30/06/2020 S 11 GROUP PUBLIC COMPANY LIMITED 2020 Reviewed Company Q2 30/06/2020 S 11 GROUP PUBLIC COMPANY LIMITED 2020 Reviewed Equity Method Statement Q1 31/03/2020 S 11 GROUP PUBLIC COMPANY LIMITED

30/06/2563 บริษัท เอส 11 กรุ๊ป จำกัด (มหาชน) 2563 สอบทาน เดี่ยว ไตรมาสที่ 2 30/06/2563 บริษัท เอส 11 กรุ๊ป จำกัด (มหาชน) 2563 สอบทาน Equity Method Statement ไตรมาสที่ 1 31/03/2563 บริษัท เอส 11 กรุ๊ป

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

which the equity method was applied as of 31 December 2018. Please be informed accordingly. Sincerely yours, - Signature - (Mrs.Pimporn Chotirattanakul) Managing Director 1 /8 ( ) Union Textile Industries

equity method was applied as of 31 December 2017. Please be informed accordingly. Sincerely yours, - Signature - (Mrs.Pimporn Chotirattanakul) Managing Director 1 /8 ( ) Union Textile Industries Public

) 3.02 108.63% 7 Share of loss associates accounted for using equity method (0.45) - 0.45 (100.00%) 8 Profit before income tax 21.93 1.07 20.86 1,949.53% Income tax (5.62) (7.02) (1.40) (19.94%) Profit for

Equity Method and separately presented under share of profit from investment in a joint venture. Hotel business recorded a revenue growth of 19% YoY in 3Q17 and 10% YoY in 9M17. During 2016, Phi Phi

) in UK was recognized under Equity Method and separately presented under share of gain (loss) from investment in joint venture. Hotel business recorded a revenue growth of 14% YoY in 4Q17 and 11% YoY in

investment in associates and joint venture accounted for using the equity method as of December 31, 2018 amounted to Baht 561.69 million increasing from as of December 31, 2017 which amounted to Baht 472.22

financial statements in which the equity method is applied of the Company ended 31 December 2017.In addition, during the past 6 months, the Company did not have any other acquisition transactions of other