Consideration Transaction size = Total investment cost x 100% Total assets of the Company = (22.66 X 100) 455.64 = 4.97% http://www.eurekadesign.co.th/ Eureka Design Public Company Limited 19 Moo 11 Tambon

2019 2Q 2019 QoQ (%) YoY (%) Operating revenue 264 689 690 0.1% 161.5% Cost of sales 103 457 429 -6.2% 317.1% Gross profit 161 232 261 12.6% 62.2% Selling, general & administrative expenses 98 152 185

administrative expenses2 (974.0) (770.2) 26.5% (700.0) 39.2% EBITDA 508.5 176.2 188.6% 131.6 286.4% Finance cost (200.8) (218.9) -8.3% (193.6) 3.7% Share of profit/loss from JVs/associates (equity income) 284.1

loss of THB 254mn, mainly from higher finance cost, due to (i) the full quarter consolidation of the acquired hotel business in Europe in which the foreign exchange (FX) loss from loans revaluation and

2018 Increase/(Decrease) 9M 2017 9M 2018 Increase/(Decrease) THB mm THB mm THB mm % THB mm THB mm THB mm % Total Revenue/1 2,149.5 1,756.9 (392.6) (18.3%) 6,922.3 7,227.4 305.1 4.4% Total Cost 691.7

problem as improve from the government measure, such as ameliorate cost of living. In particular, the adjustment to the minimum wage in past. As a result, the 3rd quarter of 2018, the Group's revenue from

Thailand W www.wiik-hoeglund.com Million Baht 2017 (Audited) 2018 (Management statement)  Sales 7.58 14.24  Other income 0.00 2.64 Total income 7.58 16.88 Expenses  Cost of sales 6.68 12.32  Selling

transaction cost มีวัตถุประสงค์เพื่อลดแรงจูงใจในการขายคืนหน่วยฯ และท่าให้เกิด ความเป็นธรรมกับผู้ถือหน่วยทุกราย โดยจะเป็นการเก็บค่าธรรมเนียมจ่านวนหน่ึงจากผู้ขายคืนหน่วยฯ เพื่อรองรับ ค่าใช้จ่ายที่เกิดจากการขาย

Adjusted EBITDA is calculated from EBT plus Finance cost, Depreciation and Amortization, Interest income from Loan to JVs and deduct Interest income, unrealized loss from exchange rates and non-recurring

company transaction and disposal of sublease 2 Adjusted EBITDA is calculated from EBT plus Finance cost, Depreciation and Amortization, Interest income from Loan to JVs and deduct Interest income