and paid-up shares of the ORI By applying each basis, the calculations of the transaction value are as follows: Calculation Bases Calculation Formula Transaction Value 1. Net Tangible Assets (NTA
shares of the ORI By applying each basis, the calculations of the transaction value are as follows: Calculation Bases Calculation Formula Transaction Value 1. Net Tangible Assets (NTA) (166.47 x 49%) x 100
of the assets x 100 / No. of issued and paid-up shares of the Buyer By applying each basis, the calculations of the transaction value are as follows: Calculation Bases Calculation Formula Transaction
shares issued in consideration of the assets x 100 / No. of issued and paid-up shares of the Buyer By applying each basis, the calculations of the transaction value are as follows: Calculation Bases
result in the WPS being a subsidiary of the Company. 3.2 Calculation of the Transaction Size The details calculations of the transaction size according to the announced acquisition based on the
conditions to the calculations as follow, the offering will be allocated the existing shareholders equal to their entitled rights, 100,000,000 shares and PP investors are fully subscribed the shares. Case 2
2016. 3.2 Financial information used for calculations Remark: Intangible asset 1 is the right under the power purchase agreement, so it will not be calculated for NTA. 3.3 Category and Size of
on NPA management business14 % 6.00 8.72 12.35 Allowance for impairment of NPLs to NPAs15 % 2.97 2.47 2.04 Remark 1 The financial statements for the year ended December 31, 2018 used in calculations
calculations presented in the table, the highest value of the Transaction is equal to 22.37 percent based on the Total Value of Consideration basis. The transaction is classified as a Class 2 Asset Acquisition