intermediary shall provide services by taking into account the best interests of a client , protection of client ’s interests, and preventing the causes of damage to investors and appearance of Thai capital
assets of Baht 16.87 million. However, the management benefit expenses decreased of Baht 4.66 million compared to the same period in last year. The progress of receiving debt repayment from Media Agency
assets 4,446.89 6,529.01 Total liabilities 4,058.16 3,116.90 Shareholders’ equity 388.73 3,412.11 Paid-up capital 515.00 1,850.00 Total revenue 0.02 75.55 Net profit (126.27) (77.25) Remarks: 1. As of 31
-restructuring)2 Total assets 4,446.89 6,529.01 Total liabilities 4,058.16 3,116.90 Shareholders’ equity 388.73 3,412.11 Paid-up capital 515.00 1,850.00 Total revenue 0.02 75.55 Net profit (126.27) (77.25) Remarks
of net proceed from base offering in July and over-allotment proceed in August. This proceed would allow us to enhance our capital structure reflecting in net-interest- bearing debt to equity ratio as
(625.5) -369.2% Net Profit (Loss) (646.6) -381.6% Balance Sheet Total assets 876.9 100.0% Total liabilities 1,047.2 119.4% Total shareholders’ equity (170.3) -19.4% Remark: 1/ The Company holds 51% of
Total assets 876.9 100.0% Total liabilities 1,047.2 119.4% Total shareholders’ equity (170.3) -19.4% Remark: 1/ The Company holds 51% of shares in ICUK, indirectly by shareholding of CVHLUX since October
100,636 12.8% Total interest-bearing debts 53,856 58,173 8.0% Total liabilities 63,497 72,897 14.8% Total equities 25,744 27,739 7.7% Total equities attributable to Owner 18,653 19,253 3.2% Net-int debt to
53,108 -1.4% Total liabilities 63,497 62,071 -2.2% Total equities 25,744 26,945 4.7% Total equities attributable to Owner 18,653 19,279 3.4% Net-int debt to equity (times) 1.4 1.3 B.GRIMM POWER PUBLIC