Balance Sheet as at 31st Dec, 2012
Cash and cash equivalent
296,184,966
191,518,474
Non Pledged trading assets
27,906,803
10,812,122
Pledged Assets
60,949,856
66,191,144
Derivative financial instruments
30,949
9,909
Loans and Advances to banks
4,564,943
775,765
Loans and Advances to customers
604,073,399
576,288,507
Insurance receivables
627,337
1,405,000
Investment in equtiy accounted investee
2,548,828
2,812,805
Investment Securities
447,281,811
561,733,704
Trading Properties
2,693,227
6,688,000
Investment Properties
14,360,567
16,097,044
Property and Equipment
64,565,889
67,647,817
Intangible Assets
3,404,945
3,277,608
Deferred Income tax assets
8,113,973
2,930,928
Other Assets
177,042,627
120,874,368
Assets classified as held for sale
30,827,257
Total Assets
1745177377
1629003195
Deposit from Banks
105,170,552
146,808,286
Deposit from customers
1,201,481,996
1,101,703,921
Derivative financial instruments
35,515
9,413
Debt securities issued
54,685,891
Retirement benefits obligations
2,487,589
1,876,578
Current tax liabilities
8,937,964
9,747,004
Other Liabilities
54,418,260
140,772,972
Claims payable
118,226
450,000
Liabilities on investment contracts
65,591
61,000
Liabilities on insurance contracts
3,351,234
2,703,000
Interest-bearing loans and borrowings
40,092,312
29,258,273
Contingent settlement provisions
3,548,250
3,548,000
Liabilities classified as held for sale
25,793,512
Total Liabilities
1504186892
1436938447
Share capital and share premium
176,628,255
155,104,963
Retained earnings
17,764,295
1,066,997,247
Other components of equity
38,498,341
20,649,521
Total equity attributable to owners of the Bank
232,890,891
169,009,907
Non Controlling Interest
8,099,594
23,054,841
Total liabilities and equity
1745177377
1629003195
For the year ended 31 December 2012
Gross Earnings
208,308,873
135,635,181
Interest Income
161,437,286
106,221,335
Interest Expense
1,008,682,366
1,037,267,591
Net Interest Income
96,377,828
69,747,102
Fee and commission income
28,734,285
22,330,793
Fee and commission expense
1,073,135,989
Net fee and commission income
28,128,450
22,330,793
Net trading income
7,544,853
2,269,130
Other Operating Expenses
9,577,913
4,156,923
Underwriting profit
1,014,536
657,000
Operating income
142,643,580
99,160,948
Net impairment loss on financial assets
1,062,951,173
1,064,677,887
Impairment charge on goodwill
-380,990
Net operating income after net impairment loss on financial assets
131,852,929
89,716,021
Personnel expenses
1,040,058,668
1,051,757,852
Operating lease expenses
1,071,686,045
1,071,827,613
Depreciation and amortization
1,062,720,313
1,067,487,669
Other operating expenses
1,032,984,920
1,038,295,167
Total expenses
-87517350
-65598995
Share of profit/(loss) of equity accounted investee
544,569
-10,000
Profit/Loss Before Tax
44,880,148
24,107,026
Income tax expense
1,071,723,517
1,066,712,716
Profit for the period from continuing operations
42861841
17077918
Loss from discontinued operations (net of tax)
1,069,284,767
-1,699,596
Profit for the year
38404784
15378322
Other comprehensive income net of income tax:
Foreign currency translation differences for foreign operations
1,387,577
-108,232
Fair value (loss)/gain on available-for-sale investments recognised in equity
1,069,082,635
1,072,468,583
Fair value gains on property and equipment
-68,549
15,509
Other comprehensive (loss)/gain for the year, net of tax
-3340161
-1365964
Total comprehensive income for the year
35,064,623
14,012,358
Owners of the Bank
38,596,688
14,499,229
Non controlling Interests
-191,904
879,093
Profit for the year
38404784
15378322
Total comprehensive income attributable to:
Owners of the Bank
35,304,108
13,133,265
Non-controlling interest
-239,485
879,093
Total comprehensive income for the year
35064623
14012358
Basis Earnings per Share (Kobo)
169
86
Basis Earnings per Share (Kobo)-Continuing Operations
187
95
