(432.06) (14.96) Total shareholders' equity (1,983.26) (1,912.52) (70.74) 3.70 Book value - baht per share (0.64) (0.61) (0.03) 8.20 Note: Value of registered and paid-up shares at 1 baht per share

Asset of the company Consideration = 282/337.74 = 83.5% 4. Share Value = Not used because the acquired asset is real estate Remarks: NTA = Net Tangible Asset is calculated from total asset subtract

exceeding 60,000,000 shares with a par value of Baht 1.00 per share to the Company’s existing shareholders in proportion to their respective shareholdings (Rights Offering) at the allocation ratio of 6.0034

issued ordinary shares in an amount of not exceeding 60,000,000 shares with a par value of Baht 1.00 per share to the Company’s existing shareholders in proportion to their respective shareholdings (Rights

price of 8.355 baht per share is the totaling amount 8,355,000 baht Book Value (31/12/19) : 8,354,814 baht Seller (No.2) : (2) Mr. Preecha Leelasithorn Relationship between Purchaser and Seller (2

. Value of shares issued by listed companies for payment of assets. Number of underlying ordinary share Total number of issued and paid-up shares of the Company 90,000,000* x 100 986,210,468 9.13 The

new ordinary shares with a par value of Baht 100.00 per share, at a price of Baht 649.88 per share, totaling Baht 150.00 million. It will be implemented simultaneously with the acquisition of HECH's

100 Par Value USD 1 per share Shareholding Structure SSG III directly holds 1004 percent Directors 1. Vishwanand Nursimloo 2. Frank Bernard Balderamos 3. Jeffrey Ishmael Andre Goddard (2) ACO I Company

issued ordinary shares of the Company, at the par value of THB 6.90 per share, to ACO I as repayment of the Net Trade Debt of USD 32,934,250, or equivalent to THB 1,136,535,345.40, under the debt to equity

0.62 8) Debt Service Coverage Ratio (Times) 7.63 1.67 9) Book Value per Share (Baht) 41.23 40.47 * Not included the change in lease receivable (Million Baht) 2,672.48 2,919.97 ** Restated *** Data for 12