% (15.41) (100.00%) Current portion of lease liabilities 72.10 2.73% 70.33 2.25% (1.77) (2.45%) Corporate income tax payable 10.55 0.40% 16.81 0.54% 6.26 59.31% Other current provisions 10.15 0.38% 11.39

and Ft 668.2 770.9 816.7 5.9% 22.2% 1,926.6 2,314.6 20.1% FiT Premium 35.8 14.7 20.7 40.8% (42.2%) 116.9 68.6 (41.3%) Sales of electricity to Industrial Users (IU) 4.9 6.0 6.2 3.3% 26.5% 14.3 19.1 33.6

Ft 821.3 851.2 793.1 (6.8%) (3.4%) 1,628.0 1,644.3 1.0% FiT Premium 19.1 14.6 13.9 (4.8%) (27.2%) 38.7 28.5 (26.4%) Sales of electricity to Industrial Users (IU) 6.8 9.3 7.4 (20.4%) 8.8% 13.6 16.7 22.8

THB Mn THB Mn THB Mn % THB Mn THB Mn THB Mn % Sales of electricity - FiT, Base tariff and Ft 851.2 793.1 895.9 903.2 7.3 0.8% 3,250.9 3,443.4 192.5 5.9% FiT Premium 14.6 13.9 12.9 9.4 (3.5) (27.1%) 68.9

-term loan from other party for repayment some portion of trade payable and partial of its interest payable to new creditor who received the assigned debts from the 4 major creditors (old debts in the

% from lower long-term borrowing. Net debt to EBITDA (excluding lease liabilities and license payable) remained healthy at 0.8x. Total equity was at Bt85,816mn, which increased 4.9% from higher retained

% # Position risk 1.2 !4!$$ (a!3+,R&.$ option ) 1.2.1 FX/Gold-linked (" 2) option premium +, 0#3 +, long !$%% position risk (#' 3 : " 4 Fixed-haircut approach ( .# !.+,""'+3 S J0") 3(.%/+% ( #' 5

was of 0.73:1 time and the Interest bearing debts to total equity ratio was of 0.51:1 time. The liabilities comprised of major items which are follows;- 2.2.1 Account payable and others account payable

. Total liabilities Total liabilities increase 1,057.14 million THB or 12.30% i.e. from 8,592.92 to 9,650.06 million THB. It is mainly because the account payable and other creditors increase 1,037.24

% Goodwill 87.80 87.80 0% Other assets 144.68 70.03 107% Total assets 1,879.48 1,901.25 -1% Trade payable 122.37 113.88 7% Interest-bearing debts 345.48 1.80 19118% Employee Benefit Obligation 37.22 38.35 -3