|
Provisions
|
0.48M | 0.14M | 1.71M | 0.50M | 0.14M | 0.17M | 1.60M | 0.64M | 0.76M | -0.02M | 0.96M | -0.66M | 2.38M | -0.81M | 0.44M | -1.01M | 3.85M | -0.39M | -0.00M | -0.47M |
|
Revenue
|
12.34M | 10.07M | 10.68M | 11.48M | 0.50M | 0.53M | 0.54M | 0.56M | 0.50M | 0.52M | 0.53M | 0.53M | 0.50M | 0.52M | 0.55M | 0.55M | 0.49M | 12.04M | 12.52M | 12.41M |
|
Interest income - Loans
|
8.93M | 8.13M | 9.09M | 10.12M | 10.79M | 10.13M | 10.49M | 10.77M | 11.25M | 10.77M | 11.12M | 11.23M | 11.91M | 11.30M | 11.36M | 11.19M | 10.87M | 10.64M | 10.88M | 10.81M |
|
Interest income - Investments
|
0.07M | 0.07M | 0.07M | 0.08M | 0.09M | 0.09M | 0.10M | 0.10M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.10M | 0.09M | 0.09M | 0.07M | 0.06M | 0.06M | 0.06M |
|
Interest Income - Debt Securities
|
1.11M | 1.01M | 1.15M | 1.13M | 1.32M | 2.16M | 1.55M | 0.43M | 1.30M | 1.39M | 1.36M | 1.15M | 1.29M | 1.46M | 1.49M | 1.27M | 1.46M | 1.49M | 1.34M | 1.17M |
|
Interest Income - Deposits
|
| | | | 0.26M | 0.12M | 0.08M | 0.12M | 0.69M | 0.37M | 0.27M | 0.29M | 0.32M | 0.33M | 0.33M | 0.24M | 0.16M | 0.02M | 0.02M | 0.03M |
|
Other interest income
|
0.17M | 0.10M | 0.07M | -0.32M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Interest Income - Total
|
9.77M | 8.91M | 9.82M | 10.84M | 11.74M | 10.99M | 11.32M | 11.66M | 12.71M | 11.94M | 12.18M | 12.37M | 13.06M | 12.48M | 12.52M | 12.26M | 11.79M | 11.40M | 11.57M | 11.41M |
|
Interest Expense - Deposits
|
0.50M | 0.51M | 0.60M | 0.55M | 0.60M | 0.63M | 0.76M | 0.86M | 0.89M | 0.96M | 1.08M | 1.22M | 1.34M | 1.51M | 1.59M | 1.58M | 1.51M | 1.37M | 1.27M | 1.10M |
|
Interest Expense - Debt
|
0.05M | 0.05M | 0.05M | 0.06M | 0.06M | 0.06M | 0.06M | 0.07M | 0.07M | 0.08M | 0.09M | 0.74M | 0.09M | 0.23M | 0.21M | 0.21M | 0.20M | 0.19M | 0.17M | 0.17M |
|
Interest Expense - Others
|
0.12M | 0.15M | 0.19M | 0.20M | 0.22M | 0.23M | 0.23M | 0.21M | 0.23M | 0.26M | 0.25M | 0.25M | 0.23M | 0.23M | 0.21M | 0.21M | 0.20M | | | |
|
Interest Expenses
|
0.67M | 0.71M | 0.84M | 0.81M | 0.87M | 0.92M | 1.05M | 1.14M | 1.20M | 1.30M | 1.42M | 1.56M | 1.67M | 1.83M | 1.90M | 1.87M | 1.78M | 1.60M | 1.49M | 1.31M |
|
Interest Income - Net
|
9.10M | 8.21M | 8.98M | 10.04M | 10.87M | 10.07M | 10.27M | 10.53M | 11.51M | 10.64M | 10.76M | 10.81M | 11.39M | 10.65M | 10.63M | 10.39M | 10.00M | 9.79M | 10.08M | 10.10M |
|
Interest Income - Total
|
