% # Position risk 1.2 !4!$$ (a!3+,R&.$ option ) 1.2.1 FX/Gold-linked (" 2) option premium +, 0#3 +, long !$%% position risk (#' 3 : " 4 Fixed-haircut approach ( .# !.+,""'+3 S J0") 3(.%/+% ( #' 5

of investment needs to be compensated by higher returns n.a. Liquidity Assets with low returns in times of funding liquidity constraints or low market liquidity require a risk premium n.a. No free

met during the term of a Series and following the occurrence of a Premium Trigger Event (as defined in Condition 6 (Premium Payment)), the Issuer shall pay an amount to the Noteholders of such Series

, the Company believes it is rationale to conclude the exchange ratio shall be derived from the current book value as at March 31, 2017 with a premium of 27.6% or equivalent to additional of 1.19 shares

THB Mn % Sales of electricity - FiT, base tariff and Ft 727.0 770.9 816.7 831.7 15.0 1.8% 2,666.7 3,146.3 479.6 18.0% FiT Premium 33.2 14.7 20.7 22.1 1.4 6.8% 152.6 90.7 (61.9) (40.6%) Sales of

Mn THB Mn % THB Mn THB Mn THB Mn % Sales of electricity - FiT, base tariff and Ft 806.7 821.3 774.5 848.4 73.9 9.5% 3,146.3 3,250.9 104.6 3.3% FiT Premium 19.6 19.1 15.0 15.2 0.2 1.3% 90.7 68.9 (21.8

- - Issued and paid-up 140.00 100.00 40.00 40.00 Share premium 246.11 - 246.11 n.a. Retained earning Appropriated - legal reserve 5.09 5.09 - - Unappropriated 57.46 44.31 13.15 29.68 Equity attributable to

988.16 (98.80) (10.00) Equity Share Capital - Authorized 140.00 140.00 - - Issued and paid-up 140.00 100.00 40.00 40.00 Share premium 246.11 - 246.11 n.a. Retained earning Appropriated - legal reserve 5.09

and Ft 727.0 806.7 79.7 11.0% FiT Premium 33.2 19.6 (13.6) (41.0%) Sales of electricity to Industrial Users (IU) 6.9 6.8 (0.1) (1.4%) Sales from Biomass Power Plants 767.1 833.1 66.0 8.6% Revenue from

required rate of return but a positive association with 8 the dividend payout ratio and the expected growth of dividend. In addition to these factors, the equity risk premium, the risk-free rate, the debt-to