% (620,591) (1,261,868) 51% Basic Earnings (Loss) per share Loss (Baht per share) (0.0073) (0.0762) -90% (0.0273) (0.0827) -67% Weighted average number of common shares (Thousand shares) 22,740,610 15,257,471

THB 1,386.0 Mn respectively, an increase of THB 917.4 Mn. This increase in shareholders’ equity was mainly derived from the share premium relating to the initial public offering at THB 955.4 Mn. Other

. Net profit million THB 1,256.04 1,367.27 (8.14%) 1,039.45 1,171.09 (11.24%) (%) 12.51 12.10 0.41% 13.35 12.77 0.58% 12. Net profit per share THB 0.86 0.93 (7.53%) 0.71 0.79 (10.13%) 13. Book value per

profit (loss) per share (THB) 0.15 0.24 (37.50%) 0.11 0.19 (42.11%) 13. Book value per share (THB) 8.78 8.66 1.39% 8.15 8.01 1.75% After revision 5 Table 3: Statement of Financial Position as of 31 March

amount. For the quarter, the market volume of energy drink industry in Thailand contracted by 13.4% while Carabao Dang energy drink remained the 2nd largest brand, commanding 21.4% volume share

(43.35%) 33.66 164.70 (79.56%) (%) 8.61% 11.72% (3.11%) 4.18% 12.24% (8.06%) 12. Net profit (loss) per share (THB) 0.08 0.15 (46.67%) 0.02 0.11 (81.82%) 13. Book value per share (THB) 7.81 8.78 (11.05

%) 12. Net profit per share (THB) 0.08 0.20 (60.10%) 0.04 0.16 (72.67%) 13. Book value per share (THB) 8.64 8.43 2.49% 8.04 8.00 0.50% After revision - Translation - Table 2: Statement of Financial

share premium relating to the initial public offering at THB 955.4 Mn. Other major changes in the shareholders' equity during the period were (1) increased paid-up capital from THB 225.0 Mn to THB 300.0

12.1 (10.9) (90.1) Other liabilities 96.1 97.6 (1.5) (1.5) Total liabilities 5,122.1 4,436.9 685.2 15.4 Issued and paid-up share capital 5,088.0 5,088.0 - - Share Premium 3,896.0 3,896.0 - - Retained

0.3 - 0.3 N.A. (>100) Other liabilities 76.3 95.5 (19.2) (20.1) Total liabilities 5,160.4 5,371.7 (211.3) (3.9) Issued and paid-up share capital 5,088.0 5,088.0 - - Share Premium 3,896.0 3,896.0