Transaction Comparables are as follows: Peer Companies on the Stock Exchange : Food Industry/Food & Beverage Gross Net Profit Estimate : THB 5.33 Million in 2018 5.2 Payment Method The Buyer and the Seller
consideration is in accordance with the bid price that the Company offer to the Treasury Department, comparing with the price announced by the Treasury Department. 7. The profit expected to be generated to the
Company. In this regard, the Company has entered into a negotiation with Mr. Chanet Phenjati (“Mr. Chanet”), the Managing Director, director, major shareholder and creditor of the Company, and Mr. Chanet
208,077.7 713.9 Operating expenses 6,802.3 23.3 12,257.5 42.1 15,095.5 51.8 Depreciation and Amortization 35,526.0 121.9 38,421.0 131.8 38,426.6 131.8 Financial Cost - - 7.3 0.0 156.4 0.5 Net Profit 117,967.8
604.68 29.78 Net profit 104.39 5.47 Remark: * Audited Financial Statements ended as at December 31,2017 which is audited by At-Ze’s auditor. ** Based on Share Sale and Purchase Agreement , the At-Ze’s ex
sale and purchase date* - 30.00 Net tangible assets (NTA)-adjusted 604.68 29.78 Net profit 104.39 5.47 Remark: * Audited Financial Statements ended as at December 31,2017 which is audited by At-Ze’s
the company) , financial expenses of Baht 4.76 million (mostly interest paid on loans from financial institutions) and tax expense of Baht 34.39 million. 3. Net profit attributable to parent companies
statements for the year ended February 28, 2018 which were audited by Deloitte Touche Tohmatsu Jaiyos Audit Company Limited. The Company has net profit attributed to owners of the parent of 2,966 million baht
of Year 2017 and 2018, the net profits were in amounts of Baht 12.83 million and Baht 25.63 million, respectively. Accounted for 99.80%. The proportion of net profit incurred compared to the total