(Bt mn) 4Q17 3Q18 4Q18 %YoY %QoQ FY17 FY18 %YoY Operating Profit 10,315 9,293 9,202 -11% -1.0% 40,385 40,105 -0.7% Depreciation & amortization 8,164 8,556 8,919 9% 4.2% 30,151 33,879 12% (Gain) loss on

Expense 1,600 1,552 -3.0% 4,914 Admin and others 4,410 4,470 1.4% 13,391 Operating profit 9,478 9,165 -3.3% 28,459 Net foreign exchange gain (loss) 350 -181 -152% -261 Other income (expense) 129 195 51% 595

% 2,153 742 -66% Basic earnings per share (Baht) 0.72 0.16 0.38 1.56 0.54 Note: 1/ EBITDA from Refinery Business of the Company, BCP Trading Pte. Ltd. and share of profit from associated companies 2/ EBITDA

6,026 5,494 -12% -8.8% Marketing Expense 1,762 1,684 1,642 -6.8% -2.5% Admin and others 4,511 4,342 3,852 -15% -11% Operating profit 9,815 9,252 9,613 -2.1% 3.9% Net foreign exchange gain (loss) -430 263

, net - 67 -100.0 - 173 -100.0 NCI - (3) 100.0 (3) (12) 75.0 Profit attributable to Equity holders of the Company 152 3,118 -95.1 660 3,977 -83.4 Basic earnings per share (Baht) 0.01 0.20 0.04 0.26

ended as of September 30, 2021, which can be summarized as follows: 1) Profit & Loss Analysis : Q3 2021 (3 Months) (Unit : Million Baht unless otherwise stated) Q3 2021 Q3 2020 Change Amount % Change

profit attributable to equity holders Net profit attributable to equity holders increased significantly compared to last year, primarily attributable to a gain on sale of investment of Baht 147 million

Nirvana Daii Public Company Limited (“NVD”), a 52%-owned subsidiary of Singha Estate, invested in January 2017. 1Q18 consolidated net profit grew 651% YoY, as the performance incorporated (non-cash) gains

1 EBITDA 152 67 473 603% 212% 454 820 81% Net profit (loss) after NCI 6 (27) (51) 88% (915%) 109 (27) (125%) Note: 1 Excluded gain (loss) from foreign exchange rate, fair values adjustment of

18.0 4.7 Gain on sales of investment in Subsidiaries 474 3.9 - - - - N/A N/A Tax assessment expenses (992) (8.1) - - - - N/A N/A Net profit 843 6.9 1,329 11.8 1,348 11.1 (36.6) (37.5) EPS (Baht) 0.68