Deficit from business combination under common control (22.9) (22.9) - - Total equity 11,386.6 10,793.0 593.6 5.5 Statement of Financial Position Change Analysis of Financial Position 10 Assets Total assets

Equipment Other current assets Short-term Investment Other non-current assets 7% 31% 6% 4% 52% 116 110 24 37 957 990 1,097 1,137 18 1930 Sep 1931 Dec 18 11% 2% 87% Equity Non-current Liabilities Current

Total liabilities 7,743.2 8,315.1 (571.9) (6.9) Issued and paid-up share capital 4,579.0 4,579.0 - - Retained earnings - unappropriated 1,585.5 1,015.5 570.0 56.1 Deficit (22.9) (22.9) - - Total equity

-current assets 7% 34% 5% 4% 50% 116 125 24 37 957 1,038 1,097 1,200 18 1931 Dec 1931 Dec 18 11% 2% 87% Equity Non-current Liabilities Current Liabilities10% 3% 87% +9% (THB million) +9% Total Equity As of

1,015.5 816.4 80.4 Deficit from business combination under common control (22.9) (22.9) - - Total equity 10,793.0 5,571.6 5,221.4 93.7 31 December Statement of Financial Position Change 3. Analysis of

financial statements, use total assets from consolidated financial statements (data should be extracted from the latest financial statements) 17.93 Calculation based on value of equity shares issued for the

0 10,000 20,000 30,000 40,000 50,000 60,000 70,000 80,000 90,000 Total Assets Total Liabilities Total Shareholder Equity 2018 Q2 2019 Unit: THB mm 7. Increase in investment properties (net) of THB

Investment Other non-current assets 6% 29% 5% 5% 55% 116 128 24 27 957 925 1,097 1,080 18 1930 Jun 1931 Dec 18 11% 2% 87% Equity Non-current Liabilities Current Liabilities12% 2% 86% -2% (THB million) -2

3,393 million as of 31 December - Translation - Page 6 of 7 2017, or equivalent to the interest-bearing debts to shareholders’ equity ratio of 0.71 time, up from 0.48 time, respectively and could be

’ equity ratio of 0.71 time, up from 0.48 time, respectively and could be elaborated as detailed below: However, the Group issued bond in June and July 2018 altogether amounted to THB 2,790 million, whereby