issue in academic system. In addition, the decline was due to a decrease in share of profits from Le Cordon Bleu Dusit, netted off a decrease in share of loss from investment in Dusit Hospitality

– 36.7 = (127.4) million baht Attachment 1 Page 6/11 (2) Calculation based on net operating profits Not applicable as the Company incurred a loss. (3) Calculation based on total value of consideration paid

equivalent to 185.4% over the same period last year, due primarily to the share of loss of Nguyen Kim last year before consolidation in June 2019 and increase in profits from Gucci joint venture. 9. Tax

Net tangible asset (NTA) NTA of the transaction x Selling ratio/ NTA of the listed company 14,000*100/587,309 2.38 percent 2 Net profit basis Net profits of the buying or selling company x ratio of

three-month period ended 31 March 2020, the Company and its subsidiaries had net profits of THB 95.26 million, an increase of THB 14.76 million or 18.34% from the same period of previous year because of

the same period of the last year. The decrease was primarily due to a decrease in profits from Joint ventures and associates from the store closure under government measures. 9. Tax expense (income) was

depreciation and finance cost. 8. Share of profit of associates and joint ventures was THB 84 million, increased by 6.6% from the same period of the last year, which was primarily due to an increase in profits

respectively, in relation to the increase in FED interest rate from 0.75% in 2017 to be 1.50% in 2018 and higher cash on hand in US currency compared to that of previous year. - Foreign exchange gains worth 176

previous year Baht 4.6 million. The main reason resulted from gains on exchange rate increased Baht 3.1 million against the previous year’s loss income was Baht 4.8 million which classified into

. - Foreign exchange gains were worth 33 million baht, down 143 and 31 million baht from 2018 and 2017 respectively following the appreciation trend in 2017, depreciation trend in 2018 and appreciation trend