companies to the Company’s director, the related party, calculated using book value of Baht 317 million, compared with selling price of Baht 380 million, profit of Baht 63 million. The details are as follows

operations Net profit for the last 4 quarters of WOG ITR x Acquisition proportion 100% / Net profit for the last 4 quarters of WIIK - 0.92 % 3. Total value of consideration Total purchase price of WOG ITR

3,000 shares, equivalent to 30 percent of paid-up capital Acquisition Price: Baht 150,000 (The acquisition price is determined as agreed by the buyer and the seller based on book value of the shares

10.2% increased from Q2/2016 or in Baht 21.8 million. - QSR business recorded its revenue of Baht 42.0 million which was the highest sales growth rate and value increase 33.2 % or Baht 10.5 million

2014 - 2019) Exercise Ratio 1:1 Exercise Price 3.00 Baht Exercise date Last working day of June and December Ratio of shares held by the Company will increase, if the Company right is exercised. 3.15% of

. equivalent to 100 percent of its total paid-up capital Purchase price: EUR 2,795.73 (or equivalent to Baht 102,938.78) (the purchase price is mutually agreed between the parties and refer to the book value of

well as the exercise price aforementioned are inappropriate as they are lower than the fair value of SABUY shares. IFA estimates the prices by the adjusted book value at 1.38 baht per share

yet been incorporated. 3. Comparison of total value of consideration Transaction size = Value of consideration paid ×100 Total Assets of the Company = (Estimated acquisition price stipulated in Equity

= (Paid or received transaction value x 100) Total asset of the listed company Paid or Received Transaction Value = Purchase and sale price = 350.00 Million Baht Total Value of Consideration = 350.00

1,090,910 100.00 - - 2. MBK - - 1,090,910 100.00 Total 1,090,910 100.00 1,090,910 100.00 4.5 Criteria to determine the purchased price the Net Present Value Method. 5. Expected Benefits to the Company To