comprehensive income - - - N/A - - - N/A Total comprehensive income for the period (0.83) 8.15 8.98 -1078.65% 1.10 14.59 13.50 1231.12% Gross profit margin 20.26% 28.91% 20.77% 28.65% Net profit margin -1.34

21,747 F in an ci al S ta tu s Total Equity 12,107 10,868 • The Company posted net loss in 2nd quarter of year 2017 amounted to THB 735 million which was loss from the operation higher than last year

operation and tax = (Sum of percentage of shares to be acquired x Net profit after deduction of tax of the Seller) x 100 / Net profit after deduction of tax of the Buyer 3. Total Value of Consideration

. Total Value of Consideration = (Value of the ordinary shares to be paid / Net asset value of the Buyer) x 100 4. Value of Securities issued by the Company as consideration for the assets acquired = No. of

Company Limited (“The Company” or “CPN”) in 2Q18 shows total revenue of THB 9,405 mn, an increase of 23.4% from the same period in the previous year (YoY), and net profit of THB 2,935 mn, an increase of

% which improved by 3.7% from 9M/2018 due to better control on the back-office expenses. Administrative Expenses (Unit: THB Million) Net Profit Margin Net Profit (Unit: THB Million) Percentage to Total

(12.0) (3.3) (8.2) (2.1) Revenue from product under Company’s trademark – Net 355.2 99.0 374.3 96.8 2. Sales from OEM business 0.0 0.0 0.0 0.0 Total sales 355.2 99.0 374.3 96.8 Other income /1 3.7 1.0

355.9 10.3% Total Cost 1,528.4 2,614.2 1,085.8 71.0% Gross Profit/2 1,802.9 1,074.0 (729.0) (40.4%) Net Profit 779.9 406.6 (373.3) (47.9%) Normalized Total Revenue/3 3,196.4 3,708.8 512.3 16.0% Normalized

net profit decreased by 47.88% or equal to Baht 15.60 million as compared to Baht 29.93 million which was recorded in the same quarter of 2016. For 1H17, the Company recorded the net profit of Baht

Company’s net profit decreased by 67.76% or equal to Baht 13.91 million as compared to the same quarter of 2018 which was recorded at Baht 43.14 million. For 1H19, the Company recorded the net profit of Baht