e payable  an &  CP of LT loans ued R/S expense  ers  ent Liabilities  enture & LT loans ers  l Liabilities  ined earnings  ers  l Equity    urce and use of fu erating cash flow oceed of LT borro e of

Beginning of the Period 20.59 28.42 Cash at the Ending of the Period 69.20 66.70 CFROE = Cash Flow Return on Equity Increase (Decrease) (%) 58.90% 33.66% - 8 - The Corporate Group’s net cash from operating

Ending of the Period 55.97 52.58 CFROE = Cash Flow Return on Equity Increase (Decrease) (%) 49.79% 33.66% - 8 - The Corporate Group’s net cash from operating activities in the 3rd Quarter 2017 was Baht

Cash Increase (Decrease) – Net 11.69 0.83 Cash at the Beginning of the Period 20.31 23.83 Cash at the Ending of the Period 32.00 24.66 CFROE = Cash Flow Return on Equity Increase (Decrease) (%) 36.85

บริษัทพิจารณาแล้วเห็นว่าเป็นราคาทีเหมาะสมเมอืเทียบกบัผลตอบแทนทีคาดว่าจะได้รับ ในอนาคตซงึพิจารณาจากวิธีการประเมนิโดยวธีิคิดลดกระแสเงินสด (Discounted Cash Flow) และวิธีเปรียบเทียบ อตัราส่วนมลูค่าของธุรกิจที

Flow Return on Equity Increase (Decrease) (%) 30.94% 23.87% The Corporate Group’s net cash from operating activities in the 3rd Quarter 2019 was Baht 515.06 million, which was lower than the net profit

receive cash flow faster than expected. In this regard, after the disposition of such assets, the Company has 4 real estate projects namely Nimit Langsuan, Windshell, MahaSamutr Villa and MahaSamutr Country

is a key performance indicator which is applied by other operators in the same business and various investors for the estimated cash flow of NPL management businesses. Cash collection from NPL

financial statements. 3.3 Rationale and background of the transaction Currently, the Company encounters the situation of the lack of financial liquidity and the cash flow for the business operation, as the

management business, cash collection is a key performance indicator which is applied by othe r operators in the same business and various investors for the estimated cash flow of NPLs management business. Cash