) (%) 5.38% 5.66% Capital Structure and Debt Ratio Debt to Equity ratio (time) 0.91 0.86 Debt Service Coverage ratio (DSCR) (time) 2.25 2.13 Note: 1) Gross profit and Net profit were excluded construction
the Company being able to maintain the profit margins from sales and tightening of hire purchase loans as well as increasing in the proportion of Auto Loan (Car4Cash). After the capital increase in the
revenue (%) 23.59% 28.33% Performance Ratio Return on Equity (ROE) (%) 9.74% 10.71% Return on Assets (ROA) (%) 5.06% 5.64% Capital Structure and Debt Ratio Debt to Equity ratio (time) 0.94 0.88 Debt Service
ตน้ทุนของการลงทุน โดยท่ี WACC ค านวณจากแนวทาง “the International Cost of Capital” (“ICOC”) ข. วนัท่ีท าการประเมินมูลค่าคือ 31 มีนาคม 2560 ค. WACC (Weighted Average of Cost of Capital) คือ ตน้ทุนทางการ
restructuring is subject to the coming EGM which will be held on 30 August 2017. Apart from the improvement of Balance Sheet, the Company expects to receive new fresh funds as CAPEX and Working Capital. With the
'' (Working Capital) G8 5XF6KG%89 1 4IJKG&'F'8E L1%M 6XK9GF XF609 85(J' FH 1' T670 '2'%&' GH 42 RO9H (FH42FG $%89 +1+&H8 OE''G'52 'T''5 GH6Q 4F'8G''2( 3 GH+N 2560 8 62T2609 OE'%1EH''5 G&+(H5D GH6Q 4F'8G
'' (Working Capital) G8 5XF6KG%89 1 4IJKG&'F'8E L1%M 6XK9GF XF609 85(J' FH 1' T670 '2'%&' GH 42 RO9H (FH42FG $%89 +1+&H8 OE''G'52 'T''5 GH6Q 4F'8G''2( 3 GH+N 2560 8 62T2609 OE'%1EH''5 G&+(H5D GH6Q 4F'8G
balance 3 Investment in joint venture 45 Cash decrease 1,776 Cash returned paid to NCI from share capital reduction 33 Total 66,084 Total 66,084 6 3Q17 MD&A Advanced Info Service Plc. 2017 MANAGEMENT
) (%) 14.40% 12.56% Return on Assets (ROA) (%) 6.93% 6.33% Capital Structure and Debt Ratio Debt to Equity ratio (time) 1.00 0.93 Debt Service Coverage ratio (DSCR) (time) 2.37 2.22 Note: (1) Gross profit and
scheme of THB 734 million. 3. Short-term loan from related parties increased by THB 1,476 million for working capital. 4. Trade creditors, other creditors and accrued expenses decreased by THB 739 million