Criteria Calculation Formula Transaction Size (%) 1. Net tangible asset (NTA) value NTA of the acquired business x the acquired portion/ NTA of the Company 1.30 2. Net profit from operating results Net

Loan 0.0 60.0 -60.0 100.0% Trade and other payable 136.6 102.7 33.9 33.1% Long-term Loan - Current portion of Long term Loan 195.8 122.4 73.3 59.9% Short-term Loan 119.8 0.0 119.8 100.0% Long-term loan

accounts payable. Shareholders’ Equity: As of 30 June 2019, the portion of shareholders’ equity amounted to Baht 462 million, an increase of Baht 12 million, or 2.56% from those of previous year- end

large portion of fixed costs. Some of which increased from the previous year, especially the labor cost and bonus with annual adjustments, and depreciation increasing slightly due to new machines

disposed or acquired portion) x 100 ) NTA of the Company Net Tangible Asset (NTA) = Total assets - Intangible asset - Deferred Tax Asset – Total debts – Uncontrollable equity NTA of the Investment in the

, and trade accounts payable. Shareholders’ Equity: As of 30 June 2018, the portion of shareholders’ equity amounted to Baht 445 million, same amount as those of previous year-end, derived from profit for

from financial institutions - net of current portion amounted 3.6 million baht. (3) Shareholders’ Equity Total shareholders’ equity as of June 30, 2018 was 1,316.8 million baht, decreased 21.5 million

loans from financial institutions, bank overdrafts, and trade accounts payable. Shareholders’ Equity: As of 30 September 2018, the portion of shareholders’ equity amounted to Baht 431 million, a decrease

decreased of Long-term loans from financial institutions - net of current portion amounted 2.3 million baht. (3) Shareholders’ Equity Total shareholders’ equity as of September 30, 2018 was 1,451.5 million

– Intangible assets – Total liabilities – Uncontrol shareholder’s Portion (if any) = 864.992 – 1.757 – 110.861 – 0 = 752.375 Million Baht Remark: * Calculated from the reviewed of consolidated financial