assets 111.41 0 Total liabilities 1,009.15 42.86 Minority shareholders 0.00 0 Net tangible assets (NTA) 805.95 (6.78) Net profit for the last 4 quarters * 29.47 (0.27)  Calculation of transaction size

were also lowered from the cost-saving plans that have been carried out. 1 EBITDA Margin and Net Profit Margin is calculated from Total Revenue Management Discussion & Analysis Q2/2020 ?? 2020 Outlook 3

S U M M A R Y : Q 2 / 2 0 2 1 K e y F i n a n c i a l H i g h l i g h t s 1EBITDA Margin and Net Profit Margin are calculated from Total Revenue Financial PerformanceExecutive Summary Significant

mainly due to the increase in total revenue at a higher proportion than the increase in total expenses. EBITDA and EBITDA MARGIN: • The Company reported Net Profit in Q1/2023 of THB 34 million, increased

Profit Margin: Unit: Million THB Q1/2021 vs Q1/2022YoY • Net Profit in Q1/2022 was THB 15 million, increased by THB 3 million or 25% from Q1/2021, corresponding to the increase in total sales as a result

acquired company x 100 Net profit of the Company N/A1 3. Consideration method Total consideration paid x 100 Total assets of the Company 60.64% = Baht 1,695 million x 100 Baht 2,795.30 million 4. Value of

K e y F i n a n c i a l H i g h l i g h t s 1 1EBITDA Margin and Net Profit Margin are calculated from Total Revenue Executive S u m m a r y : • The Company reported net profit in Q1/2024 of THB 54

November 2019, PFR has the outstanding debts, i.e. the principal at 312,247,000 Baht and the accrued interest at 36,320,548 Baht which is the total amount of 348,567,548 Baht with the Purchaser, The Company

of3 / Net profit of the Company4 = Baht 12.25 million * 14.66% / Baht 5.94 million = 30.24% 3. Total value of consideration = Total value of consideration5 / Total assets of the Company = Baht 97.53

buildings providing net leasable area 139,532 sq.m. in total. In 1Q2020, commercial business generated revenue of THB 243m or 41% increase from last year. Main drivers of the growth rate were the acquisition