Financials Net sales 84,478 94,895 96,001 (12%) 366,620 326,152 12% Other income/(expense), net1 306 671 263 16% 1,746 2,090 (16%) Total Revenue 84,784 95,566 96,263 (12%) 368,365 328,242 12% Cost of sales2

m 2019 2018 2019 YoY% 4Q19 3Q19 4Q18 4Q19 YoY% Reported Financials Net sales 352,692 347,171 2% 77,509 84,478 91,436 (15)% Other income/(expense), net1 1,999 1,949 3% 703 306 449 56% Total Revenue

YoY Reported Financials Net sales 75,010 92,024 94,895 (18)% (21)% Other income/(expense), net1 628 715 671 (12)% (6)% Total Revenue 75,638 92,739 95,566 (18)% (21)% Cost of sales2 65,950 81,301 82,276

1Q18 YoY% LTM 1Q18 LTM 1Q17 LTM YoY% Reported Financials Net sales 76,143 70,417 71,650 6% 290,825 269,106 8% Other income (expense), net1 934 591 170 450% 1,971 1,073 84% Total Revenue 77,077 71,008

with other graphs where the calculation is on $ basis. THB million 1Q20 4Q19 1Q19 1Q20 QoQ 1Q20 YoY Reported Financials Net sales 92,024 77,509 95,810 19% (4)% Other income/(expense), net1 715 703 319 2

million (THB 8.4 billion), -7% YoY, Core EBITDA margin 10%  Core Net profit after tax of $128 million (THB 4.0 billion), -27% YoY  Core Earnings Per Share of THB 0.67, -32% YoY  Operating Cash Flow of

. Quarterly Last Twelve Months THBm 1Q19 4Q18 1Q18 1Q19 YoY LTM 1Q19 LTM 1Q18 LTM YoY Reported Financials Net sales 95,810 91,436 76,143 26% 366,838 290,825 26% Other income (expense), net1 319 449 934 (66

(94)% 88 203 (56)% Core EBIT 231 178 288 (20)% 892 871 2% Core Net Profit after Tax and NCI4 159 128 234 (32)% 666 664 0% Core Net Profit after Tax and NCI (THBm) 5,027 4,042 7,463 (33)% 21,566 21,477 0

% LTM 3Q18 LTM 3Q17 LTM YoY% Reported Financials Net sales 96,001 83,591 72,605 32% 326,152 281,205 16% Other income (expense), net1 263 303 229 15% 2,090 981 113% Total Revenue 96,263 83,893 72,833 32

. Quarterly Last Twelve Months THBm 2Q18 1Q18 2Q17 2Q18 YoY% LTM 2Q18 LTM 2Q17 LTM YoY% Reported Financials Net sales 83,591 76,143 71,661 17% 302,755 274,036 10% Other income (expense), net1 303 934 218 39