6M2019 6M2019 YoY Total Revenue 45,558 45,535 48,326 6% 6% 89,783 93,861 5% Accounting EBITDA 3,335 1,959 2,189 -34% 12% 6,358 4,147 -35% Refinery and Trading Business Group 1/ 1,929 517 650 -66% 26% 3,208

restaurant, which are being operated by the Seller or its agent (the “Self-operate Restaurants”); 52 branches of the restaurant under franchise (the “Franchisees’ Restaurants”). Revenue Estimates of the 1st

Analysis For the Three-month and Six-month Periods Ended 30 June, 2020 Page 7 2.1 Analysis of Revenues Unit : Million baht 2020 2019 2020 2019 Revenue from sales and rendering of services (excluding fuel

1,705.4 1,735.6 30.2 1.8% 5,315.9 6,502.1 1,186.2 22.3% Revenue from finance lease under power purchase agreement 102.3 95.3 109.4 107.9 (1.5) (1.4%) 411.0 414.9 3.9 0.9% Cost of sales and services (1,149.4

4,669.2 (2.0%) Revenue from finance lease under power purchase agreement 109.4 104.5 105.2 0.7% (3.8%) 307.0 312.1 1.7% Cost of sales and services (1,350.7) (1,191.7) (1,168.7) (1.9%) (13.5%) (3,674.1

Parent - Restated 6,038.55 Management Discussion and Analysis For the Year Ended December 31, 2018 Page 7 2. Operation Performance According to Consolidated Financial Statement Unit : Million Baht Revenue

with revenue contributions from these 3 SPP power plants. Commercial operation of 7 Solar WVO-Coop Total 7 solar of WVO and Agricultural Cooperatives projects have achieved COD in December 2018 with a

pricing policy 2019 2018 2019 2018 Revenue from advertising production 2,515 - - - Contract rate Revenue from system installation services 6,429 - - - Contract rate Cost of services - 2,766 - - Contract

8 บริษัท จี สตีล จํากัด (มหาชน) G Steel Public Company Limited Management Discussion and Analysis Quarter 3 Ending 30 September 2019 1. Highlights The Consolidated Revenue for the Quarter stood at

22.31 n 4 n r 5 9 6 1 The main Revenue f For the nin increasing year. The i Co., Ltd. ( 2019) of i million or project in T For the thi main reaso same perio 145.41% fr Cost of sal For the nin reason was