the following factors: 1) gradual relaxation of COVID-19 epidemic control measures and progress in vaccination 2) the impact of outstanding demand from the previous quarter and 3) government policies

2.03 27% Core EBITDA/t (US$/t)) 107 100 94 14% 97 86 13% Net Operating Debt to Equity 0.84 0.80 0.99 0.84 0.99 Note: (1) Consolidated financials are based upon elimination of intra-company (or intra

188 61% 1,037 853 21% Net Operating Debt to Equity (times) 0.53 0.45 0.57 (7)% 0.53 0.57 (7)% 1Consolidated financials are based upon elimination of intra-company (or intra-business segment

Total asset of listed company = 416.54 x 100 712.99 = 58.42% 4) Transaction’s size based on value of equity shares Value of equity shares = Equity shares issued for the payment of assets x100 Issued and

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

535.40 Total Equity 1,750.26 646.55 Net Profit (Loss)* 337.32 91.88 Non-controlling Interests - 18.90 Net Tangible Assets** 1,749.98 599.75 *Net Profit (Loss) for the past 12 months (Trailing 12 months

million) Total Liabilities 597.87 535.40 Total Equity 1,750.26 646.55 Net Profit (Loss)* 337.32 91.88 Non-controlling Interests - 18.90 Net Tangible Assets** 1,749.98 599.75 *Net Profit (Loss) for the past

Equity 1,750.26 646.55 Net Profit (Loss)* 337.32 91.88 Non-controlling Interests - 18.90 Net Tangible Assets** 1,749.98 599.75 *Net Profit (Loss) for the past 12 months (Trailing 12 months) **Net Tangible

Total liabilities 26.4 28.5 37.0 22.7 Total shareholders’ equity 102.9 117.2 138.2 144.1 Material assets 1. Land and TST Tower 1/ Asset type Land of 1 rai 1 ngan 97 square wa with TST Tower, a 24-storey

. Currently, there are 10 projects commencing operation (COD) carried out by EP, its subsidiaries and its affiliates, in which the total generation capacity for electricity and steam, according to equity