Premium (Discount) on Share Capital 547.61 547.61 547.61 547.61 824.43 Retained Earnings (Deficit) -1,001.70 -967.94 -985.37 -881.59 -927.98 Treasury Stock - - - - - Shares Of The Company Held By

Capital 660.00 550.00 550.00 550.00 400.00 Paid-Up Capital 550.00 550.00 550.00 550.00 400.00 Premium (Discount) on Share Capital 417.22 417.22 417.22 417.22 6.00 Retained Earnings (Deficit) 324.69 368.05

Authorized Capital 3,648.38 3,648.38 3,648.38 3,648.38 3,648.38 Paid-Up Capital 3,648.38 3,648.38 3,648.38 3,648.38 3,648.38 Premium (Discount) on Share Capital -2,304.52 -2,304.52 -2,304.52 -2,304.52

301.54 442.88 367.06 Total Liabilities 983.86 1,089.00 976.37 1,078.48 826.14 Authorized Capital 244.40 244.40 244.40 235.00 235.00 Paid-Up Capital 244.40 244.40 244.40 235.00 235.00 Premium (Discount) on

        WHA PREMIUM GROWTH FREEHOLD AND LEASEHOLD REAL ESTATE INVESTMENT TRUST / Real Estate Investment Trust (REIT) PO         WARRIX SPORT PUBLIC COMPANY LIMITED / WARRIX SPORT PUBLIC COMPANY LIMITED Common

31, 2017 from the increase of paid-up capital which equivalent to Baht 32.35 million together with share premium from the exercising of ECF-W1 that expired in the year 2018 at the exercise price Baht

69.76% Total Liabilities 2,728.63 1,850.87 877.75 47.42% Issued and paid-up share capital 333.80 333.80 - - Premium on ordinary shares 587.17 587.17 - - Retained earnings – Appropriated 40.00 36.29 3.71

per cent from that of Baht 285. 73 million as at March 31, 2018, driven mainly by a Q1/ 2019 net profit of Baht 35.69 million, ordinary share premium of Baht 939.87 million and new share issuance for

333.80 - - Premium on ordinary shares 587.17 587.17 - - Retained earnings – Appropriated 40.00 40.00 - - Retained earnings – Unappropriated 375.98 308.12 67.86 22.02% Total owners of the Company 1,336.94

Company Limited was 2,897.0 million Baht, increase 571.8 million Baht. An increasing in share premium, Advance receipt of share subscription and retain earnings increase due to the Company‘s net earnings