Balance Sheet as at 31st December 2012
Cash & balances with Central Banks
300,531
199,228
Loans and advances to banks
411,429
462,856
Loans and advances to Customers
1,541,687
1,252,462
Financial assets at fair value through profit or loss
3,611
5,964
Securities available for sale
369,397
356,933
held to maturity investments
337,278
337,336
Assets pledged as Collateral
50,109
72,129
Investments in associates accounted for using the equity method
6,321
7,489
Investment Properties
4,003
4,055
Intangible Assets
3,522
1,008
Property, Plant and Equipment
75,386
65,875
Asset classified as held for sale
12,978
Total Assets
3186129
2860169
Deposits from bank
88,187
183,500
Deposits from Customers
2,400,860
1,951,321
Financial liabilities at fair value through profit or loss
1,796
2,857
Liabilitity on Investment Contracts
12,321
49,440
Liabilitity on Insurance Contracts
2,127
825
Retirement benefit Obligations
19,380
15,081
Current Income Tax Liability
23,228
24,254
Other Liabilities
120,157
158,771
Liabilities classified as held for sale
2,836
Total Liabilities
2747282
2491589
Share capital
16,316
16,316
Share premium
254,524
254,524
Retained earnings
73,367
41,587
Statutory reserve
43,347
32,144
AFS Fair value reserve
26,272
8,525
Statutory credit reserve
16,101
9,766
Treasury share reserve Capital reserve
-1,422
-1,941
Foreign currency translation reserve
1,668
606
Non-controlling interest
2,548
964
Total equity and liabilities
3186129
2860169
For the year ended 31st December 2012
Interest Income
287,274
212,975
Interest Expenses
-62,082
-36,784
Net interest income
225,192
176,191
Impairment Charges for Credit Losses
-12,299
-38,011
Net Insurance Premium Revenue
1,544
1,264
Net interest income after impairment charge for credit losses
212,893
138,180
Insurance premium revenue
1,664
1,295
Insurance premium revenue ceded to reinsurers
-120
-31
Net insurance premium revenue
1544
1264
Fee and Commission Income
59,964
47,584
Foreign Exchange Income
2,448
7,497
Net gains/(Loss) on investment Securities
1,039
670
Net gains/(losses) from financial assets at fair value through profit or loss
1,760
-996
Gains/(Loss) from Subsidiaries
288
Loss on sale of Assets to AMCON
-15,501
Other Operating Income
5,487
417
Operating Expenses
-192,171
-146,064
Operating profit
93,295
37,370
Share of profit/(loss) of associates
-594
-1,507
Profit before Tax
92,701
35,863
Income tax expense
-17,031
-17,227
Profit for the year
75,670
18,636
Profit attributable to: Owners of the Parent
75,890
19,520
Non-controlling Interests
-220
-884
Basic/diluted earnings per share
2
1
For the period ended 31st December 2012
Cash flow (used in)/generated from operations
-156,393
284,955
Income taxes paid
-22,439
-6,614
Interest received
308,861
221,439
Interest paid
-65,502
-43,669
Purchase of investment securities
-50,647
-361,998
Proceeds from the sale of investment securities
23,595
14,014
Gratuity payment to staff
-15,263
-4,915
Net cash flow (used in)/generated from operations
22212
103212
Cash and cash equivalent acquired from subsidiary
11,463
Net cash flow on disposal of subsidiary
-30,619
Dividends received
541
3,925
Purchase of investment property
-30
-1,563
Purchase of property, plant and equipment
-18,663
-11,529
Purchase of intangible assets
-1,570
-1,712
Proceeds on disposal of property, plant and equipment
2,869
155
Net cash (used in)/generated from investing activities
-36009
-10724
Proceeds from sale of treasury shares
7,497
Dividend paid
-26,105
-19,579
Proceeds from new borrowings
8,408
16,139
Repayment of borrowings
-35,755
-37,997
Net cash (used in)/generated from financing activities
-53452
-33940
Increase in cash and cash equivalents
-67,249
58,548
Cash and cash equivalents at start of year
708,991
650,714
Effect of exchange rate fluctuations on cash held
-169
-271
Cash and cash equivalents at end of year
641573
708991
Investment Valuation Ratios
Operating Profit Margin(%)
0.02%
Cash Flow Indicator Ratios
Earning Retention Ratio
1%
Equity capital to deposits
0%
Interest Income/Gross Earnings
1%
Non-Interest Income/Gross Earnings
7%