an offering price of THB 2.00 per share, to the existing shareholders at a ratio of 5 existing ordinary shares for 1 newly issued ordinary shares. The Company has already used the proceeds from the RO

healthy financial position and sturdy debt service capacity with interest-bearing debt-to-equity ratio of 0.10 times. 2018 Outlook Maintain 2018 forecast, yet adjust down new hotels opening • Despite Boat

THB) 1,927 3,044 6) EBITDA to Total Assets (%) 1.84 3.01 7) Debt to Equity Ratio (Times) 0.78 0.66 8) Debt Service Coverage Ratio (Times) 4.12 0.75 9) Book Value per Share (THB) 40.77 41.11 * Not

10.21 4) Return on Assets ** (%) 7.80 8.33 5) EBITDA * (Million THB) 2,870 2,834 6) EBITDA to Total Assets (%) 2.82 2.77 7) Debt to Equity Ratio (Times) 0.75 0.70 8) Debt Service Coverage Ratio (Times

** (%) 10.77 10.79 4) Return on Assets ** (%) 8.41 8.53 5) EBITDA * (Million Baht) 2,340 2,611 6) EBITDA to Total Assets (%) 2.39 2.53 7) Debt to Equity Ratio (Times) 0.65 0.72 8) Debt Service Coverage Ratio

Efficiency Ratio Return on Assets (%) 0.4 1.4 Return on Fixed Assets (%) 11.0 15.5 Asset Turnover (Time) 0.5 0.5 Leverage Ratio Debt to Equity (Time) 1.0 1.0 Interest Coverage Ratio (Time) 1.3 1.2 26 ASIA’S

(%) 3.3 4.8 Return on Fixed Assets (%) 22.0 29.2 Asset Turnover (Time) 0.5 0.5 Leverage Ratio Debt to Equity (Time) 1.0 0.9 Interest Coverage Ratio (Time) 3.0 3.6 26 ASIA’S BOUTIQUE AIRLINE Glossary

Assets (%) 3.3 4.8 Return on Fixed Assets (%) 22.0 29.2 Asset Turnover (Time) 0.5 0.5 Leverage Ratio Debt to Equity (Time) 1.0 0.9 Interest Coverage Ratio (Time) 3.0 3.6 26 ASIA’S BOUTIQUE AIRLINE Glossary

. 2 The said voluntary tender offer for all securities in TBSP constitutes an asset acquisition transaction pursuant to the Notification of the Capital Market Supervisory Board No. TorChor. 20/2551 Re

asset acquisition transaction pursuant to the Notification of the Capital Market Supervisory Board No. TorChor. 20/2551 Re: Rules on Entering into Material Transactions Deemed as Acquisition or Disposal