Discussion and Analysis (MD&A) for year 2017 21 Table 6: Consolidated Statement of Cash Flow Unit: Million Baht 2017 Cash flows from operating activities Gain (loss) for the years 366 Adjustments for
12,391 10,868 14% Total liabilities and equity 32,172 32,615 (1%) Management’s Discussion and Analysis (MD&A) for year 2017 (Revised) 21 Table 6: Consolidated Statement of Cash Flow Unit: Million Baht 2017
Million, as appraised by Advisory Plus Company Limited, the Company’s financial advisor, based on the Discounted Cash Flow Approach, which reflects the future operational results of XPCL. Furthermore, such
seller by consideration of reasonable value and the rate of return from investment by Discounted Cash Flow Model. The return of investment is approximately 10 percent. The Company expected that after the
value of consideration According to the agreed price between the purchaser and the seller by consideration of reasonable value and the rate of return from investment by Discounted Cash Flow Model. The
financial status and evaluate the assets of Hero Experience. Sims based its evaluation on the Discounted Cash Flow Approach, assuming that the business has been operating for 9 years, with 1,200,000 users and
share, slightly increased from THB 8.60 per share as at December 31, 2016. GFPT Public Company Limited Interim Management Discussion and Analysis for the 3rd Quarter 2017 Page 8 of 13 Liquidity Cash Flow
10,262 8,720 18% Total equity 13,341 10,868 23% Total liabilities and equity 31,907 32,615 -2% Management’s Discussion and Analysis (MD&A) For Q3/2017 22 Table 6 : Condensed Statement of Cash Flow Unit
Experience. Sims based its evaluation on the Discounted Cash Flow Approach, assuming that the business has been operating for 9 years, which is the duration according to lease agreement of 3 years with
XPCL is in totally value of Baht 2,065 Million, as appraised based on the Discounted Cash Flow Approach, which reflects the future operational results of XPCL. Furthermore, such value of the disposition