P#$ 2: &' ! FIBV + %')'#+"#$./+!#[/+(#$P % #$ :International Federation of Stock Exchanges' (FIBV) annual report, 2005 )+!C!C#S#$O*&%./+O.'* + % (#O #LO! (operating profit) .'O#[ (net income
5,192 Group Gross Profit (Loss) (178) (75) Group Net Profit (Loss) (247) (223) HRC Sales (k tons) 316 260 HRC Production Volume (k tons) 290 306 HRC Average Selling Price (Bht/Ton) 14,922 19,938 Unit
NTA Company Cannot be calculated because it is the acquisition of real estate assets. 2. Net profit criteria Net profit from operations of assets to be acquired Company net profit Cannot be calculated
tangible asset of the Company from the consolidated financial statement = (THB 591,338,795.54 x 50.0 percent) x 100 / THB 1,574,050,588 = 18.78 percent 2. Net profit = Net profit from the operating result of
591,338,795.54 x 50.0 percent) x 100 / THB 1,574,050,588 = 18.78 percent 2. Net profit = Net profit from the operating result of Hello LED x the acquired portion x 100 / net profit from the consolidated financial
Experience 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
Calculation Size of Transaction (Percent ) 1. Net tangible asset basis (NTA) (0.375x2,413,694.08/890,370,716) x 100 1/ 0.10 2. Net profit basis -None- -None- 3. Consideration paid basis (324,999,779.28
9,819.12 7,676.37 EBITDA 1,418.27 332.13 1,854.02 -4,027.64 3,491.67 Depre. & Amor. 274.10 505.61 913.79 1,697.59 730.85 EBIT 1,144.17 -173.48 940.23 -5,725.23 2,760.81 Net Profit : Owners Of The Parent
organization (41.40) (101.17) - - Costs of Sales (1.35) (3.30) - - Total Cost (42.75) (104.47) - - Gross Profit (Loss) (1.83) (4.47) 0.61 100.00 Other income 14.13 34.53 13.13 2,152.46 Profit (Loss) prior to