% 8,487 2.3% Figures from P&L are annualized YTD. Defer tax asset 4,120 1.2% 4,136 1.1% Debt Repayment Schedule License payment schedule Others 5,312 1.5% 5,264 1.4% Bt mn Debenture Loan 1800MHz 900MHz
32% Debt Service Coverage Ratio (times) 2.7 3.7 4.8 Right of use 58,723 17% 54,691 15% Return on Equity 42% 36% 36% Intangible asset 7,123 2.0% 9,315 2.5% Figures from P&L are annualized YTD. Defer tax
(times) 2.2 4.8 4.2 Right of use 58,723 17% 52,516 15% Return on Equity 37% 36% 35% Intangible asset 7,123 2.0% 9,435 2.6% Figures from P&L are annualized YTD. Defer tax asset 4,120 1.2% 4,033 1.1% Debt
on Equity 36% 34% 32% Intangible asset 10,864 3.0% 11,588 3.3% Figures from P&L are annualized YTD. Defer tax asset 4,236 1.2% 4,246 1.2% Debt Repayment Schedule License payment schedule Others 5,363
50,574 14% 47,045 13% Intangible asset 10,864 3.0% 14,532 4.2% Defer tax asset 4,236 1.2% 4,094 1.2% Others 5,363 1.5% 5,559 1.6% Total Assets 356,222 100.0% 349,517 100% Trade payable 26,745 7.5% 28,859
3% 15,940 4.6% Defer tax asset 4,236 1.2% 4,124 1.2% Others 5,363 1.5% 5,880 1.7% Total Assets 356,222 100.0% 345,369 100% Trade payable 26,745 7.5% 29,677 8.6% ST loan & CP of LT loans 14,132 4
% Spectrum license 131,775 37% 122,792 36% Network and PPE 117,844 33% 113,989 33% Right of use 50,574 14% 44,759 13% Intangible asset 10,864 3% 15,940 4.6% Defer tax asset 4,236 1.2% 4,124 1.2% Others 5,363
license 119,765 36 % 116,804 35 % Network and PPE 113,252 34 % 107,854 33 % Right of use 42,861 13 % 41,327 13 % Intangible asset 16,827 5.0 % 16,910 5.1 % Defer tax asset 4,597 1.4 % 4,674 1.4 % Others
% 107,896 33% Right of use 42,861 13% 39,025 12% Intangible asset 16,827 5.0% 17,761 5.4% Defer tax asset 4,597 1.4% 4,572 1.4% Others 5,404 1.6% 5,386 1.6% Total Assets 337,044 100% 326,646 100% Trade