1,146 -45% -17% Basic earnings per share (Baht) 1.51 1.01 0.83 Note: 1/ EBITDA from Refinery Business of the Company, BCP Trading Pte. Ltd. and Bongkot Marine Services Co., Ltd. 2/ EBITDA from Marketing
related professionals, for example, appraisal companies and financial advisors Information regarding any action undertaken by the company applying for approval for the offer for sale of securities
Classification : ใชภ้ายใน (Internal) 9 Fundamental analysis • Macroeconomic & industry analysis • Assessment of company fundamentals • Financial reporting & ratio analysis • ESG factor materiality assessment
: Market Price Value is based on the appraisal conducted by Simon Lim & Partners Company Limited. Total Value of the Consideration Paid and Market Price Value each amounts to 13.11 million baht, the
Value or Market Price of the target whichever is higher. Details are as follows: (million baht) Remarks: Market price value is based on the appraisal conducted by Simon Lim & Partners Company Limited
according to criteria for assets appraisal with Replacement Cost method. 8. Benefit Expected to Gain by the Company The Company expects such Franchise acquisition shall enable to generate income and profit to
Value of the Return Consider by calculation according to criteria for assets appraisal with Replacement Cost method. 8. Benefit Expected to Gain by the Company The Company expects such Franchise
accordance with the market price and higher than the appraisal price. - Benefit : The Company will allocate the proceed from the land sale to repay the Company's loan to a financial institution and use it as
independent appraisal firm, rewarded by SEC and service fee was comparable to the market value. There is no sign of transfer benefit between related parties while there was the resolution from the Audit
made an allowance for the value of land awaiting development amounting to 91.33 million baht from the difference from the appraisal value compared to the acquired value. Page 3 of 3 4. Financial costs of