percent of the total shares of NEXT, from the Seller. The Company shall pay for the share acquisition upon a condition that the payment amount is varied according to the calculation from the earnings before
earnings before interest and taxes (EBIT) based on NEXT’s operating performance reported in the audited financial statements for the year ended December 31, 2 0 2 0 (the “Financial Statement”), and the
Thailand) are detailed below: Income Statement 3 Audited by Ernst & Young Lao Co., Ltd. with reference to International Financial Reporting Standard (IFRS) (Using the exchange rate as at 17 January 2020 as
per share. These private placements of newly issued shares would be significant transactions as they would affect the earnings ratio or the voting rights of shareholders (EPS/Control Dilution) at a
retail investors, compared to others, concentrated in the most active trading volume of securities with a high price to earnings (P/E) ratio as well as those put under cash balance rule. Most of those
% Extraordinary Items: Add: Revenues from Amortization of Deferred Rental Income CGBS 25.3 0.5% 25.3 0.5% - - Net Profit/(Loss) 368.5 7.6% 321.9 6.8% +46.6 +14.5% (1) Costs of Sales EXCLUDES Depreciation and
transaction - Earnings per Share after private placement transaction) / Earnings per Share before private placement transaction) Which; Earnings per Share before private placement transaction = Net Profit (Loss
(93.13) (172.38) (168.80) Profit before Finance Costs and Income Tax Expenses 108.45 88.00 87.04 Finance Costs (3.00) (2.45) (2.34) Tax Expenses (23.80) (22.71) (19.81) Net Profit (Loss) 81.65 62.84 64.89
and Administrative Expenses (93.13) (172.38) (168.80) Profit before Finance Costs and Income Tax Expenses 108.45 88.00 87.04 Finance Costs (3.00) (2.45) (2.34) Tax Expenses (23.80) (22.71) (19.81) Net