(High- Valued Document) เพ่ิมสูงขึ้น 65 78.9 201 152.6 3 25.0 189 91.5 9M 61 9M 62 347.4 -24.2% Profit sharingTKS One-time gain(loss) 458 TBSP 255.9 -4.9% Marvel Pack 269 +21.4% (0.7) 30.6% % NP 18.6
business operation and FX impacts, which was almost all unrealized gain/loss. In addition, the Company’s Normalized Total Revenue and Share of Profit and Normalized Net Profit stood at THB 1,885.0 mm and THB
% EBITDA margin (%) 27.3% 27.9% NNP margin (%) 9.7% 9.5% % NNP - Owner of the parent 58.6% 59.1% Remark: *Normalized net profit = Net profit – Unrealized gain (loss) from FX – Non-recurring income / (expense
profit of THB 267 million in 2017, a growth of 134.0% yoy. Net profit excluding gain on the sale of Dusit Princess Korat was THB 64 million, a decrease of 44.3% yoy. Overall Performance Unit: THB mn 2017
PROJECTS UNDER CONSTRUCTION NON-OPERATING ITEMS 2016 2017 % change million Baht million Baht y-on-y Other revenues 172 187 8.9% Share of profit (loss) of associates 261 256 -2.0% Gain (Loss) on exchange rate
year 4,379 (23,821) +118.38 Other Comprehensive Income: - Profit (loss) on mathematical projections Insurance for Employee Benefits Scheme - Income tax on profit (loss) Actuarial gain for employee
62.5% 1,155.6% Unrealized gain / (loss) from FX 425 (201) n/a 245 (886) 685 179.6% n/a Non-recurring expense (151) (219) n/a (119) (113) n/a n/a n/a Normalized net profit (NNP)** 1,600 2,260 41.3% 913
: * Normalized net profit = Net profit – Unrealized gain / (loss) from FX – Non-recurring income / (expense) B.GRIMM POWER PUBLIC COMPANY LIMITED Management’s Discussion and Analysis 2017 2018 % change Q3’2018
(%) 9.9% 9.9% 12.2% 7.7% % NNP - Owner of the parent 59.4% 61.3% 64.2% 56.8% Remark: * Normalized net profit = Net profit – Unrealized gain / (loss) from FX – Non-recurring income / (expense) B.GRIMM POWER
profit 835 816 159 (81.0%) (80.5%) Net profit - Owner of the parent 532 409 81 (84.8%) (80.2%) Unrealized gain / (loss) from FX 180 109 (886) n/a n/a Non-recurring expenses (31) (125) (113) 264.5% (9.6