7 2.1 การเพิ่มปจจัยอางอิงในการออกหุนกูอนุพันธ 7 2.2 การกํากับดูแลตั๋วเงนิที่มอีนุพันธแฝง (structured note) 8 2.3 กําหนดใหธนาคารพาณิชยตางประเทศทีมีสาขาในประเทศไทยออกตราสารหนี้ไดทุกประเภท 9 -2
transferring before maturity; 4. investing in bill of exchange or promissory note that ordered payment or issued by a commercial bank or other banks established under specific law or securities company licensed
maturity of such instrument shall not exceed one year and shall not have any restriction on selling or transferring before maturity; 4. investing in bill of exchange or promissory note that ordered payment
3.15 26% Core EBITDA/t (US$/t)) 111 122 90 23% 110 89 24% Net Operating Debt to Equity 0.54 0.57 0.88 (39)% 0.54 0.88 (39)% Note: (1) Consolidated financials are based upon elimination of intra-company
) & NRV -233 -33 606% -62 276% Adjusted EBITDA(1) 444 345 29% 449 -1% Adjusted EBITDA Margin (%) 9.6% 8.1% 1.5% 8.6% 1.0% Net Profit 64 145 -56% 251 -75% EPS (Baht/share) 0.06 0.20 -70% 0.24 -75% Note : (1
- 14 14 n/m - 20 20 n/m Revenue from overseas sales 769 1,589 820 n/m 1,485 2,476 991 66.7% Total revenue from sales 2,316 3,507 1,191 51.4% 4,418 6,195 1,777 40.2% Note: 1/ Energy Drinks and Sport
sales 2,316 3,507 1,191 51.4% 4,418 6,195 1,777 40.2% Note: 1/ Energy Drinks and Sport Drinks 2/ Drinking Water, 3-in-1 Coffee and RTD Coffee - Translation - Page 3 of 6 Revenue from domestic sales
) 0.02 0.06 -67% 0.43 -95% Note : (1) Adjusted EBITDA refers to EBITDA excluding impact of Stock Gain/(Loss) and NRV (2) Extra item was tax income from deferred tax assets amounting to THB 272 million