) 78% (39,917) 112% Margin -17% -10% -8% Portion of the Companies’ shareholders (26,632) (6,923) 285% (9,428) 182% Margin -5% -1% -2% Financial performance in Q2/2019 Revenues from sales and services of

18,402.0 18,865.6 463.6 2.5 Total Shareholders’ Equity 8,801.3 9,709.9 908.5 10.3 หนา 5 ของ 5 As of June 30th, 2019. The Group has an increase of assets compared to the year 2018 (December 31st, 2018

Liabilities 16,512.9 18,581.5 2,068.7 12.5 Total Shareholders’ Equity 6,412.5 6,927.7 515.2 8.0 As of March 31st, 2018. The Group has an increase of assets compared to the year 2017 (December 31st, 2017

www.afteryoudessertcafe.com Page 4 of 4 Shareholders’ Equity As of 31 March 2018 and 31 December 2017, the Group had shareholders’ equity of THB 963.47 million and THB 932.30 million, respectively. The increase in shareholders

Unit: Million Baht Amount % Assets 78,175.91 79,274.46 (1,098.55) (1.39) Liabilities 54,282.02 55,401.38 (1,119.36) (2.02) Shareholders' equity 23,893.89 23,873.08 20.81 0.09 Total asset as of March 31

’ shareholders 101,512 (39,057) 360% (12,024) 31,706 -138% Margin 12% -6% -4% 7% Financial performance in Q1/2018 Revenues from sales and services of EFORL and its subsidiaries in Q1/2018 was THB 530 million

: Vanachai Panel Industries Co., Ltd. a subsidiary company Lessor : Doctorwood Co., Ltd. some shareholders and directors of VNG are also Doctorwood of shareholders and directors. 3. The general characteristics

International Co., Ltd. a subsidiary company Lessor : Firstwood Co., Ltd. some shareholders and directors of VNG are also the Firstwood of shareholders and directors. 3. The general characteristics of the

239.3 -319 -57.1% Finance Cost 71.2 111.9 40.7 57.1% 134.7 210.9 76 56.6% Tax Expenses 59.5 19.4 -40.1 -67.4% 62.4 36.6 -26 -41.3% Net Profit attribute to Equity’s Shareholders. 148.1 44.5 -103.6 -69.9

22,925.4 26,321.5 3,396.1 14.8 Total Liabilities 16,512.9 18,854.2 2,341.3 14.2 Total Shareholders’ Equity 6,412.5 7,467.3 1,054.8 16.4 As of June 30th, 2018. The Group has an increase of assets compared to