65% 738 532 39% Core Net Profit after Tax and NCI ($m) 175 117 95 85% 540 334 62% Core Net Profit after Tax and NCI (THBm) 5,529 3,867 3,322 66% 17,783 11,759 51% Core EPS after PERP Interest (THB)5
25,488 (53)% 156 2,778 3,974 (96)% Core EPS after PERP Interest (THB) 1.96 4.43 (56)% (0.01) 0.45 0.66 (101)% Core EBITDA/T ($) 93 138 (33)% 70 84 113 (38)% Operating Cash Flow5 1,316 989 33% 265 405 250 6
%) Core Net Profit after Tax and NCI (THBm) 2,778 5,027 8,523 (67%) 15,821 25,381 (38%) Core EPS after PERP Interest (THB) 0.45 0.85 1.48 (70%) 2.63 4.46 (41%) Core EBITDA/ton ($) 84 115 150 (44%) 103 139
59 (40)% (38)% Core EBIT 141 148 231 (5)% (39)% Core Net Profit after Tax and NCI4 82 50 159 64% (48)% Core Net Profit after Tax and NCI (THB m) 2,609 1,562 5,027 67% (48)% Core EPS after PERP Interest
) 1,562 156 4,042 903% (61)% Core EPS after PERP Interest (THB) 0.25 (0.01) 0.67 +0.25 (0.43) Core EBITDA/T ($) 92 70 102 32% (10)% Operating Cash Flow5 340 265 261 28% 30% Net Operating Debt to Equity
after Tax and NCI (THB M) 3,769 3,322 2,960 27% 12,568 7,336 71% Core EPS after PERP Interest (THB) 0.73 0.64 0.56 30% 2.39 1.31 83% (2) Reported EPS after PERP Interest (THB) 0.56 0.87 1.18 (53)% 2.59
and NCI (THB M) 4,618 3,769 2,864 61% 14,322 8,549 68% Core EPS after PERP Interest (THB) 0.86 0.73 0.54 59% 2.72 1.56 75% (2) Reported EPS after PERP Interest (THB) 0.64 0.56 0.61 6% 2.62 2.59 1% Core
after Tax and NCI (THB M) 3,867 4,618 2,613 48% 15,576 9,653 61% Core EPS after PERP Interest (THB) 0.69 0.86 0.49 41% 2.91 1.79 63% (2) Reported EPS after PERP Interest (THB) 1.92 0.64 0.56 242% 3.98
5,529 3,769 98% 21,477 12,568 71% Core EPS after PERP Interest (THB)5 1.31 0.99 0.73 80% 3.86 2.39 61% Reported EPS after PERP Interest (THB) 1.45 1.04 0.56 161% 5.02 2.59 94% Core EBITDA/ton ($) 153 140