Amortization (125) (3) (143) (3) 18 (13) (124) (3) (1) 1 EBIT 161 4 244 5 (83) (34) 165 4 (4) (2) Net Financial Costs (5) (0) (8) (0) 3 (38) (5) (0) - - FX Gain/Loss(1) (1) (0) (8) (0) 7 (88) (10) (0) 9 (90
revenue 1,799 1,621 178 11.0% 6,117 5,565 552 9.9% EBITDA 472 307 165 53.7% 1,374 999 375 37.5% EBIT 357 188 169 89.9% 912 501 411 82.0% Net profit (loss) attributable to parent 269 119 150 126.1% 320 290
profit 27.70 55.84 53.53 Operating expenses 13.98 27.19 44.21 EBIT 13.72 28.64 9.32 Other revenue 0.68 1.30 0.28 Finance cost 0.00 0.96 1.38 Income tax expense 2.98 8.04 2.66 Net profit(loss) 11.42 20.94
) Depreciation and Amortization (131) (4) (133) (3) 2 (2) (111) (4) (20) 18 EBIT (43) (1) 4 0 (47) (1,175) 30 1 (73) (243) Net Financial Costs (4) (0) (8) (0) 4 (50) (4) (0) 0 n.a. FX Gain/Loss(1) (2) (0) 44 1 (46
) EBITDA 289 8 211 4 78 37 137 3 152 111 คา่เสื1อมราคาและตดัจําหน่ายทางบญัชี (124) (3) (143) (3) 19 (13) (133) (3) 9 (7) EBIT 165 4 68 1 97 143 4 0 161 4,025 คา่ใช้จ่ายทางการเงินสุทธิ (5) (0) (12) (0) 7 (58
EBIT 19.60 18.07 13.83 Total Other revenue 0.07 0.45 0.02 Finance cost 4.55 1.54 0.85 Income tax 3.60 3.58 3.09 Net profit(loss) 11.52 13.41 9.91 8 4.3.3 Key Summary of WG’s Financial Statements Unit
) (73) (2) (20) 27 (107) (3) 14 (13) Other Income 9 0 18 0 (9) (50) 14 0 (5) (36) EBITDA 44 1 289 8 (245) (85) 88 3 (44) (50) Depreciation and Amortization (139) (4) (124) (3) (15) 12 (131) (4) (8) 6 EBIT
1,621 1,120 501 44.7% 4,316 3,943 373 9.5% EBITDA 531 84 447 532.1% 902 693 209 30.2% EBIT 415 -37 452 1221.6% 555 313 242 77.3% Net profit (loss) attributable to parent 73 -60 133 221.7% 51 170 -119
300 642 214.0% Total revenue 1,621 1,120 501 44.7% 4,316 3,943 373 9.5% EBITDA 531 84 447 532.1% 902 693 209 30.2% EBIT 415 -37 452 1221.6% 555 313 242 77.3% Net profit (loss) attributable to parent 73
2.0% SG&A 1,538 1,322 16.3% 1,446 6.3% คา่ใชจ่้ายในการขายและจัดจ าหน่าย 1,050 884 18.8% 1,002 4.7% คา่ใชจ่้ายในการบรหิาร 488 438 11.2% 444 9.7% EBIT 1,110 1,098 1.1% 1,004 10.6% EBITDA 1,393 1,339 4.0