8.62M | 8.06M | 7.28M | 9.54M | 10.72M | 9.90M | 8.67M | 9.89M | 10.75M | 10.66M | 9.80M | 11.47M | 9.01M | 11.46M | 10.18M | 11.40M | 6.16M | 10.19M | 10.08M | 10.57M |
|
Financial Services Fees
|
| | | | | | | | | | | | | | | | 0.61M | 0.02M | 0.01M | 0.00M |
|
Service Charges
|
0.41M | 0.43M | 0.57M | 0.56M | 0.50M | 0.53M | 0.54M | 0.56M | | | | | | 0.50M | 0.55M | 0.55M | 0.49M | 0.33M | 0.42M | 0.44M |
|
Income - Trust
|
0.06M | 0.06M | 0.06M | 0.05M | 0.06M | 0.06M | 0.06M | 0.06M | | | | | | 0.06M | 0.06M | 0.07M | 0.07M | 0.06M | 0.06M | 0.06M |
|
Mortgage Banking
|
0.06M | 0.06M | 0.04M | 0.07M | 0.06M | 0.05M | 0.06M | 0.10M | | | | | | 0.07M | 0.08M | 0.08M | 0.09M | 0.43M | 0.45M | 0.29M |
|
Card Income
|
0.59M | 0.62M | 0.65M | 0.73M | 0.78M | 0.86M | 0.86M | 0.87M | 0.86M | 0.93M | 0.94M | 0.93M | 0.91M | 0.97M | 1.05M | 0.97M | 0.94M | 0.93M | 1.13M | 1.03M |
|
Other Non-Interest Income
|
0.59M | 0.47M | 1.45M | 0.69M | 0.96M | 0.91M | 1.50M | 0.71M | 0.59M | 0.75M | 1.04M | 1.22M | 1.36M | 1.16M | 2.05M | 0.52M | 1.64M | 0.50M | 0.58M | 0.32M |
|
Non-Interest Income
|
3.23M | 1.86M | 1.69M | 1.45M | 3.11M | 2.11M | 2.28M | 1.93M | 3.08M | 2.54M | 1.93M | 1.40M | 1.85M | 2.00M | 2.11M | 3.21M | 4.44M | 2.25M | 2.43M | 2.31M |
|
Amortization - Intangibles
|
0.11M | 0.11M | 0.11M | 0.11M | 0.10M | 0.10M | 0.10M | 0.10M | 0.09M | 0.09M | 0.09M | 0.09M | 0.08M | 0.08M | 0.09M | 0.09M | 0.07M | 0.07M | 0.07M | 0.07M |
|
Depreciation & Amortization - Total
|
0.18M | 0.20M | 0.28M | 0.25M | 0.26M | 0.26M | 0.27M | 0.26M | 0.25M | 0.26M | 0.26M | 0.25M | 0.26M | 0.27M | 0.26M | 0.27M | 0.26M | 0.28M | 0.28M | 0.27M |
|
Research & Development
|
0.35M | 0.34M | 0.38M | 0.39M | 0.54M | 0.55M | 0.56M | 0.43M | 0.71M | 0.71M | 0.76M | -0.07M | 0.54M | 0.55M | 0.54M | 0.37M | 0.60M | 0.70M | 0.54M | 0.33M |
|
Wages, Salaries and Other
|
4.57M | 4.53M | 5.03M | 4.74M | 5.36M | 5.14M | 5.02M | 5.28M | 5.70M | 5.54M | 5.54M | 5.41M | 5.54M | 5.53M | 5.65M | 6.81M | 5.46M | 5.43M | 5.97M | 4.78M |
|
Rent Expense
|
0.43M | 0.41M | 0.47M | 0.55M | 0.43M | 0.45M | 0.45M | 0.44M | 0.44M | 0.43M | 0.47M | 0.42M | 0.45M | 0.44M | 0.48M | 0.40M | 0.43M | 0.45M | 0.48M | 0.46M |
|
Restructuring Costs
|
0.23M | 0.13M | 0.42M | 0.15M | 0.03M | | 0.01M | 0.01M | | | | | | | | | | | | |
|
Other Operating Expenses
|
6.78M | 6.70M | 7.28M | 6.99M | 8.12M | 8.62M | 7.93M | 7.00M | 8.40M | 8.28M | 8.27M | 7.58M | 8.32M | 8.53M | 8.46M | 1.26M | 2.00M | 8.17M | 8.59M | 6.07M |
|
Operating Expenses
|
