Price (Bht./Ton) 18,529 16,348 HRC Cash Margin (Bht./Ton) 1,848 2,427 Unit: million Baht 2017 2016 Gr ou p Total Assets 32,437 32,615 Total Liabilities 20,059 21,747 Total Equity 1,364 10,868 Average

1,336 HRC Average Selling Price (Bht./Ton) 18,529 16,348 HRC Cash Margin (Bht./Ton) 1,848 2,427 Unit: million Baht 2017 2016 Gr ou p Total Assets 32,172 32,615 Total Liabilities 19,781 21,747 Total Equity

Page 1 Enclosure 5. Information Memorandum on the Acquisition of Assets of Safari World Public Co., Ltd.; An increasing of investment cost (No. 2) Enclosure 5. Information Memorandum on the

, amortization (EBITDA) were derived from total income (excluding dividend income, gain on sale of investments, gain on sale of assets, interest income and gain on exchange rate) less total expenses plus

Assets 1.67 0.04 3.89 0.09 (2.22) (57.07) Gain on Foreign Exchange Rate – Net 4.61 0.10 2.30 0.05 2.31 100.43 Other Revenue 7.40 0.17 7.35 0.18 0.05 0.68 Total Other Revenue 13.68 0.31 13.54 0.32 0.14 1.03

growth, OOH and digital/online media, MACO has strengthen our media portfolio through 1) nationwide network expansion, 2) digitizing our media assets, and 3) integrating media inventory with Online

-4- 2. Financial Status (The Company and Subsidiaries)  Unit : Baht 1,000 Total Assets Total Liabilities and Shareholders' Equity 0.7% 0.7% 1,651,391 1,639,963 1,651,391 1,639,963 Current assets

Discussion and Analysis (MD&A) Q1/2019  Total assets As of 31 March 2019, the Company has total assets amounting to THB 17,144 million which decreased from the year ended 2018 by THB 1,680 million. From the

and Services 1,205.80 99.70 1,160.28 99.58 45.52 3.92 Gain on Sales of Fixed Assets 0.02 - 1.95 0.17 (1.93) (98.97) Gain on Foreign Exchange Rate - Net 1.78 0.15 - - 1.78 100.00 Other Revenue 1.78 0.15

Amortization decreased by 18.6% from 2Q17 to THB 105 million in 2Q18 due to the full depreciation in some assets of Dusit Thani Bangkok Hotel and Dusit Thani Pattaya Hotel, and also no depreciation expenses from