38,459 million in net profit, increasing Baht 4,121 million or 12.00 percent compared to the year before. The increase was mainly due to a decrease of Baht 9,278 million or 22.19 percent in allowance for

of Symbior x % Assets Acquired Net tangible assets of the Company = 558.41Baht Million * 100% 4,486.77 Baht Million = 12.45% 4.2 Comparison of Net Profit Size of Transaction = Net profit of Symbior x

Methodology 1. Net Tangible Asset (“NTA”) = Book Value of NTA of MK in proportion of the acquired assets1/ NTA of the Company according to the consolidated financial statements2 = 8.37% x Baht 6,464.63 million

million (THB 8.4 billion), -7% YoY, Core EBITDA margin 10%  Core Net profit after tax of $128 million (THB 4.0 billion), -27% YoY  Core Earnings Per Share of THB 0.67, -32% YoY  Operating Cash Flow of

of $304 million (THB 9.6 billion), -7% YoY, Core EBITDA margin 10%  Core Net profit after tax of $128 million (THB 4.0 billion), -27% YoY  Core Earnings Per Share of THB 0.67, -32% YoY  Operating

registered fund 160 Million Baht; subdivided into 1,600,000 shares Par Value 100 Baht Payment fee 0 Baht Shareholder Structure : Company Limited will be hold a wholly-owned shares of registered Wattanapat

the leasehold rights from Estate Company Limited (“ESTATE”), the owner of the land, in the amount of THB 120 million. ESTATE is a wholly-owned subsidiary of Property Perfect Public Company Limited (“PF

, area 5,320 square wah Legal rights Absolute ownership Enclosure Page 6 Liability Mortgage as collateral for an outstanding Baht 190.00 million long-term loan with a financial institution for both land

total initial investment that the Planet will invest in the project is Baht 1,456.31 million. The transaction mentioned above is considered as an acquisition of assets under the Notification of the

agreements; (3) Trademark/Service Mark under the name “Kitchen Plus”. Acquisition Price : Eighty Million Baht (THB 80,000,000) Key Conditions Precedent : The Assets Sale and Purchase Agreement requires the