previously recognised through comprehensive income 171.2 0.0 171.2 N/A EBIT before share of profit (loss) from investment in associates and joint venture 51.5 452.7 -401.1 -88.6% Share of profit (loss) from
530.4 521.1 500.3 1.8% 6.0% 1,030.6 999.3 3.1% EBIT 349.8 360.4 449.3 (2.9%) (22.1%) 799.2 874.1 (8.6%) EBIT Margin 39.7% 40.9% 47.3% 43.7% 46.7% Depreciation and amortization 139.2 135.7 136.1 2.6% 2.3
269.3 (4.5%) ค่าใชจ่้ายรวม 530.4 521.1 500.3 1.8% 6.0% 1,030.6 999.3 3.1% EBIT 349.8 360.4 449.3 (2.9%) (22.1%) 799.2 874.1 (8.6%) EBIT Margin 39.7% 40.9% 47.3% 43.7% 46.7% ค่าเสือ่มราคาและค่าตดัจ าหน่าย
expenses 117.7 117.1 121.5 0.5% (3.1%) 375.1 386.4 (2.9%) Total expenses 488.3 472.3 530.4 3.4% (7.9%) 1,519.0 1,471.7 3.2% EBIT 397.8 422.6 349.8 (5.9%) 13.7% 1,197.0 1,296.6 (7.7%) EBIT Margin 44.9% 47.2
% (3.1%) 375.1 386.4 (2.9%) ค่าใชจ่้ายรวม 488.3 472.3 530.4 3.4% (7.9%) 1,519.0 1,471.7 3.2% EBIT 397.8 422.6 349.8 (5.9%) 13.7% 1,197.0 1,296.6 (7.7%) EBIT Margin 44.9% 47.2% 39.7% 44.1% 46.8% ค่าเสือ่มรา
% 56.9% ค่าใช้จ่ายในการบรหิาร 148.4 121.5 131.2 22.1% 13.1% 279.6 257.3 8.7% ค่าใช้จ่ายรวม 563.1 530.4 509.4 6.2% 10.5% 1,072.5 1,030.6 4.1% EBIT 362.4 349.8 468.2 3.6% (22.6%) 830.6 799.2 3.9% EBIT Margin
16,398 18% Selling and administrative expenses (433) (437) (408) (6%) (7%) (1,407) (1,263) (10%) Other operating income 6 5 5 (24%) (0%) 12 15 25% EBITDA 4,965 5,218 4,981 0% (5%) 12,485 15,150 21
Liabilities 2.30 million Total Liabilities 170.63 million Issued and Paid-up Share Capital 270.00 million Total Shareholders' Equity 171.36 million Total Revenue 223.62 million Earnings before Interest and
) (693) (8%) Other operating income 3 3 3 0% 0% 12 12 0% EBITDA 844 1,034 1,137 10% 35% 3,809 4,187 10% Depreciation and amortization (325) (330) (383) 16% 18% (1,266) (1,351) 7% EBIT 519 704 754 7% 45