176 51% 54% Finance cost (751) (1,331) (1,293) 72% -2.9% Income tax (754) (594) (1,668) 121% 181% Non-controlling interest 0 (6) 0 -18% -103% Net profit for the period 8,073 6,468 7,693 -4.7% 19

+0% Share premium 6 6 -0% Retained earnings 1,248 1,229 +2% Other components of equity 197 199 -1% Total equity of parent Company's shareholders 1,591 1,575 +1% Non-controlling interests 0 5 -100

-current liabilities 3,038 1,467 107% Total liabilities 20,186 21,746 (7%) Equity attributable to owners of the Company 2,818 2,148 100% Non-controlling interests 9,289 8,720 7% Total equity 12,107 10,868 11

-term loans as well as repayment of long-term loans from financial institutions of THB 123mn and THB 25mn, respectively and dividend paid by a subsidiary to non-controlling interests of the subsidiary of

127 87 -7.8% -32% 328 390 19% Finance cost (1,311) (1,324) (1,339) 2.1% 1.1% (2,905) (3,956) 36% Income tax (1,371) (1,443) (1,221) -11% -15% (4,581) (4,331) -5.5% Non-controlling interest (17) 0.2 0.4

of equity 195 199 -2% Total equity of parent Company's shareholders 1,583 1,575 +1% Non-controlling interests 0 5 -100% Total Shareholders' Equity 1,583 1,579 +0.2% Total Liabilities and Shareholders

% 19.9% Total liabilities 4,079 42.4% 3,679 40.7% 10.9% Equity attrtibutable to owners of the Company 4,526 47.0% 4,589 50.8% -1.4% Non-controlling interests 1,027 10.7% 765 8.5% 34.2% Total shareholders

27,423.6 mm, which increased by THB 5,461.3 mm from THB 21,962.3 mm as of 31 December 2016, mainly from increase in non-controlling interest in WHAUP after its IPO. Cash flow analysis Q3 2016 Q3 2017 THB mm

before tax was Baht 94.15 million. Loss attributable to non-controlling interests and owners of the Company was Baht 1.98 million and Baht 92.17 million respectively. Compared with the consolidated

) (5,302) 25% Income tax (594) (1,221) (1,512) 155% 24% (5,175) (5,843) 13% Non-controlling interest (6) 0.4 (1.4) -77% -472% (23) (1) -97% Net profit for the period 6,468 7,469 7,701 19% 3.1% 30,667 30,077