after Tax and NCI (THB M) 3,867 4,618 2,613 48% 15,576 9,653 61% Core EPS after PERP Interest (THB) 0.69 0.86 0.49 41% 2.91 1.79 63% (2) Reported EPS after PERP Interest (THB) 1.92 0.64 0.56 242% 3.98
5,529 3,769 98% 21,477 12,568 71% Core EPS after PERP Interest (THB)5 1.31 0.99 0.73 80% 3.86 2.39 61% Reported EPS after PERP Interest (THB) 1.45 1.04 0.56 161% 5.02 2.59 94% Core EBITDA/ton ($) 153 140
PERP Interest (THB)6 1.48 1.31 0.86 72% 4.49 2.72 65% Reported EPS after PERP Interest (THB) 1.75 1.45 0.64 173% 6.10 2.62 133% Core EBITDA/ton ($) 150 153 122 23% 139 105 32% Operating Cash Flow 301 240
after Tax and NCI4 128 121 175 (27)% 741 540 37% Core Net Profit after Tax and NCI (THBm) 4,042 3,974 5,529 (27)% 24,002 17,783 35% Core EPS after PERP Interest (THB) 0.67 0.66 0.99 (32)% 4.12 3.26 26
Net Profit after Tax and NCI4 128 121 175 (27)% 741 540 37% Core Net Profit after Tax and NCI (THBm) 4,042 3,974 5,529 (27)% 24,002 17,783 35% Core EPS after PERP Interest (THB) 0.67 0.66 0.99 (32
% Core EPS after PERP Interest (THB) 0.85 0.67 1.31 (35)% 3.67 3.86 (5)% Core EBITDA/ton ($) 115 102 153 (25)% 119 132 (10)% Operating Cash Flow5 385 261 222 73% 1,172 855 37% Net Debt to Equity (times
% Reported EPS after PERP Interest (THB) 4.61 3.98 16% 0.37 1.75 1.91 (81)% Core EBITDA/ton ($) 138 110 25% 113 150 111 2% Operating Cash Flow5 989 852 16% 250 276 215 16% Net Debt to Equity (times) 0.87 0.75
59 61 23% 19% Core EBIT 204 81 148 152% 38% Core Net Profit after Tax and NCI4 118 48 50 146% 135% Core Net Profit after Tax and NCI (THB m) 3,560 1,459 1,562 144% 128% Core EPS after PERP Interest
าไรหลักต่อหุ้นหลังหักดอกเบ้ียจ่ายส าหรับหุ้นกู้ ด้อยสิทธิท่ีมี ลักษณะคล้ายทุน (บาท) (Core EPS after PERP Interest) 0.73 0.64 0.56 30% 2.39 1.31 83% (2) ก าไรต่อหุ้นหลังหักดอกเบ้ียจ่ายส าหรับหุ้นกู้