transaction’s size calculation. Total value of consideration = Value of transaction gained or paid x 100 Total asset of listed company = 416.54 x 100 712.99 = 58.42% 4) Transaction’s size based on value of equity

December 2018 % Liabilities and equity Current liabilities Bank overdrafts and short-term loans form financial institutions 549,431 9% 864,674 21% 620,047 17% Trade accounts payable 99,264 1% 105,023 3

rental, services, common area fee, and utilities charges  Revenue from other sales, e.g., revenue from franchise stores, dealers, and online  Revenue from other services, e.g., delivery, installation

calculation Total value of consideration Transaction’s size based on total value of consideration 4) Transaction’s size based onvalue of equity shares Value of equity shares Summary of calculation of

under hire purchase agreement amount of Baht 3.72 million. 3. Shareholder equity as at, December 31, 2017 amount of Baht 668.28 million decrease from December 31, 2016 by Baht 10.13 or 1.49% , since the

สามัญ (Common Stock) “หุ้นสามัญ”ที่ออกเพื่อเสนอขายให้แก่ผู้ลงทุนที่ต้องการเข้ามาร่วมเป็นเจ้าของกิจการ โดยเป็นการเสนอขายให้ผู้ลงทุนในวงจำกัด (Private Placement) เท่านั้น Share on : ท่านทราบหรือไม่ว่า หาก

market confidence and business integrity, which in turn is essential for companies that need access to equity capital for long term investment. Access to equity capital is particularly important for future

of the Company. As of December 31, 2018, SPI directly and indirectly owned 25.91% of the total issued and paid-up shares of the Company. Furthermore, the Company and SPI has 2 common directors. Hence

252,017 (548) 2,233 1,685 253,510 Liability 141,841 1,312 2,514 3,826 145,475 Equity 110,176 (1,860) (281) (2,141) 108,035 PAGE 6PAGE 6 MANAGEMENT DISCUSSION & ANALYSIS (MD&A) Q1/2020 Operating Results

January 1, 2020. Equity As of June 30, 2020, the Company has a total equity of Baht 36,662 million, decreased from year ended 2019 by 1.1%. Such change was mainly due to the followings:  The Company has