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

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

million baht. The net loss per share is calculated at 0.08 baht per share. The financial statement of the exclusive business shows the net loss of 49.63 million baht. The net loss per share is calculated at

, โครงการ Notting Hill The Exclusive Charoenkrung, โครงการ Pause Sukhumvit103, โครงการ KnightsBridge The Ocean Sriracha, โครงการ Kensington Phahol-Kaset, โครงการ Kensington Laemchabung Sriracha1, โครงการ

assets which comprised by contract rights, inventories and fixed assets from UFAS (Thailand) Limited amount of 28.5 million Baht (exclusive of VAT). The objectives of acquisition are decreasing in