NTA in the acquisition proportion x 100 NTA of BKD N/A Cannot calculate because HECH was established on January 18, 2018 and has no financial statement 2. Net Profit % x Net profit in the acquisition x

tangible assets method Transaction Size = Net tangible asset of TSE x % of disposal in shares Net tangible asset of the Company = 4,069.67 MB x 10.01% (281.60) MB = N.A. 2) Net profit method Transaction Size

) 12.46 117.19 Income tax (expense) revenue 0.66 0.26 0.40 150.84 1.31 0.38 0.93 248.16 Profit (Loss) for the year (15.50) (2.74) 8.76 320.08 (21.79) (10.26) 11.53 112.39 Other comprehensive (expense) for

sale 26.51 13.31 - Other Revenue 0.70 0.00 0.01 Total revenue 27.21 13.32 0.01 Cost of sales 20.41 8.00 - operating expenses 14.27 6.77 0.24 Total Expenses 34.68 14.77 0.24 Operating Profit(loss) (7.47

principal revenue of NYKT and the Company ** Net profit (loss) for the trailing 12 months *** NTA calculated by using total assets deducted by intangible assets, total debts and minority shareholders

) Balance Sheet Assets 135.58 95.03 Liabilities 96.05 85.84 Shareholders’ Equity 39.53 9.19 Income Statement Revenue from Sale 8.38 31.78 Gross Income 3.74 (1.13) Profit (Loss) Before Financial Expense and

food and beverages 4. Revenue from sponsorship and other barter systems Hero Experience will have profit approximately Baht 2,616,000,000 or Baht 974.5877 per share. The Company will acquire and

1/ 0.09 2. Net profit basis -None- -None- 3. Consideration paid basis (280,000,000/ 996,219,806) x 100 2/ 28.10 4. Issuance of securities basis -None- -None- The highest transaction size 28.10 Remark

toys and souvenir 3. Revenue from food and beverages 4. Revenue from sponsorship and other barter systems Hero Experience will have profit approximately Baht 2,616,000,000 or Baht 974.5877 per share. The

500 items of goods and services. 4.7 Revenue Tax Payment Service provides convenience and offer available various channels to customers and the general public in tax payment via any channels such as the