the Company 103.44% = Baht 3,411.99 million x 40% x 100 Baht 1,319.42 million 2. Net profit method Net profit of the acquired company x 100 Net profit of the Company N/A1 3. Consideration method Total

tangible asset of the Company 103.44% = Baht 3,411.99 million x 40% x 100 Baht 1,319.42 million 2. Net profit method Net profit of the acquired company x 100 Net profit of the Company N/A1 3. Consideration

Statement for the Period 2015 2016 2017 Total revenues 0.18 0.14 0.20 Total expenses (139.87) (174.68) (86.63) Net profit (loss) (139.69) (174.54) (86.43) 5. Total Value of the Transaction and Payment Method

Period 2015 2016 2017 Total revenues 0.18 0.14 0.20 Total expenses (139.87) (174.68) (86.63) Net profit (loss) (139.69) (174.54) (86.43) (Translation) 7 5. Total Value of the Transaction and Payment Method

การดาํเนินงาน (Normalized Share of Profit from Investments in Power Associates) เพิม่ขึน้ 55.9% เป็น 244.5 ลา้นบาท โดยการเพิม่ขึน้ของกําไรจากบรษิทัร่วมในธุรกจิ ไฟฟ้าจากการดําเนินงาน (Normalized Share

638 638 592 592 543 543 Total expense/1 16,520 18,355 15,377 17,329 15,924 21,235 Net profit /2 2,540 2,700 2,836 3,175 2,648 3,359 Earnings per share (THB)/3 1.70 1.80 1.89 2.12 1.77 2.24 Dividend per

acquired/ NTA of the Company N/A N/A N/A N/A N/A Not applicable because this is the disposition of assets. 2. Net Operating Profits % of Net Profit attributable to Proportionate Assets/ Net Profit of the

the Company N/A N/A N/A N/A N/A Not applicable because this is the disposition of assets. 2. Net Operating Profits % of Net Profit attributable to Proportionate Assets/ Net Profit of the Company* N/A N

at the total of Baht 280,000,000 as follows: Criteria Calculation Size of Transaction (Percent ) 1. Net tangible asset basis (NTA) (0.325x2,413,694.08/890,370,716) x 100 1/ 0.09 2. Net profit basis

1/ 0.09 2. Net profit basis -None- -None- 3. Consideration paid basis (280,000,000/ 996,219,806) x 100 2/ 28.10 4. Issuance of securities basis -None- -None- The highest transaction size 28.10 Remark