Entire Business Transfer Plan. In this regards, the receiving of shares in SUTG at 66.00 per cent the valuation can be summarized as per below: Equity Value SUTG (THB mn) Discounted Cash Flow Price-to

receiving of shares in SUTG at 66.00 per cent the valuation can be summarized as per below: Equity Value SUTG (THB mn) Discounted Cash Flow Price-to-Earning per share 700 1,118 As shown above, the discounted

paid x 100 Total assets of the Company = 75,000,000 x100 15,892,927,002 = 0.47% 3.4 Value of equity shares issued for the payment of assets Unable to calculate as the consideration is not paid by way of

= 1,327,948,973 x 4.17% x100 611,388,944 = 9.067% 3.3 Tolal value of consideration = Consideration paid x 100 Total assets of the Company = 1,487,500,000 x100 15,892,927,002 = 9.36% 3.4 Value of equity shares

Return Amount Paid x 100 Total Assets of the Company (3,570.00 / 3,455.35) x 100 = 103.34 4) Equity Value No. of New Shares Issued in Return on Asset Acquisition No. Of Issued and Paid-up Shares of the

100 Total Assets of the Company (3,570.00 / 3,455.35) x 100 = 103.34 4) Equity Value No. of New Shares Issued in Return on Asset Acquisition No. Of Issued and Paid-up Shares of the Company No share

owned to Sansiri Main Asset of BS15: Land bank Purchase Price of the Ordinary Shares: Baht 1,000,000 (The purchase price was determined from investment amount by the Company, asset value and equity of

$ +,". 1.3 #3!41E3"./''(.0 #!) 1'#%I 2. FX/Gold-linked ( 1 !4 # !.+,""'+3 S3 % 6' +6 ." +""'+3 S$ % $# !.&'(&+)""'+3 S3 % 6' +6 . !"'+3 S +,". 2 replacement cost . marked to market value ( !0 '!(+) + / 02

calculation Total value of consideration Transaction’s size based on total value of consideration 4) Transaction’s size based onvalue of equity shares Value of equity shares Summary of calculation of

decreased at similar rate to the decrease in total revenue. In addition, in 2022, the Company recorded the impairment loss on financial assets by 96. 8 MB and the Fair value loss on FVTPL equity instrument by