: (Unit: Share) Shareholder Current Capital Capital Injection After Capital Injection AEON Thana Sinsap (Thailand) Public Company Limited 8,259,600 100% 9,000,000 17,259,600 100% ACS Capital Corporation

which valued by Discounted Cash Flow method. Benefits Expected to be obtained by the Company 1. The Company acquire new share of FD from current shareholder equaled to 51 percent of the registered and

Lohia. Mr. 1 The current paid-up share capital of IRSL is INR 1,609,131,510, divided into 160,913,151 shares at a par value of INR 10.00. IRSL will issue additional 100,200,000 new shares which will be

: - Increase in capital from the company, forecasted to receive no more than 254,215,937 shares with the par value of 0.25 baht from the current share holders in form of Right Offering, at the ratio of 5 current

) at an average financial cost (WACC) of 7 percent. The share value will be 8.6369 Indian Rupees per Shares (Baht 4.08 per share) with the Company having a current cash flow value of 855 million Indian

requires 282 million baht from the following sources: - Increase in capital from the company, forecasted to receive no more than 254,215,937 shares with the par value of 0.25 baht from the current share

: 1 unit of warrant has the right to purchase 1 new ordinary share Current Exercise Price : Baht 5 per share Date of Issuance : 20 October 2017 Maturity Period of Warrant 3 years 4 months Allocation

right to purchase 1 new ordinary share Current Exercise Price : Baht 5 per share Date of Issuance : 20 October 2017 Maturity Period of Warrant 3 years 4 months Allocation Method : Offered to the existing

value of 0.25 baht from the current share holders in form of Right Offering, at the ratio of 5 current shares to 2 new shares. - Loan from financial institution. 8. Expected Benefits for the company 8.1

of NDR shall sell 32,000,000 units of exiting warrant to CRSB at 1.00 THB per share, current major shareholder shall exercise 10,000,000 units of warrant and CRSB shall exercise 20,000,000 units of