this transaction — Remarks: 1. In calculating the transaction value, the Company used the figures based on the latest audited Consolidated Financial Statement ending 30 September 2017. 2. The total value

% 34,841 12% Debt Service Coverage Ratio (times) 3.4 2.7 4.4 Spectrum license 115,378 42% 107,524 38% Return on Equity 67% 76% 65% Network and PPE 118,271 43% 132,579 47% Figures from P&L are annualized YTD

basis), hence the ratios were calculated from the previous year-end figures. 799 1,581 793 * 1,038 1,029 ** Beginning cash (Restated) (31/3/2017) CFO CFI CFF Ending cash (31/12/2017) The third quarter of

Baht 152.75 million in the year 2017 due to loss on exchange rate in the amount of Baht 136.75 million. In the year 2016, the figures showed the profit in the amount of Baht 60.16 million due to the gain

1.5% Figures from P&L are annualized YTD. Defer tax asset 3,491 1.2% 3,828 1.1% Debt Repayment Schedule License payment schedule Others 4,984 1.7% 5,316 1.5% Bt mn Debenture Loan 1800MHz 900MHz 2600MHz

license 111,749 38% 103,074 36% Return on Equity 50% 55% 43% Network and PPE 130,212 45% 125,510 43% Figures from P&L are annualized YTD. Intangible asset 5,092 1.8% 5,468 1.9% Defer tax asset 3,210 1.1

65% 55% 53% Network and PPE 130,212 45% 127,833 43% Figures from P&L are annualized YTD. Intangible asset 5,092 1.8% 5,116 1.7% Defer tax asset 3,210 1.1% 2,871 1.0% Debt Repayment Schedule License

Current Assets 34,905 12% 37,623 13% Debt Service Coverage Ratio (times) 4.5 4.2 4.2 Spectrum license 111,749 38% 107,447 37% Return on Equity 62% 53% 51% Network and PPE 130,212 45% 129,253 45% Figures

Equity 64% 65% 64% Network and PPE 132,579 47% 132,359 47% Figures from P&L are annualized YTD. Intangible asset 4,499 1.6% 4,963 1.8% Defer tax asset 2,562 0.9% 2,683 0.9% Debt Repayment Schedule License

% Return on Equity 76% 64% 66% Network and PPE 132,579 47% 130,821 45% Figures from P&L are annualized YTD. Intangible asset 4,499 1.6% 5,011 1.7% Defer tax asset 2,562 0.9% 2,799 1.0% Debt Repayment