% Finance cost 35.09 41.36 6.27 17.87% Income tax expenses 37.04 42.24 5.20 14.04% Net profit 139.02 150.12 11.10 7.98% Net profit ratio (ROS) 19.92% 17.25% Earnings per share (Baht) 0.26 0.28 0.02 6.92

% 22.6% -1.7% - Basic earnings per share (Baht/share) 0.10 0.11 0.15 0.11 (0.01) (7.1) Net profit margin 4.8% 5.5% 7.6% 6.1% -0.7% - Page 2 of 6 The total revenues for the six-month ended June 30, 2019

49.34 17.69% Finance cost 49.11 68.10 18.99 38.67% Income tax expenses 48.04 57.52 9.48 19.73% Net profit 181.71 202.58 20.87 11.49% Net profit ratio (ROS) 17.16% 15.74% Earnings per share (Baht) 0.34

. Net profit million THB 1,256.04 1,367.27 (8.14%) 1,039.45 1,171.09 (11.24%) (%) 12.51 12.10 0.41% 13.35 12.77 0.58% 12. Net profit per share THB 0.86 0.93 (7.53%) 0.71 0.79 (10.13%) 13. Book value per

profit (loss) per share (THB) 0.15 0.24 (37.50%) 0.11 0.19 (42.11%) 13. Book value per share (THB) 8.78 8.66 1.39% 8.15 8.01 1.75% After revision 5 Table 3: Statement of Financial Position as of 31 March

% 0.1% 5.6% 5.6% - Administrative Expense per net sales 10.0% 11.5% (1.5%) 7.8% 8.0% (0.2%) Net profit margin 7.4% 4.0% 3.4% 9.6% 7.3% 2.3% - Basic earnings per share (Bath/Share) 0.08 0.04 0.04 94.7 0.11

original registered capital of 70 million baht (7 million common shares at 10 baht per share) to the registered capital of 100 million baht (10 million ordinary shares at par value In this regard, the

(43.35%) 33.66 164.70 (79.56%) (%) 8.61% 11.72% (3.11%) 4.18% 12.24% (8.06%) 12. Net profit (loss) per share (THB) 0.08 0.15 (46.67%) 0.02 0.11 (81.82%) 13. Book value per share (THB) 7.81 8.78 (11.05

67.37 94.72 27.35 40.60% Income tax expenses 59.19 65.40 6.21 10.49% Net profit 227.68 252.81 25.13 11.04% Net profit ratio (ROS) 16.00% 14.78% Earnings per share (Baht) 0.37 0.42 0.05 13.51% Total

Par Value Baht 1 NTD 10 NTD 10 NTD 10 Book Value Per Share USD 0.113 USD 1.64 USD 1.56 USD 1.29 Criteria Transaction Size (%) 1. Net Tangible Assets Value 6.20% 2. Net Profit (12-month period) 32.52% 3