and Baht 15.00 per share for JMART-W4 (2) The first exercise date is revised from the last business day of March or June or September or December after the warrant issuance date to the last business day

ended 31 March 2020 2 | P a g e *Value may differ by one decimal point due to rounding Highlights 1/ One-time expenses in Q1/2019 were resulted from the employee retirement benefit (net after tax). 2

the exchange rate of 8.0548 THB per MYR on November 24, 2017 which prior to Board of Director’ Company. The exchange rate is referred to the Bank of Thailand. After the transaction’s completion, CRSB

PowerPoint Presentation After You Public Company Limited Management Discussion & Analysis Q1/2020 Management Discussion & Analysis Q1/2020 Executive Summary Q1/2020 Key Financial Highlights 2 Overall

% Gross Profit Margin (%) 63.6% 66.5% 2.9% EBITDA Margin1 (%) 30.0% 32.9% 2.9% Net Profit (Loss) Margin 1 (%) 12.7% 15.7% 3.0% Number of After You dessert café branches as of 31 Mar 53 61 15.1% • After You

issued shares of the Company after the Company’s capital increase, at the offering price of THB 0.45 per share totaling THB 39,999,999. 60 for loan repayment under the debt to equity conversion scheme

65% 738 532 39% Core Net Profit after Tax and NCI ($m) 175 117 95 85% 540 334 62% Core Net Profit after Tax and NCI (THBm) 5,529 3,867 3,322 66% 17,783 11,759 51% Core EPS after PERP Interest (THB)5

the stated policy of 30% of net profits. TRIS has reaffirmed IVL’s AA- rating after the announcement of the Spindletop (Huntsman EO & PO assets) acquisition. Perpetual debenture was refinanced at 200

) (0.2%) (0.63) (0.1%) 0.17 (21.3%) EBT 108.85 22.6% 139.69 26.7% 30.84 28.3% Tax (11.41) (2.4%) (17.78) (3.4%) (6.37) 55.8% Net profit after Tax 97.45 20.2% 121.91 23.3% 24.46 25.1% Revenue from service

Acquisition or Disposal of Assets”). After calculating as per various criteria, the maximum calculated value of the transaction size under total consideration value is 12.50 % based on latest financial