Return on Equity 34% 31% 31% Figures from P&L are annualized YTD. * Exclude Lease liability Debt Repayment Schedule License payment schedule Bt mn Debenture Loan 900MHz 2600MH 700MHz 2023 7,820 12,689

distribution project The Company plans to sell tap water within the third quarter of 2018, which the company can get faster return on its investment. The Company has hedged the risk from the sale of tap water

60.00 60.00 Share Premium 40.00 40.00 40.00 Retained earnings (deficit) (21.35) (6.06) (0.60) Total shareholders'equity 78.65 93.94 99.40 Total liabilities andshareholders' equity 291.92 218.28 157.67

Share Premium 40.00 40.00 40.00 Retained earnings (deficit) (21.35) (6.06) (0.60) Total shareholders'equity 78.65 93.94 99.40 Total liabilities andshareholders' equity 291.92 218.28 157.67 Income

% 85.09 157.27 (19.27) (17.17) (187.40) Net profit margin5 % 59.02 53.35 53.52 67.77 14.25 Return on equity % 11.03 12.55 17.67 29.8716 7.6016 Efficiency Ratio1 Return on total assets % 4.65 5.01 5.86

Cash flow to income ratio4 % 85.09 157.27 (19.27) (17.17) (187.40) Net profit margin5 % 59.02 53.35 53.52 67.77 14.25 Return on equity % 11.03 12.55 17.67 29.8716 7.6016 Efficiency Ratio1 Return on total

ratio4 % 85.09 157.27 (19.27) Net profit margin5 % 59.02 53.35 53.52 Return on equity % 11.03 12.55 17.67 Efficiency Ratio1 Return on total assets % 4.65 5.01 5.86 Total assets turnover times 0.08 0.09

Ratio Gross Profit Margin (%) 19.8 24.8 Operating Profit Margin (%) 13.4 17.9 EBITDAR Margin (%) 22.4 26.6 Net profit Margin (%) 6.6 9.2 Return on Equity (%) 6.6 9.6 Efficiency Ratio Return on Assets

Profitability Ratio Gross Profit Margin (%) 19.8 24.8 Operating Profit Margin (%) 13.4 17.9 EBITDAR Margin (%) 22.4 26.6 Net profit Margin (%) 6.6 9.2 Return on Equity (%) 6.6 9.6 Efficiency Ratio Return on

(Day) 32.5 33.9 Profitability Ratio Gross Profit Margin (%) 8.0 15.0 Operating Profit Margin (%) 2.0 8.7 EBITDAR Margin (%) 13.2 18.9 Net profit Margin (%) (0.6) 3.2 Return on Equity (%) (0.5) 3.0