30,000 40,000 50,000 60,000 70,000 80,000 Total Assets Total Liabilities Total Shareholder Equity 2017 Q12018 Unit : THB mm The changes in Consolidated Balance Sheet as of 31 March 2018 are summarized as

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

according to the proportion of income according to the specified plan In addition, the company has measured fair value of PPA (Perchase Price Allocation) of WICE Logistics (Hong Kong) with intangible assets

% Asset from reinsurance 0 0.0% 120.8 1.4% 120.8 100.0% Current portion of loans receivable from purchase 498.7 9.5% 470.8 5.6% -27.9 -5.6% Other Current Assets 159.2 3.0% 1,024.4 12.2% 865.2 543.5% Current

) As of 31 December 2018 (Audited) Change Increase (Decrease) THB million % THB million % THB million % Total assets 400.73 100.00 445.12 100.00 (44.39) (9.97) Total liabilities 110.69 27.62 148.13 33.28

adjustments of investment properties -3.5 0.0% 6.1 0.1% 9.6 -274.3% Reversal (loss) from impairment of assets -13.3 -0.1% 9.9 0.1% 23.2 -174.4% Profit before Expenses 3,201.4 25.5% 3,789.7 33.4% 588.3 18.4

% respectively. 2. Financial position Table 4: Overall Financial position As of Dec 31, 2018 % As of Dec 31, 2019 % Change YoY % YoY Assets Cash 111.34 9.1% 159.47 11.6% 48.13 43.2% Current investments 100.00 8.2

, compared to the same period of the previous year had amount of Baht 7 million, increased by amount of Baht 14 million. 3. Other incomes from gain arising from change in fair value of biological assets which

promotion area which will not exceed 30% of rental. Total transaction value The transaction value is equal to 0.92% of net tangible assets calculated from the Company’s consolidated financial statement as of

and allowance, the warehouse rental expenses, and the customer relationship expenses. Finally, the depreciation and amortization of the assets that the company had received from the merger companies