ธีมลูคา่ปัจจบุนั สทุธิของกระแสเงินสด (discounted cash flow) โดยพิจารณาจากอตัราการเติบโตของธุรกิจในอนาคตของ DTPI และอ้างองิจากราคาตลาดเทยีบกบัก าไร (multiples) 7. ผลประโยชน์ที่คาดว่าจะเกดิกบับริษัท การท
including current outstanding debt and those to be issued in the future total of around THB 2,000 million 4) Cash flow from group companies’ operation and possible capital increase in the future Regarding the
shareholders in the future. 4) Cash flow from group companies’ operation and possible capital increase in the future Regarding the funding sources for the group companies in the development of Carnival Magic
Flow Return on Equity 49.79% 33.66% กลุ่มบริษัทมีเงินสดสุทธิได้มาจากกิจกรรมดําเนินงานในไตรมาสที 3/2560 จํานวน 710.88 ล้านบาท ซงึสูงกว่า กําไรสทุธิกอ่นภาษีเงินได้นิติบคุคล 300.24 ล้านบาท เนืองจากมีรายการ
income (550) (277) - - (550) (277) (273) (99%) Net Profit (Loss) 9,888 7,365 122 117 10,010 7,482 2,528 34% Page 18 4. Cash Flow Analysis As of September 30, 2017 cash and cash equivalents were 7,457
financial status of the Company and help reduce the financial burden increasing the liquidity and cash flow of the Company. 7. Use of Proceeds from the Assets Disposal Transaction TO repay the debts, decrease
liabilities under financial lease agreements. Cash Flow (Unit: Baht Million) 2017 2016 % Change Profit (loss) from operating activities before changes in operating assets and liabilities 559 935 -40% Profit
approximately not exceeding THB 4,999 million1 of the said purchase price by the Company and its subsidiary’ s internal cash flow. o The remaining investment value is expected to be funded by borrowings from
at Baht 493.37 million and Baht 148.01 million based on a 30 percent share acquisition calculated based on the Discounted Cash Flow approach using a period of 22 years (2018-2039) with a discount rate
the Discounted Cash Flow approach using a period of 22 years (2018-2039) with a discount rate calculated from the weighted average cost of capital of 9.72- 11.28 percent per annum. In the acquisition of