progress of 29.5% and 5.0% respectively. Both have the scheduled COD by June 2019. B.GRIMM POWER PUBLIC COMPANY LIMITED Management’s Discussion and Analysis KEY FINANCIAL HIGHLIGHT Sales and Service Income
exemption for corporate income tax under the BOI privileges, therefore, the dividend is not subject to withholding tax in Thailand, in which the dividend payment will be subject to shareholder approval. The
) -13.0% EBITDA 131.6 251.0 -47.6% 319.5 -58.8% Finance cost (193.6) (189.2) 2.3% (111.0) 74.4% Share of profit/loss from JVs/associates (equity income) (22.5) 8.3 -369.7% 37.9 -159.3% Reported Net Profit
business 167 182 -8.2 371 361 2.8 Total revenue from main business 2,489 3,865 -35.6 6,286 7,837 -19.8 Interest income from the MRT Purple Line Project 70 97 -27.8 150 196 -23.5 Other income 274 65 321.5 283
revaluation). 7 Calculated by annualizing the relevant items in the statement of comprehensive income and statement of cash flows for the nine month period ended 30 September, 2019. Bangkok Commercial Asset
rendering of services 2,399,514 95% 2,021,669 96% 1,809,052 96% 1,144,527 93% Investment income 28,810 1% 22,604 1% 8,711 0% 3,433 0% Gain on disposal of investments 61,521 2% - - - - - - Other income 60,115
% 1,144,527 93% Investment income 28,810 1% 22,604 1% 8,711 0% 3,433 0% Gain on disposal of investments 61,521 2% - - - - - - Other income 60,115 2% 62,066 3% 72,561 4% 82,807 7% Total income 2,549,960 100
Equity and Debt Service Coverage Ratio. Even though Safari Group increases its debt level for Carnival Magic Project, it is confident that Carnival Magic Project will generate stable income and profit for
despite a slowdown in the last few months of 2018; 2.) growth in private consumption supported by higher household income in both agriculture and non-agriculture sectors along with recovering consumer