47.35% 4. Value of Securities issued by the Company as consideration for the assets to be acquired — — Remarks: 1. In calculating the transaction value, the Company used the figures based on the latest

the figures based on the latest audited Consolidated Financial Statement ending 30 September 2018. 2. The total value of the acquired assets is the purchase price of all preferred shares of Park Origin

% Return on Equity 65% 66% 55% Network and PPE 132,579 47% 130,212 45% Figures from P&L are annualized YTD. Intangible asset 4,499 1.6% 5,092 1.8% Defer tax asset 2,562 0.9% 3,210 1.1% Debt Repayment

) KEY HIGHLIGHTS • Total Revenue and Share of Profit and Net Profit for the second quarter of 2020 were THB 1,966.7 mm and THB 542.1 mm, respectively. This statutory figures consists of the normal

Assumptions on Trade, Economics, Industry and Review of the Figures by a Certified Public Auditor and the Opinion of an Independent Financial Advisor that the Projections have been Carefully Prepared -None- 15

% Figures from P&L are annualized YTD. Defer tax asset 3,491 1.2% 3,777 1.0% Debt Repayment Schedule License payment schedule Others 4,984 1.7% 5,311 1.4% Bt mn Debenture Loan 1800MHz 900MHz 2600MHz Total

% 8,487 2.3% Figures from P&L are annualized YTD. Defer tax asset 4,120 1.2% 4,136 1.1% Debt Repayment Schedule License payment schedule Others 5,312 1.5% 5,264 1.4% Bt mn Debenture Loan 1800MHz 900MHz

32% Debt Service Coverage Ratio (times) 2.7 3.7 4.8 Right of use 58,723 17% 54,691 15% Return on Equity 42% 36% 36% Intangible asset 7,123 2.0% 9,315 2.5% Figures from P&L are annualized YTD. Defer tax

(times) 2.2 4.8 4.2 Right of use 58,723 17% 52,516 15% Return on Equity 37% 36% 35% Intangible asset 7,123 2.0% 9,435 2.6% Figures from P&L are annualized YTD. Defer tax asset 4,120 1.2% 4,033 1.1% Debt

on Equity 36% 34% 32% Intangible asset 10,864 3.0% 11,588 3.3% Figures from P&L are annualized YTD. Defer tax asset 4,236 1.2% 4,246 1.2% Debt Repayment Schedule License payment schedule Others 5,363