– 361,952,014 – 15,024,015 = 394,396,525 Baht Remark : *The figures according to the Company's consolidated financial statements as of 31 December 2019 (8) Opinions by the Company’s Board of Directors The Board
) (%) 19.75% 17.67% 2.08% Remark: * Calculated based on the number of issued and paid-up ordinary shares deducted by the number of treasury share GP = Gross Profit, EBITDA = Earnings before Interest, Tax
the terms and conditions of the outstanding debt instruments in each issue as a remark at the end of the table. (UNOFFICIAL TRANSLATION) Factsheet Information as of [day/month/year] 4 Contact Person 1
Offering Shares) = 337,324,528.00 / (360,206,768 + 60,000,000) = Baht 0.8028 per share EPS Dilution = 14.28% Remark: /1 Trailing 12 Months Net Profits is net profits from 1 October 2016 to 30 September 2017
/1 / (Existing Paid-up Shares + Total Offering Shares) = 337,324,528.00 / (360,206,768 + 60,000,000) = Baht 0.8028 per share EPS Dilution = 14.28% Remark: /1 Trailing 12 Months Net Profits is net
Remark: *value of investment monies in subsidiaries recommended by financial advisor, KT Zmico Securities Co., Ltd. (Item 1 -4) as shown in the (in thousand Baht) Statement of income 2014 % 2015 % 2016
/ (360,206,768 + 60,000,000) = Baht 0.8028 per share EPS Dilution = 14.28% Remark: /1 Trailing 12 Months Net Profits is net profits from 1 October 2016 to 30 September 2017 Hence, after the issuance and offering
shares of the Company N/A Remark: 1/ Net tangible asset value (NTA) of the Company as of June 30, 2019 is negative, therefore, cannot calculate the value of this investment payment transaction according to
acquisition No. of shares issued in consideration of asset acquisition x 100 No. of issued and paid-up shares of the Company N/A Remark: 1/ Net tangible asset value (NTA) of the Company as of June 30, 2019 is