Transaction size 1. Net Tangible Assets (NTA) NTA pf the target × acquisition proportion / NTA of listed company Not applicable because UWM has no audited financial statements N/A 2. Net profit Net profit of
/ NTA of listed company Not applicable because UWM has no audited financial statements N/A 2. Net profit Net profit of the target × acquisition proportion / Net profit of listed company Not applicable
proportion / NTA of listed company Not applicable because UWM has no audited financial statements N/A 2. Net profit Net profit of the target × acquisition proportion / Net profit of listed company Not
Profit Basis % of net profit arising from assets as per the proportion of acquisition / net profit of the Company. Calculation cannot be held because the company gains loss. 3. Total Consideration Value
offset by the additional loan for arcona Hotel acquisition. Net profit was THB 1,867mn and net profit margin was 18.4% compared to (9.6%) in 2018. MANAGEMENT DISCUSSION & ANALYSIS 2019 14 FEBRUARY 2020 U
www.indoramaventures.com 3 Criteria Calculation Size of Transaction (percent) 2. The net profits ( Net operating profit of a company being acquired X proportion of acquisition) X 100 Net operating profit of the listed
Bt7,003mn, a decrease -4.9% YoY due to the impact of net losses from TTTBB operations, asset provision expense, and increased finance cost from the acquisition. The profit declined -14% QoQ from one-time gain
”) generated total revenue of 1,815 million baht, increased by 70% YoY and increased by 90% QoQ, mainly due to revenue contribution from the new acquisition of six Outrigger- branded hotels that we acquired in
22.15%.This is mainly due to the consolidation of Kuron’s administrative expenses and from professional fees related to the acquisition totaling THB 9.7 mm. Net Profit(Loss) The Company posted net profit
NTA in the acquisition proportion x 100 NTA of BKD N/A Cannot calculate because HECH was established on January 18, 2018 and has no financial statement 2. Net Profit % x Net profit in the acquisition x