CSL (1) Acquisition proportion NTA of the Company (2) = 1.62% 2. Comparison of net profit CSL’s net profit(3) Acquisition proportion The Company’s net profit (4) = 1.06% 3. Comparison of total value of
associates 89.50 650.91 13.00 22.01 Profit (Loss) before tax (419.93) (3,054.04) (208.97) (353.89) Tax - - - - Net Profit (loss) for the period (419.93) (3,054.04) (208.97) (353.89) Profit (Loss) attributable
is in negative number N/A 2. Net Profit = % of shares acquired x Net profit of target company x 100 Net profit of the Company * Not applicable since NEXT reported a net loss for the year 2018 N/A 3
applicable since the NTA of NEXT is in negative number N/A 2. Net Profit = % of shares acquired x Net profit of target company x 100 Net profit of the Company * Not applicable since NEXT reported a net loss
revenues 0.18 0.14 0.20 Total expenses (139.87) (174.68) (86.63) Net profit (loss) (139.69) (174.54) (86.43) (Translation) 7 5. Total Value of the Transaction and Payment Method 5.1. Total Value of the
the Company 103.44% = Baht 3,411.99 million x 40% x 100 Baht 1,319.42 million 2. Net profit method Net profit of the acquired company x 100 Net profit of the Company N/A1 3. Consideration method Total
tangible asset of the Company 103.44% = Baht 3,411.99 million x 40% x 100 Baht 1,319.42 million 2. Net profit method Net profit of the acquired company x 100 Net profit of the Company N/A1 3. Consideration
tangible asset of the acquired company x 100 Net tangible asset of the Company 103.44% = Baht 3,411.99 million x 40% x 100 Baht 1,319.42 million 2. Net profit method Net profit of the acquired company x 100
Statement for the Period 2015 2016 2017 Total revenues 0.18 0.14 0.20 Total expenses (139.87) (174.68) (86.63) Net profit (loss) (139.69) (174.54) (86.43) 5. Total Value of the Transaction and Payment Method
Period 2015 2016 2017 Total revenues 0.18 0.14 0.20 Total expenses (139.87) (174.68) (86.63) Net profit (loss) (139.69) (174.54) (86.43) (Translation) 7 5. Total Value of the Transaction and Payment Method