Financial Highlights

Number of registered SIM at ending period whose status is not defined as churn

Subscribers whose payment status is overdue more than 60 days from due date

Subscribers who do not refill to extend their validity within 45 days or subscribers who are inactive more than 90 days. For tourist sim who are inactive more than 30 days.

Change of number of subscribers from beginning period to ending period

Number of subscriber disconnections in the period divided by the sum of gross new subscribers in the period and the subscribers at the beginning period

Consolidated service revenue excluding inbound international roaming and interconnect revenues divided by average of subscriber at the beginning and ending period

Number of billed outgoing minutes generated from voice call including international call usage divided by average subscriber

Number of billed gigabytes generated from subscriber divided by average subscriber

Operating Profit + Other income (expense) + Finance income + Share of profit (Loss) + Depreciation & Amortization

Operating Profit + Other income (expense) + Finance income + Share of profit (loss) + Net foreign exchange gain (loss)

EBITDA / Total Revenues

Interest Bearing Debt / Ending Equity

(Interest Bearing Debt - Cash) / Ending Equity

(Interest Bearing Debt - Cash) / EBITDA

(Interest Bearing Debt + Lease Liability + Spectrum License Payable - Cash) / EBITDA

EBITDA / Finance cost

EBITDA * (1 - Tax Rate) / (Debt Repayment in 1 Year + Interest expense annualized)

Net Profit / Average Asset Between Beginning and Ending Period

Net Profit / Average Equity Between Beginning and Ending Period

Net Cash Flow From Operating Activities - CAPEX - Lease Liability Paid

Total Liability / Total Equity