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

6,935,307 / (767,500) = N/A Not applicable due to the Company's NTA being deficit. 2. Net Operating Profits % of Net Profit attributable proportionately to acquired assets/ Net Profit of the Company* 49% x

the Company's NTA being deficit. 2. Net Operating Profits % of Net Profit attributable proportionately to acquired assets/ Net Profit of the Company* 49% x (1,591,877) / 171,117 = N/A 48.72% x (69,682

65,804.00 19.63 Shareholders’ equity Issued and paid-up share capital 15,075.00 13,675.00 10.24 Capital surplus (deficit) from common shares 3,399.43 - - Other component of shareholders’ equity (65.02) (58.02

Earnings (Deficit) -5,129.66 -6,121.34 -5,598.50 -5,672.60 1,314.67 Treasury Stock - - - - - Shares Of The Company Held By Subsidiaries - - - - - Other Components Of Equity 92.19 -217.32 701.38 -358.03

20,889.7 19,836.7 1,053.0 Retained earnings (Deficit) (322.9) 32.6 (355.5) Others(1) (155.1) (143.9) (11.2) Total shareholders’ equity 31,339.7 30,778.1 561.6 Remark (1) Comprised of discount on changes in

liabilities 141.13 146.34 154.66 Registered capital 80 80 62 Paid-up capital 80 80 62 Retained earnings (deficit) 19.81 19.89 19.69 Total shareholders’ equity 99.81 99.89 81.69 Total liabilities and

80 80 62 Retained earnings (deficit) 19.81 19.89 19.69 Total shareholders’ equity 99.81 99.89 81.69 Total liabilities and shareholders’ equity 240.95 246.23 236.36 5. Total Value of Consideration The

suffered from deficit of Baht 971,059,000.00, based upon the consolidated financial statements of the Company as at 31 March 2020 which is the last financial statements reviewed by the certified public