** (%) 5.72 5.80 5) EBITDA * (Million Baht) 2,109 2,113 6) EBITDA to Total Assets (%) 2.19 2.19 7) Debt to Equity Ratio (Times) 0.56 0.52 8) Debt Service Coverage Ratio (Times) 5.54 4.71 9) Book Value per Share
assets (7) - 7 - Finance costs (56) (61) (5) (8%) Share of profit (loss) from investments 72 97 (25) (26%) Profit (loss) before income tax (285) 273 (559) (204%) Income tax 31 (53) 84 159% Non-controlling
Discussion and Analysis For the Three-month and Nine-month Periods Ended 30 September, 201# Page 2 Unit : Million Baht Statement of Financial Position Dec 31, 2017 Jan 1, 2017 Assets Total Assets - Previously
Company No share issuance Regarding the results of the calculation above, the largest transaction value is equal to 103.34% and is considered as class 4 of an acquisition of assets in accordance with the
100 Total Assets of the Company (3,570.00 / 3,455.35) x 100 = 103.34 4) Equity Value No. of New Shares Issued in Return on Asset Acquisition No. Of Issued and Paid-up Shares of the Company No share
. However, EBITDA declined by 5.8% yoy to THB 135 million due to higher administrative expenses and higher share of net losses from investments by the equity method. The Company reported net loss of THB 55
(6,915.0) (35.8%) Total Cost 11,414.6 5,001.5 (6,413.1) (56.2%) Gross Profit/2 7,446.9 6,475.5 (971.4) (13.0%) Net Profit 2,898.2 3,266.4 368.3 12.7% /1 Including other income and share of profit from
subsidiaries received decreased orders from customers. Other revenue increase 15.09 million Baht or 3,840.89% compared to the same period of last year due to the income from the disposal of assets and write-off
& Calpis grew 1.5% YoY and above market growth. C-Vitt became #1 brand in functional drink with market share of 23.3% in Q3’18 from 16.9% in Q2’18. Domestic Personal Care grew 9.1% YoY. At constant FX
(1,162) 2,535 (218.2) Earnings per share of Equity holders of the Bank Basic earnings per share (Baht) 1.54 1.71 (0.17) (9.9) 9 Statements of Financial Position Assets, as of December 31, 2017, totaled