year ended 30th Sept 2017, the company and its subsidiaries recognized share of income, by using equity method, of Baht 0.40 million and 0.66 million in consolidated income statements in which no change

. As for the period of three months and nine months year ended 31st Dec 2017, the company and its subsidiaries recognized share of income, by using equity method, of Baht 0.58 million and 0.42 million in

, the company and its subsidiaries recognized share of income, by using equity method, of Baht 0.52 million in consolidated income statements in which increased by Baht 0.10 million or 23.8 percent in

49 percent of total shares. As for the period of three months and 1st half year ended 30th Sept 2018, the company and its subsidiaries recognized share of income, by using equity method, of Baht 0.40

31st Dec 2019, the company and its subsidiaries recognized share of income, by using equity method, of Baht 0.45 million and 1.52 million in consolidated income statements or decreased by 30.8 percent in

percent of total shares. As for the period of three months and 1st half year ended 30th Sept 2020, the company and its subsidiaries recognized share of income, by using equity method, of Baht 0.30 million

ended 30th Sept 2019, the company and its subsidiaries recognized share of income, by using equity method, of Baht 0.55 million and 1.07 million in consolidated income statements respectively 1.7 Earning

between the parties, with reference to valuation of share price by discounted cash flow method.   - 16 - 7. Expected benefits 1. Acquired businesses are similar or support business of the Company. Because

Expenses (1,775.1) (36.6%) (1,720.2) (36.5%) +54.9 +3.2% Add: Share of Profit/(Loss) from Investments (by equity method) 9.1 0.2% 12.0 0.3% -2.9 -24.2% EBITDA 999.4 20.6% 914.1 19.4% +85.3 +9.3% Less

identify the applicable share swap ratio for the Transaction, and may subject to the situation from time to time; 1. Discounted Cash Flow Method (“DCF”) • The discounted cash flow method will be applied to