) (14.81) - - Total cost (5.14) (67.37) - - Gross profit 2.49 32.63 0.51 100.00 Other income 7.32 95.94 6.89 1,350.98 Profit before expenses 9.81 128.57 7.40 1,450.98 Administrative expenses (22.96) (300.92

(1) (1) (0) (1) (0) 0 0 3 0 (4) (133) Share of Profit/(Loss) from investment 8 0 9 0 (1) (11) 4 0 4 100 Income Tax Expenses 2 0 7 0 (5) (71) (5) (0) 7 (140) Net Profit bef extra items 97 3 171 5 (74

cost (5.20) (69.15) - - Gross profit 2.32 30.85 0.21 100.00 Other income 4.89 65.03 5.73 2,728.57 Profit before expenses 7.21 95.88 5.94 2,828.57 Administrative expenses (11.97) (159.18) (17.01

increasing of income and profit of the Company. Enclosure 1 5 1.4 Determination of Market Price The market price for the offering of the ordinary shares for capital increase is calculated from the weighted

........ Year ............. Year ............. Year ............ Total assets Total liabilities Shareholders’ equity Total income Cost Net profits Earnings per share (EPS) Debt/equity ratio (D/E ratio) Return on

liquidity, capital structure, potential for generating income in the future and the better financial status as the Company does not create an additional liability from loan and can reduce the financial cost

ending 31 December 2017, our gross profits amounted to THB 4,065 million, up by THB 509 million or 14.3%, and represented gross profit margin of 31.5%, down from 35.8% posted during the corresponding

consideration used to void the synthetic convertible loan for SGAH if the profit condition is met in the next 2 years. After the conversion, the Company's shareholding percentage in SGAH will be at 25.11

at the total of Baht 280,000,000 as follows: Criteria Calculation Size of Transaction (Percent ) 1. Net tangible asset basis (NTA) (0.325x2,413,694.08/890,370,716) x 100 1/ 0.09 2. Net profit basis

1/ 0.09 2. Net profit basis -None- -None- 3. Consideration paid basis (280,000,000/ 996,219,806) x 100 2/ 28.10 4. Issuance of securities basis -None- -None- The highest transaction size 28.10 Remark