posted directly to operating margin through share of profit from joint ventures accounted for using equity method. All-in- all, there is no dilutive at operating margin to OSP beverage portfolio. - Q2’20
follows; Performance Highlights for Q1/2019 Net Profit attributed to Equity Shareholders was 144.5 million Baht, increased 24.5% from the same period last year and increase 9.5% from Q4/2018. This
(35.9) (39.3) 9.6% (54.2) (82.5) 52.2% Net Profit attribute to Equity Holder of the Company 124.8 119.9 -3.9% 198.0 236.0 19.2% Total Revenues The Company’s total income for the second quarter of 2018
income tax (currently is 0%) wd = the weight of debt financing by the guideline public companies WACC Calculation Low High CCPH 13.00% 14.50% KPPH 14.50% 15.30% Attachment 1 2 we = the weight of equity
% 143.77 17.1% 150.82 17.8% 4.9% 4.9% Non-controlling interests of the subsidiaries - 0.0% (1.24) -0.2% 0.42 0.1% 100.0% 100.0% Net profit - Equity holders of the Company 143.72 18.7% 145.01 17.2% 150.40
% Net profit - Equity holders of the Company 144.64 18.4% 150.40 17.7% 145.42 17.5% -3.3% 0.5% %YoYIncome Statement Q3/2017 Q2/2018 Q3/2018 %QoQ Total revenue In 3Q18, FSMART’s total revenues from core
751.9 -8.6% Administrative Expenses 346.2 421.2 -17.8% 1,009.1 1,317.8 -23.4% Financial expenses 139.1 -120.6 -215.3% 389.3 331.5 17.4% Income tax expenses Net Profit Attributable to Equity Holders 124.6
decreased compared to year 2016 by Baht 21.05 million or equivalent to 25.80%, mainly due to high cost of new branches comparing with the service revenues which did not cover their cost because of newly
net loss at Baht 14.88 million which decreased compared to the same quarter of prior year by Baht 0.53 million or equivalent to 3.44%, mainly due to high cost of new branches comparing with the service