International School, whose curriculum is based on a 21st century educational concept. The construction is ahead of the schedule and is expected to be completed by the end of 2019. The construction of “The
Equity 64% 65% 64% Network and PPE 132,579 47% 132,359 47% Figures from P&L are annualized YTD. Intangible asset 4,499 1.6% 4,963 1.8% Defer tax asset 2,562 0.9% 2,683 0.9% Debt Repayment Schedule License
Schedule License payment schedule Others 2,062 0.7% 5,756 2.0% Bt mn Debenture Loan 1800MHz 900MHz Total Assets 284,067 100% 291,392 100% 4Q18 - 10,000 10,247 - Trade payable 14,686 5.2% 15,295 5.2% 2019
% Figures from P&L are annualized YTD. Defer tax asset 3,491 1.2% 3,777 1.0% Debt Repayment Schedule License payment schedule Others 4,984 1.7% 5,311 1.4% Bt mn Debenture Loan 1800MHz 900MHz 2600MHz Total
on Equity 36% 34% 32% Intangible asset 10,864 3.0% 11,588 3.3% Figures from P&L are annualized YTD. Defer tax asset 4,236 1.2% 4,246 1.2% Debt Repayment Schedule License payment schedule Others 5,363
Schedule License payment schedule Bt mn Debenture Loan 900MHz 2600MH 700MHz 2H22 - 7,793 - - 1,715 2023 7,820 7,689 7,565 - 3,473 2024 6,638 7,432 7,565 - 3,473 2025 - 9,102 7,565 2,934 3,473 2026 8,180
) 15.7 15.7 14.8 Debt Service Coverage Ratio (times) 4.2 3.2 2.1 Return on Equity 35 % 32 % 31 % Figures from P&L are annualized YTD. Debt Repayment Schedule License payment schedule Bt mn Debenture Loan
Return on Equity 35 % 32 % 31 % Figures from P&L are annualized YTD. Debt Repayment Schedule License payment schedule Bt mn Debenture Loan 900MHz 2600MH 700MHz 3M22 16,287 2023 7,820 7,689 7,565 3,473 2024
Service Coverage Ratio (times) 4.6 3.1 3.7 Return on Equity 32% 31% 33% Figures from P&L are annualized YTD. *Exclude Lease liability Debt Repayment Schedule License payment schedule Bt mn Debenture Loan