1Q'19 % Change Share of Profit from Investments (138.6) 339.2 -140.9% - Utilities Business (29.2) - N/A - Power Business (109.4) 339.2 -132.2% Adjustment Items: 360.1 (154.4) -333.2% - Foreign Exchange

THB (863)mn, being compensated by non-cash reconciling items of THB 1,167mn and changes in net working capital of THB (76)mn. After deducting cash paid for interest expenses of THB (314)mn and cash paid

-cash reconciling items of THB 2,488mn and changes in net working capital of THB (196)mn. After deducting cash paid for interest expenses of THB (478)mn and cash paid for corporate income tax of THB (47

net profit from operations was not calculated. In summary, the total transaction size of items 1, 3 and 4 is equal to 2.26 percent according to the net tangible asset value basis and after combining the

Net Profit (Loss) (44,217) Reconciliation items of Consolidated financial statements according to the new standard Thai Financial Reporting Standard No. 16 - Leases (TFRS 16) Leases (58,864) Rights to

752.7 -38.1% 326.9 1,091.9 -70.1% - Utilities Business (37.0) - N/A (66.2) - N/A - Power Business 502.5 752.7 -33.2% 393.1 1,091.9 -64.0% Adjustment Items: - Foreign Exchange Loss / (Gain) related to

spend only on the necessity items. The declining in number of tourists in Phuket, Samui, Chiangmai and Pattaya also affected the sales performance. Omnichannel sales of food segment continued to grow at

Expenses in Q2/2021 was THB 53 million, increased by THB 1 million or 2% from Q2/2020 due to the increase in some items of selling-related expenses • Selling Expenses to Total Revenue in Q2/2021 was 38.4

was 6.4bn, -2.1% YoY, and -9.5% QoQ Excluding one-time items and FX loss, normalized NPAT was 6.7bn, +0.9% and -0.7% QoQ Continuous 5G subscriber scale expansion and maintain a leading position in 5G

performance Total = 30.65+1.95+1.18 = 33.78 % (3) Total value of consideration Value of items received x 100 Total assets of listed companies = (1,730+157.03) x 100 2,919.68 = 64.63 % (4) Criteria for the value