation based on net operating profits Not

capital which can be utilised in the Company's business operations and expansion, thereby improving the Company's financial position and enhancing the Company's ability to generate more income and profits

Operating Performance of EP Unit : THB For the nine-month period ended September 30 2016 2017 Revenues 332,608,989.95 386,594,621.67 Total Expenses 115,059,671.29 211,345,978.91 Net Profits (Losses) for year