OPERATION (Unit : Million Baht) Consolidated Financial Statements 2019 2018 % Change Total Revenue 1,857.2 1,708.3 8.7% - Utilities Business 1,847.1 1,705.1 8.3% - Operating Revenue1 1,734.3 1,679.7 3.3

quarter of 2017/18 (ended 30 June 2017) 3 VGi GLOBAL MEDIA PLC MANAGEMENT DISCUSSION & ANALYSIS 1Q 2017/18 2 AUG 2017 1Q 2017/18 SNAPSHOT & ANALYSIS CONSOLIDATED P&L SNAPSHOT THB (mn) 1Q 2016/17 1Q 2017/18

Debt to equity ratio (Time) - Consolidated 1.36 1.37 (0.01) - Company 0.87 0.82 0.05 Book value per share (Baht) - Consolidated 161.63 158.61 3.02 - Company 115.31 115.70 (0.39) Current ratio (Time

5: Condensed Consolidated Statement of Financial Position "# $ !%&!'() + 2/2560 GSteel 15 Unit : Million Baht 30 June 2017 31 December 2016 % Increase (Decrease) Liabilities and equity Current

Limited (the “Company”) submitted its separate financial statement and its consolidated financial statement for the third quarter of 2017 ended on 30 September 2017 which were reviewed by the auditor. The

– Consolidated (Million Baht) For 3-month period ended September , Increase (Decrease) 2nd Quarter Increase (Decrease) For 9-month period ended September , Increase (Decrease) 2017 2016 YoY % 2017 QoQ % 2017 2016

Limited (the “Company”) submitted its separate financial statement and its consolidated financial statement for the year of 2017 ended on 31 December 2017 which were audited by the auditor. The Company

(Time) - Consolidated 1.11 1.05 0.06 - Company 0.75 0.80 (0.05) Book value per share (Baht) - Consolidated 194.64 190.40 4.24 - Company 120.51 115.80 4.71 Current ratio (Time) - Consolidated 2.05 1.51

Restated according to Purchase Price Allocation report of Vienna House and EBT of UE 2 Exclude FX and impairments U City reported total consolidated revenue of THB 1,462mn in 1Q 2019. This represented an

Transaction Size 3.2.1 Eureka Automation Company Limited The details calculations of the transaction size according to the based on the review report and interim consolidated financial statements of Eureka