and Ft 668.2 770.9 816.7 5.9% 22.2% 1,926.6 2,314.6 20.1% FiT Premium 35.8 14.7 20.7 40.8% (42.2%) 116.9 68.6 (41.3%) Sales of electricity to Industrial Users (IU) 4.9 6.0 6.2 3.3% 26.5% 14.3 19.1 33.6

Ft 821.3 851.2 793.1 (6.8%) (3.4%) 1,628.0 1,644.3 1.0% FiT Premium 19.1 14.6 13.9 (4.8%) (27.2%) 38.7 28.5 (26.4%) Sales of electricity to Industrial Users (IU) 6.8 9.3 7.4 (20.4%) 8.8% 13.6 16.7 22.8

THB Mn THB Mn THB Mn % THB Mn THB Mn THB Mn % Sales of electricity - FiT, Base tariff and Ft 851.2 793.1 895.9 903.2 7.3 0.8% 3,250.9 3,443.4 192.5 5.9% FiT Premium 14.6 13.9 12.9 9.4 (3.5) (27.1%) 68.9

% # Position risk 1.2 !4!$$ (a!3+,R&.$ option ) 1.2.1 FX/Gold-linked (" 2) option premium +, 0#3 +, long !$%% position risk (#' 3 : " 4 Fixed-haircut approach ( .# !.+,""'+3 S J0") 3(.%/+% ( #' 5

, the Company believes it is rationale to conclude the exchange ratio shall be derived from the current book value as at March 31, 2017 with a premium of 27.6% or equivalent to additional of 1.19 shares

intermediary shall consider received information as prescribed in Clause 31 in order to provide corresponding services including appropriate information and caution to each type of the client . In case the

THB Mn % Sales of electricity - FiT, base tariff and Ft 727.0 770.9 816.7 831.7 15.0 1.8% 2,666.7 3,146.3 479.6 18.0% FiT Premium 33.2 14.7 20.7 22.1 1.4 6.8% 152.6 90.7 (61.9) (40.6%) Sales of

Mn THB Mn % THB Mn THB Mn THB Mn % Sales of electricity - FiT, base tariff and Ft 806.7 821.3 774.5 848.4 73.9 9.5% 3,146.3 3,250.9 104.6 3.3% FiT Premium 19.6 19.1 15.0 15.2 0.2 1.3% 90.7 68.9 (21.8

- - Issued and paid-up 140.00 100.00 40.00 40.00 Share premium 246.11 - 246.11 n.a. Retained earning Appropriated - legal reserve 5.09 5.09 - - Unappropriated 57.46 44.31 13.15 29.68 Equity attributable to

988.16 (98.80) (10.00) Equity Share Capital - Authorized 140.00 140.00 - - Issued and paid-up 140.00 100.00 40.00 40.00 Share premium 246.11 - 246.11 n.a. Retained earning Appropriated - legal reserve 5.09