7.97M | 7.77M | 8.83M | 8.33M | 9.38M | 9.88M | 9.22M | 8.14M | 9.81M | 9.67M | 9.76M | 8.18M | 9.57M | 9.79M | 9.74M | 10.40M | 9.52M | 9.60M | 9.89M | 7.12M |
|
Operating Income
|
| | | | -9.13M | -9.60M | -8.95M | -7.82M | -9.57M | -9.42M | -9.49M | -7.64M | -9.34M | -9.54M | -9.46M | -9.89M | -9.29M | | | |
|
EBIT
|
4.56M | 2.86M | 0.98M | 3.46M | -9.13M | -9.60M | -8.95M | -7.82M | -9.57M | -9.42M | -9.49M | -7.64M | -9.34M | -9.54M | -9.46M | -9.89M | -9.29M | 4.44M | 4.12M | 7.08M |
|
EBT
|
3.89M | 2.15M | 0.14M | 2.66M | 4.46M | 2.13M | 1.73M | 3.68M | 4.02M | 3.53M | 1.97M | 4.68M | 1.29M | 3.67M | 2.55M | 4.21M | 1.08M | 2.83M | 2.63M | 5.76M |
|
Tax Provisions
|
1.05M | 0.45M | -0.22M | 1.36M | 1.24M | 0.39M | 0.07M | 2.78M | 0.66M | 0.55M | 0.22M | 0.96M | 0.10M | 0.59M | 0.41M | 0.71M | 0.08M | 0.57M | 0.33M | 1.06M |
|
Profit After Tax
|
2.83M | 1.71M | 0.36M | 2.02M | 3.22M | 1.74M | 1.65M | 0.90M | 3.37M | 2.98M | 1.75M | 3.86M | 1.19M | 3.08M | 2.14M | 3.50M | 1.00M | 2.26M | 2.29M | 4.70M |
|
Income from Continuing Operations
|
2.83M | 1.71M | 0.36M | 1.30M | 3.22M | 1.74M | 1.65M | 0.90M | 3.37M | 2.98M | 1.75M | 3.72M | 1.19M | 3.08M | 2.14M | 3.50M | 1.00M | 2.26M | 2.29M | 4.70M |
|
Consolidated Net Income
|
2.83M | 1.71M | 0.36M | 1.30M | 3.22M | 1.74M | 1.65M | 0.90M | 3.37M | 2.98M | 1.75M | 3.72M | 1.19M | 3.08M | 2.14M | 3.50M | 1.00M | 2.26M | 2.29M | 4.70M |
|
Income towards Parent Company
|
2.83M | 1.71M | 0.36M | 1.30M | 3.22M | 1.74M | 1.65M | 0.90M | 3.37M | 2.98M | 1.75M | 3.72M | 1.19M | 3.08M | 2.14M | 3.50M | 1.00M | 2.26M | 2.29M | 4.70M |
|
Net Income towards Common Stockholders
|
2.83M | 1.71M | 0.36M | 1.30M | 3.22M | 1.74M | 1.65M | 0.90M | 3.37M | 2.98M | 1.75M | 3.72M | 1.19M | 3.08M | 2.14M | 3.50M | 1.00M | 2.26M | 2.29M | 4.70M |
|
EPS (Basic)
|
0.69 | 0.41 | 0.08 | 0.43 | 0.69 | 0.37 | 0.35 | 0.19 | 0.71 | 0.63 | 0.37 | 0.82 | 0.25 | 0.65 | 0.45 | 0.73 | 0.21 | 0.47 | 0.48 | 0.98 |
|
Shares Outstanding (Weighted Average)
|
4.14M | 4.14M | 4.14M | 4.67M | 4.68M | 4.68M | 4.68M | 4.69M | 4.72M | 4.72M | 4.73M | 4.73M | 4.76M | 4.76M | 4.77M | 4.78M | 4.79M | 4.79M | 4.79M | |
|
EBITDA
|
4.74M | 3.06M | 1.27M | 3.71M | -8.87M | -9.35M | -8.69M | -7.56M | -9.31M | -9.16M | -9.23M | -7.39M | -9.07M | -9.27M | -9.20M | -9.62M | -9.03M | 4.72M | 4.40M | 7.35M |
|
Tax Rate
|
27.14% | 20.76% | | 51.13% | 27.84% | 18.34% | 4.28% | 75.58% | 16.31% | 15.62% | 11.24% | 20.52% | 7.38% | 16.13% | 16.23% | 16.91% | 7.31% | 20.18% | 12.68% | 18.46% |