) (5.2) 20,540.2(3) 21,067.3 (527.2) (2.5) Operating revenue (4) 6,349.3 6,874.3 (524.9) (7.6) 19,702.4 20,442.3 (739.9) (3.6) Profit (loss) attributable to equity holders of the Company 58.0 36.3 21.7
Total non-current liabilities 33,000,000.00 Total Liabilities 33,065,975.77 Shareholder's equity Registered capital 5,000,000 Issued and paid-up capital – ordinary shares 5,000,000 Profit (loss
shareholders' equity 2,413,694.08 Total liabilities and shareholders' equity 35,479,669.85 Statement of Profit and Loss (Baht) 6. Total value of consideration The total subscription price for the 939,474 newly
Profit (loss) (2,586,305.92) Total shareholders' equity 2,413,694.08 Total liabilities and shareholders' equity 35,479,669.85 Statement of Profit and Loss (Baht) Remark – The financial statements above was
proportion of our equity stake (%). Such Share of Profit is net of all relevant costs in the Associates or Joint Ventures. Projects under Construction Utilities Reclaimed Water Project (RO) at WHA EIE
%) (194.2) (204.6) (5.1%) Share of profit/loss from JVs/associates (equity income) 292.0 27.0 982% 99.4 (69.00) 244.1% Reported Net Profit/Loss 1,866.9 (633.1) 394.9% 1,752.2 (40.2) 4,458.7% GOP margin
expenses 825.1 641.2 28.7% 767.8 7.5% Loss on impairment of assets 355.0 816.7 (56.5)% - N.A. EBITDA (19.0) (422.2) (95.5)% 411.9 N.A. Share of profit/loss from JVs/associaties (equity income) 9.4 1.3 606.8
)% Selling and administrative expenses 734.0 173.5 323.1% 709.2 3.5% Operating EBITDA* 237.5 178.2 33.3% 371.6 (36.1)% Share of profit/loss from JVs/associaties (equity income) 8.6 (2.2) N.A. 0.3 N.A. Finance
42.1% Share of profit/loss from JVs/associaties (equity income) (24.7) 3.4 N.A. 8.6 N.A. Finance cost 458.2 113.0 305.5% 208.1 120.2% Reported Net Profit/Loss (253.7) (162.5) 56.1% (80.8) 213.9% GOP
administrative expenses2 (974.0) (770.2) 26.5% (700.0) 39.2% EBITDA 508.5 176.2 188.6% 131.6 286.4% Finance cost (200.8) (218.9) -8.3% (193.6) 3.7% Share of profit/loss from JVs/associates (equity income) 284.1