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

) 7.73 6.96 9) Book Value per Share (THB) 40.69 41.84 * Not included the change in lease receivable (Million THB) 822.80 418.18 ** Data for 12-month period Ratios Quarter 1

THB) 1,927 3,044 6) EBITDA to Total Assets (%) 1.84 3.01 7) Debt to Equity Ratio (Times) 0.78 0.66 8) Debt Service Coverage Ratio (Times) 4.12 0.75 9) Book Value per Share (THB) 40.77 41.11 * Not

135.24 million was from the recognition on remeasurement to fair value of the derivative according to the adopted accounting policies for derivatives and hedge accounting. 2.5 Share of profit of associates

Service Coverage Ratio (Times) 0.75 9.21 9) Book Value per Share (Baht) 41.11 41.55 * Not included the change in lease receivable (Million Baht) 437.88 936.84 ** Data for 12-month period Ratios Quarter 2

) Information per share * Basic earnings per share (Baht) 0.05 0.05 0.00 Book value per share (Baht) 1.28 1.16 0.12 Management's Discussion and Analysis and operating results for the Year 2017 Page 9 / 10 In 2017

* (Million Baht) 9,218 9,324 6) EBITDA to Total Assets (%) 9.67 9.87 7) Debt to Equity Ratio (Times) 0.49 0.54 8) Debt Service Coverage Ratio (Times) 1.58 3.27 9) Book Value per Share (Baht) 43.63 42.98 * Not

Service Coverage Ratio (Times) 7.91 7.11 9) Book Value per Share (Baht) 43.66 42.00 * Not included the change in lease receivable (Million Baht) 2,028.12 1,597.68 ** Data for 12-month period Ratios Quarter

6.26 5) EBITDA * (Million Baht) 2,517 1,991 6) EBITDA to Total Assets (%) 2.61 2.13 7) Debt to Equity Ratio (Times) 0.51 0.53 8) Debt Service Coverage Ratio (Times) 6.09 5.18 9) Book Value per Share