Tangible Assets (NTA) = (Sum of percentage of shares to be acquired x Net value of the asset of the Seller) x 100 / Net asset value of the Buyer 2. Net Profit after deductions by the ordinary business

Bases Calculation Formula 1. Net Tangible Assets (NTA) = (Sum of percentage of shares to be acquired x Net value of the asset of the Seller) x 100 / Net asset value of the Buyer 2. Net Profit after

Company x The acquired proportion x 100 NTA of the Company = (380.20 x 84.50%) = 321.27 x 100 2,205.28 = 14.57% 3.2.2 Net Profit from Core business after tax Transaction size = Net profit from the acquiring

535.40 Total Equity 1,750.26 646.55 Net Profit (Loss)* 337.32 91.88 Non-controlling Interests - 18.90 Net Tangible Assets** 1,749.98 599.75 *Net Profit (Loss) for the past 12 months (Trailing 12 months

million) Total Liabilities 597.87 535.40 Total Equity 1,750.26 646.55 Net Profit (Loss)* 337.32 91.88 Non-controlling Interests - 18.90 Net Tangible Assets** 1,749.98 599.75 *Net Profit (Loss) for the past

Equity 1,750.26 646.55 Net Profit (Loss)* 337.32 91.88 Non-controlling Interests - 18.90 Net Tangible Assets** 1,749.98 599.75 *Net Profit (Loss) for the past 12 months (Trailing 12 months) **Net Tangible

the profit and loss statement of the latest financial year. If the operating results of each product line have already been disclosed in full in the note to the financial statements in accordance with

as of 31 December 2017, the details of the calculation are as follows: The transaction size calculation Criteria Calculation Transaction size Net tangible asset Cannot be calculated Profit Cannot be

-o-y) รายไดค้่าบรกิาร 966.2 930.8 35.4 3.8% รายไดอ้ืน่ 11.4 18.8 (7.4) (39.4%) รายไดร้วม 977.6 949.6 28.0 2.9% ตน้ทุนการให้บรกิาร 378.2 364.4 13.8 3.8% Gross Profit 588.0 566.4 21.6 3.8% Gross Profit

Operational Results In the second quarter of the year 2017, the Company had the net profit attributable to equity holders of the Company in the amount of Baht 723 Million representing an increase from the same