administrative expenses2 (974.0) (770.2) 26.5% (700.0) 39.2% EBITDA 508.5 176.2 188.6% 131.6 286.4% Finance cost (200.8) (218.9) -8.3% (193.6) 3.7% Share of profit/loss from JVs/associates (equity income) 284.1

& Calpis grew 1.5% YoY and above market growth. C-Vitt became #1 brand in functional drink with market share of 23.3% in Q3’18 from 16.9% in Q2’18. Domestic Personal Care grew 9.1% YoY. At constant FX

reduction of 89,200,714 unissued shares of the Company at a par value of Baht 1.00 per share, reserved for the exercise of warrants to purchase ordinary shares no. 1, issued and offered to the existing

(3) -103% Elimination (73) (41) 6 108% 115% (228) (134) 41% Profit attributable to owners of the Company 918 1,316 1,386 51% 5% 4,773 5,778 21% Basic earnings per share (Baht) 0.67 0.96 1.01 3.47 4.20

THB to 377,500,000THB per share, for the allotment of newly i of entire business transfer of FKRMM, and the amendment to Clause with the increase of the Company’s registered capital. T “Clause 4

persons holding equivalent position to the fourth executive and shall include the persons holding the position of manager or equivalent in accounting or finance departments. The Corporate Group’s total

MARKETING PUBLIC COMPANY LIMITED SRIRACHA CONSTRUCTION PUBLIC COMPANY LIMITED SRISAWAD CORPORATION PUBLIC COMPANY LIMITED SRISAWAD FINANCE PUBLIC COMPANY LIMITED SRITHAI SUPERWARE PUBLIC COMPANY LIMITED

completed and have not yet started contributing to the earnings Debt Maturity Profile as on 31 Mar, 2018 Fixed = 61% Floating =39% Effective Finance Cost 3.74% Credit Rating: A+ with positive outlook by TRIS

64,901 58,604 11% Finance lease liabilities 812 498 63% Deferred tax liabilities 16,793 15,788 6% Other liabilities 5,382 4,109 31% Total liabilities 240,240 227,339 6% Shareholder's equity Share capital

Capex Net Debt Cash and Cash under Management Total Debt Debt Maturity Profile as on 30 Jun, 2020 Fixed = 71% Floating = 29% Effective Finance Cost 3.27% Credit Rating: AA- with stable outlook by TRIS in