0% 35,345 1% 35,761 1% Reserve on acquisition of warrants (91,013) -1% (91,013) -1% (91,013) -2% (91,013) -2% Other components of equity (4,251) 0% (4,232) 0% 167,161 4% 167,161 4% Retained earnings

' equity 18,934.9 19,836.7 (901.8) Retained earnings 296.3 32.6 263.7 Others(1) (154.6) (143.9) (10.7) Total shareholders’ equity 30,004.5 30,778.1 (773.6) Remark (1) Comprised of discount on changes in

46,856 Total increase (decrease) to liabilities 46,856 Shareholders’ Equity Unappropriated retained earnings (8,686) Non-controlling interest (3) Total increase (decrease) to equity (8,690) Impact to

Company’s Annual General Meeting of Shareholders for Year 2018 for approval in respect of the allocation of profit from unappropriated retained earnings for dividend payment for the second-half-year

of December 31, 2016 to Baht 25,744 million as of December 31, 2017 primarily due to an increase in paid up equity arising from net proceed from IPO and retained earnings during the period. • As a

liabilities 373.69 311.45 365.33 Total liabilities 499.87 441.74 612.87 Shareholders’ equity Issued and paid-up capital 180.00 180.00 180.00 Retained earnings - Unappropriated 8.60 46.82 58.34 Other items

increase in retained earnings in amount of THB 145.92 million. The consolidated book value as at March 31, 2018 was THB 9.75 per share, slightly increased from THB 9.63 per share as at December 31, 2017

equity of THB 2 9 ,6 7 9 . 9 mm, which increased by THB 1 ,1 4 6 . 5 mm from THB 2 8 ,5 3 3 . 4 mm as of 31 December 2017, mainly from increase of the Company’s retained earnings Cash flow analysis Q1 2017

2,778 +10% Authorized share capital 140 140 - Issued and fully paid-up share capital 140 140 - Share premium 6 6 -0.0% Retained earnings 1,276 1,270 +0.5% Other components of equity 196 196 -0% Deduct

equity 383.00 383.00 Registered capital Issued and Paid up capital 383.00 16.24% 383.00 16.22% Premium on stock 519.67 22.03% 519.67 22.00% Retained earnings Legal reserve 74.70 3.17% 74.10 3.14% Un