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

412.16% Earnings per share (Baht per share) 0.0934 (0.0299) 0.1233 412.16% Net Profit (Loss) After adjusted EBITDA 608.81 11.04% (61.96) (3.13%) 670.76 1,082.66% ท่ีตั้ง 55/2 หมู ่8 ถ. เศรษฐกิจ 1 ต.คลองมะ

%) (6.47) (305.76%) 0.25 (8.05%) (4.11) 1,670.73% Net Profit (Loss) 76.56 5.45% 48.41 4.65% 28.15 58.15% 110.64 7.60% (34.08) (30.80%) Earnings per share (Baht per share) 0.0150 0.0090 0.0060 66.67% 0.0211

Expense 0.03 0.002% (0.75) (0.07%) (0.77) (103.62%) 4.36 0.31% 4.33 (99.38%) Net Profit (Loss) 82.41 5.44% 54.98 5.34% 27.42 49.88% 76.56 5.45% 5.85 7.64% Earnings per share (Baht per share) 0.016 0.011