2018 Amount % Total Revenues 10,259 8,770 175 446 10,434 9,216 1,218 13% Total Expenses (9,505) (8,664) (173) (378) (9,678) (9,042) 636 7% Share of Profit (Loss) 2,155 1,775 4 27 2,159 1,802 357 20
equity amounted to THB 14,143 million increased by THB 925 million or 7% higher from year ended 2018 mainly due to: 1. From registered increased share capital and received cash (net of discounted on
% 8.2% 11.0% -2.8% Net Profit ex. Extra item 67 71 -6% 64 5% 131 216 -39% Extra item net of tax(2) -1,920 -1,920 Net Profit -1,853 71 -2710% 64 -2995% -1,789 216 -928% EPS (THB/share) -1.81 0.08 -2363
as follows: Pace Project One Co., Ltd. (PP1) 1st Independent financial advisory Method Business valuation Common Share Value Equity value (Low Case) 5,058 million Baht (910)* million Baht * The Company
% -0.9% Net Profit 185 55 236% 67 176% 317 270 17% Extra item (2) - - n.a. -1,920 -100% -1,920 - n.a. Net Profit 185 55 236% -1,853 -110% -1,603 270 -694% EPS (Baht/share) 0.18 0.05 260% -1.81 -110% -1.57
เช่น ธพ. 5 แห่งใหญ่ในธุรกิจ LBDU หน่วยลงทุนมี market share ในสดัส่วนทีสูงมาก หาก ธพ. 5 แห่งประสงคจ์ดัตงัองคก์ร SRO กจ็ะตอ้ง รวบรวม ธพ. ทีเหลือใหไ้ดเ้กินกวา่ร้อยละ 50 ซึงอาจเป็นการสร้างภาระมากเกินไป
1.88 -33.9% Share of profit from investment in associate 1.95 2.14 -0.19 -8.9% Income tax expenses -23.50 -49.39 25.89 -52.4% Net profit 134.30 200.70 -66.40 -33.1% Minority interest in subsidiary -47.35
shares of GLAND equivalent to 50.43% of total issued and paid-up shares, for THB 10,162 mn, or at THB 3.10 per share, from a group of major shareholders in GLAND. • Subsequently, CPN Pattaya made a tender
and its Subsidiaries Million Baht Item Quarter Change (%) 9 Months Change 3/2017 2/2017 3/2016 2/2017 3/2016 2017 2016 (%) Net profit * 8.161 8,047 8,061 1.4% 1.2% 24,513 23,547 4.1% Earnings per share