For the period ended 31 December 2012
Cash flows from operating activities
Profit for the period
38,404,784
15,378,322
Depreciation of property and equipment
10,192,675
5,972,390
Amortization of intangible assets
1,335,149
622,308
Gain on disposal of property and equipment
-59,197
-482,058
Profit on disposal of trading properties
-18,843
-951,000
Reversal of impairment loss on investment property
-211,543
Loss on disposal of investment properties
193,674
Other staff costs
1,369,186
Impairment on financial assets
10,790,651
9,063,937
Impairment of goodwill
380,990
Additional gratuity provision
1,152,061
Contribution to defined contribution plans
574,428
Loss of control due to liquidation of subsidiaries
274,835
Profit on disposal of equity investment
-1,190,000
Profit on disposal of associates
-450,000
Loss on disposal of AMCON bonds investments
7,417,651
Property and equipment written off
550,571
1,915,833
Share of profit of equity accounted investee
1,073,197,255
10,000
Interest paid on borrowings and finance lease
4,095,028
104,220
Dividend received
1,072,057,245
-889,352
Income tax expense
2,018,307
7,099,020
Change in non-pledged trading assets
1,056,278,568
15,307,633
Change in pledged assets
5,241,288
189,721,941
Change in derivative financial instruments-assets
-42,349
1,100,894
Change in loans and advances to banks and customers
1,025,633,731
40,289,073
Change in insurance receivables
-180,326
-1,397,000
Change in other assets
1,017,696,535
30,661,532
Change in deposits from banks
1,047,879,631
814,354,203
Change in interest bearing loans and advances
14,920,861
6,497,923
Change in derivative financial instrument-liabilities
76,414
-715,594
Change in deposits from customers
99,778,075
36,211,331
Change in claims payable
-331,774
92,000
Change in liabilities on investment contracts
4,591
-672,000
Change in liabilities on insurance contracts
648,234
-219,000
Change in retirement benefit obligations
1,072,626,346
Change in other liabilities
998,035,203
29,430,172
Income tax paid
1,066,089,708
1,069,162,473
Net cash (used in)/provided by operating activities
-37609894
120548674
Cash flows from investing activities
Net sale/(purchase) of investment securities
12,373,243
996,037,210
Dividend received
1,684,579
889,352
Acquisition of property and equipment
1,061,672,908
1,069,208,611
Proceeds from the sale of property and equipment
1,006,357
1,748,306
Acquisition of intangible assets
1,071,770,563
-484,227
Acquisition of investment properties
1,071,942,531
1,072,578,009
Proceeds from disposal of investment properties
2,297,956
853,718
Proceeds on disposal of trading properties
2,620,494
2,276,000
Acquisition of trading properties
1,072,423,145
-1,135,000
Proceeds from sale of equity investments
1,200,000
Proceeds from sale of AMCON bonds investments
88,050,442
Cash acquired from subsidiary
35,353,000
Cash lost on loss of control of subsidiaries
1,073,205,149
Net cash provided by/(used in) investing activities
91538247
-43900493
Cash flows from financing activities
Interest paid on long term borrowings
1,069,646,796
-104,220
Dividends paid to owners
1,061,153,285
1,064,797,707
Debt securities issued
54,685,891
Net cash provided by/(used in) financing activities
38002324
-9048337
Net increase/(decrease) in cash and cash
equivalents
91,930,677
67,599,844
Cash and cash equivalents at beginning of year
191,518,474
123,957,778
Cash and cash equivalents of assets held for sale
13,122,271
Effect of exchange rate fluctuations on cash held
-386,456
-39,148
Cash and cash equivalents at end of year
296184966
191518474
Investment Valuation Ratios
Investment Valuation Ratios
Operating Profit Margin(%)
0.63%
Return on Net Worth(%)
0.41%
Cash Flow Indicator Ratios
Earning Retention Ratio
1%
Cost to income ratio
0.07%
Capital Adequacy Ratio
0.13%
Equity capital to deposits
0.19%
Interest Income/Gross Earnings
0.77%
Non-Interest Income/Gross Earnings
5.77%