approximately Baht 1,349 million, and the Company will use the proceeds received from the transaction to repay the short-term debts of the Company, which are the bills of exchange and the promissory notes, and

promissory notes and to utilize as working capital. 7.3 The asset disposal above helps reduce the expenses of the high interest rate as the Company can use the money received to pay the relevant debts. 7.4

– promissory notes 71 18 20 (71.8) 11.1 Borrowings 120 189 177 47.5 (6.4) Others - - 0 N/A - ● In Q1/2020, the Company has total interest income Baht 3,077 million, decreased by 30 .5% in comparison to Q1/2019

4 0 (100.0) (100.0) Interest expenses 445 608 581 30.6 (4.4) Debt issued – debentures 254 401 384 51.2 (4.2) Debt issued – promissory notes 71 18 20 (71.8) 11.1 Borrowings 120 189 177 47.5 (6.4

the lease agreements (TFRS 16). Executive Summary Q1/2020 Operating SummaryHighlights Note: 1. Since the Q1/2020, the company has changed the classification of expenses, therefore, the gross profit

) (112) -102% Profit attributable to owners of the Company 1,174 993 1,316 12% 33% 3,855 4,393 14% Basic earnings per share (Baht) 0.85 0.72 0.96 2.80 3.19 Note: 1/ EBITDA from Refinery Business of the

! #3" 4,@ก! 5 7% "!*ก# กNก ก N !,J RO"!6! 6IIR, *] (Structured Note) *$"!6! @ &,`,"[ก 6!` J@ (Non-investment grade) *$"!6! JJ@!ก!N@@ &,`, (Unrated) ! "!6! JJ@N@ $"@ ก !45 (Unlisted) ! `ON [!ก!!ก

1,146 -45% -17% Basic earnings per share (Baht) 1.51 1.01 0.83 Note: 1/ EBITDA from Refinery Business of the Company, BCP Trading Pte. Ltd. and Bongkot Marine Services Co., Ltd. 2/ EBITDA from Marketing

% 63 (119) -290% Elimination (52) (3) (7) (99) (10) Profit attributable to owners of the Company 993 1,146 1,007 1% -12% 3,076 2,153 -30% Basic earnings per share (Baht) 0.72 0.83 0.73 2.23 1.56 Note: 1

ไม่ชำระหนี้ตามสัญญา และการเปลี่ยนแปลงในความน่าเชื่อถือหรือผลประกอบการของผู้ออกสินค้าอ้างอิงอาจทำให้มูลค่าของ derivatives เปลี่ยนแปลงตามไปด้วย (3) การคำนวณอัตราส่วนสำหรับ structured note