shares issued by the Company to pay for the assets x 100% Number of issued and paid-up shares of the Company Cannot be calculated because the Company does not issue new shares. http

needs to calculate the transaction size percentage by considering four criteria. The total size of the Transaction calculated based on the total value of consideration criterion, gives the highest

the interest rate of 12.5% per annum. Total Value: The combination of loans value equivalent to Baht 94 million and the total maximum cost of financing of Baht 5.57 million calculated until November 15

implementation of the amended Thai Labor Protection Act 3 Adjusted EBITDA is calculated from Profit (loss) before income taxes, plus Finance costs, plus Depreciation and Amortization, deduct gain from exchange

within the next 12 months. The transaction is considered an acquisition of assets under the Notification of the Capital Market Supervisory Board. The calculated transaction value is 19.7% of total assets

percent based on the net tangible asset (NTA) criteria (calculated by using the information shown in the company's consolidated financial statements ended September 30, 2019). Upon including the transaction

10.8% 5,591 10.4% 288 5.2% Normalized EBITDA 4,045 7.5% 5,597 10.4% (1,552) (27.7%) Normalized profit for the period 1,104 2.0% 2,439 4.5% (1,335) (54.7%) (1) Percentage margin is calculated by dividing

profit N/A, Can not be calculated since the company had loss. - 3) Criteria on total value of consideration Value received/Total assets of listed companies = (181,440,000/198,259,672)*100 91.52 4) Criteria

fully calculated in that quarter. (Unit : Million Baht) 2018 2017 Change Revenue from sale of goods 18.67 - 18.67 Cost of goods sold 15.94 - 15.94 Gross profit 2.73 - 2.73 Gross profit margin 14.64% 14.64

that during September 2018, Company entered into Long-term loan amounting to THB 15.0 million so finance costs in 2019 had calculated full year unlike 2018. • For year ended 2019 and 2018, Company’s net