at Baht 493.37 million and Baht 148.01 million based on a 30 percent share acquisition calculated based on the Discounted Cash Flow approach using a period of 22 years (2018-2039) with a discount rate
the Discounted Cash Flow approach using a period of 22 years (2018-2039) with a discount rate calculated from the weighted average cost of capital of 9.72- 11.28 percent per annum. In the acquisition of
percent share acquisition calculated based on the Discounted Cash Flow approach using a period of 22 years (2018-2039) with a discount rate calculated from the weighted average cost of capital of 9.72
share capital-ordinary shares 5.63 5.63 5.63 Premium (Discount) on share capital 14.38 14.38 14.38 Retained earnings (Loss) Legal reserve 0.56 0.56 0.00 Unappropriated retained earning 52.69 56.46 51.27
involves the disposal of real property, which are convenient and of interests to general buyers and investors, and as such, the Board of Directors has not determined the Fair Price with any discount, the
price will be settled by cash. 5. Basis of Valuation Value of assets purchased is determined based on dividend discount model, by taking into consideration comparable Indonesian bank M&A transaction
Total shareholders’ equity 22,342.4 30,004.5 (7,662.1) Remark (1) Comprised of discount on changes in shareholding in subsidiaries and non-controlling interests of the subsidiaries As of 31 March 2020
subscriber growth of 10-12%YoY. However, competition was intense throughout the year as operators continued to offer discount and low-price plan causing ARPU to drop to Bt476 from Bt533 in 4Q19. 3 FY20 MD&A
operators continued to offer steep discount and low-price plans, resulting ARPU to fall 6.8% YoY to Bt444 from Bt476 in 4Q20. Mobile Business 4Q20 3Q21 4Q21 %YoY %QoQ Subscribers Postpaid 10,192,400
relating to the amount of offering for sale, offering price of convertible bonds, and conversion price which shall specify the exact price or the highest exact discount; (c) market price used in comparison