finance cost/income tax/others 440 214 345 (22%) 61% Net profit 2,776 2,326 2,822 2% 21% Excluding non-recurring items 2,776 2,151 2,822 2% 31% Earnings per basic share (THB) 0.62 0.52 0.63 2% 21% Excluding
759 (6%) Net profit 2,483 2,822 2,935 18% 4% 5,259 5,758 9% Excluding non-recurring items 2,483 2,822 2,935 18% 4% 5,259 5,758 9% Earnings per basic share (THB) 0.55 0.63 0.65 18% 4% 1.17 1.28 9
Control Dilution (0.87-0.84) (0.87) Enclosure 1 6 = Number of shares for capital increase Number of paid-up shares + Number of shares for capital increase = = 40 percent 3.3 Earnings per Share Dilution This
increase Number of paid-up shares + Number of shares for capital increase = = 40 percent 3.3 Earnings per Share Dilution This offering of newly issued shares has no impact to the earnings per share as the
newly ordinary shares at the par value of THB 1 per share. In this regard, please refer to more details in the Capital Increase Form (F 53-4) (Enclosure 1) 2. Approve to propose to the shareholders
= = 40 percent 3.3 Earnings per Share Dilution This offering of newly issued shares has no impact to the earnings per share as the Company is in the loss position. 4. Name and information of the investor
) -205% -183% 5,608 2,463 -56% Basic earnings per share (Baht) 1.07 1.35 (1.12) 4.07 1.79 Note: 1/ EBITDA from Refinery Business of the Company, BCP Trading Pte. Ltd. and share of profit associated
(3) -103% Elimination (73) (41) 6 108% 115% (228) (134) 41% Profit attributable to owners of the Company 918 1,316 1,386 51% 5% 4,773 5,778 21% Basic earnings per share (Baht) 0.67 0.96 1.01 3.47 4.20