|
Provisions
|
0.57M | 0.64M | 0.57M | -17.58M | -15.80M | 1.52M | 2.55M | 2.15M | 0.75M | 1.55M | 1.25M | 0.50M | 0.25M | | | -0.80M | 0.12M | -0.40M | | -3.29M | 0.92M | 0.88M | 0.26M | 0.73M | -0.82M | 1.07M |
|
Revenue
|
15.50M | 15.35M | 16.43M | 16.80M | 3.06M | 3.71M | 3.31M | 2.47M | 2.79M | 3.51M | 3.70M | 3.04M | 3.12M | 3.57M | 3.25M | 3.29M | 3.28M | 3.58M | 3.23M | 2.88M | 3.48M | 4.18M | 3.64M | 3.66M | 3.82M | 3.65M |
|
Interest income - Loans
|
12.06M | 12.40M | 12.44M | 12.92M | 13.15M | 12.69M | 12.28M | 11.39M | 10.66M | 10.90M | 10.61M | 10.23M | 10.03M | 10.09M | 9.31M | 10.12M | 11.51M | 13.51M | 14.66M | 15.55M | 16.53M | 17.72M | 18.74M | 19.38M | 20.93M | 21.17M |
|
Interest Income - Debt Securities
|
1.02M | 1.12M | 1.09M | 1.16M | 1.41M | 1.28M | 1.26M | 0.94M | 1.09M | 1.17M | 1.08M | 0.79M | 1.13M | 1.11M | 1.25M | 1.20M | 1.93M | 2.52M | 2.62M | 2.79M | 2.57M | 2.60M | 2.34M | 2.24M | 2.17M | 3.78M |
|
Interest Income - Deposits
|
0.37M | 0.24M | 0.51M | 0.69M | 0.81M | 0.56M | 0.49M | 0.04M | 0.07M | 0.06M | 0.08M | 0.10M | 0.15M | 0.15M | 0.19M | 0.84M | 1.75M | 1.95M | 1.50M | 0.73M | 1.05M | 1.16M | 2.03M | 1.94M | 1.28M | 0.90M |
|
Interest Income - Total
|
13.01M | 13.33M | 13.60M | 14.23M | 14.59M | 13.83M | 13.29M | 11.82M | 11.06M | 11.24M | 10.94M | 10.68M | 10.62M | 10.85M | 10.24M | 12.13M | 15.19M | 17.98M | 18.78M | 19.08M | 20.16M | 21.49M | 23.11M | 23.56M | 24.38M | 25.85M |
|
Interest Expense - Deposits
|
0.98M | 0.96M | 1.08M | 1.26M | 1.29M | 1.25M | 1.21M | 0.85M | 0.69M | 0.54M | 0.42M | 0.38M | 0.36M | 0.34M | 0.33M | 0.34M | 0.41M | 0.63M | 1.05M | 2.53M | 3.95M | 5.09M | 5.54M | 6.09M | 6.27M | 6.42M |
|
Interest Expense - Others
|
0.02M | 0.09M | 0.06M | 0.03M | 0.03M | 0.02M | 0.02M | 0.05M | 0.03M | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.01M | 0.04M | 0.11M | 0.21M | 0.21M | 0.33M | 0.31M | 0.30M | 0.25M | 0.27M | 0.21M | 0.35M |
|
Interest Expenses
|
1.00M | 1.05M | 1.14M | 1.29M | 1.33M | 1.28M | 1.24M | 0.89M | 0.71M | 0.56M | 0.44M | 0.40M | 0.38M | 0.36M | 0.34M | 0.38M | 0.52M | 0.84M | 1.26M | 2.87M | 4.27M | 5.39M | 5.78M | 6.36M | 6.48M | 6.76M |
|
Interest Income - Net
|
12.01M | 12.28M | 12.46M | 12.94M | 13.26M | 12.55M | 12.05M | 10.92M | 10.35M | 10.68M | 10.50M | 10.29M | 10.23M | 10.49M | 9.91M | 11.74M | 14.67M | 17.14M | 17.52M | 16.22M | 15.89M | 16.09M | 17.33M | 17.20M | 17.90M | 19.08M |
|
Interest Income - Total
|
11.44M | 11.63M | 11.89M | -3.43M | 12.69M | 11.03M | 9.50M | 8.77M | 9.60M | 9.13M | 9.25M | 9.79M | 9.98M | 10.49M | 9.91M | 12.54M | 14.55M | 17.54M | 17.52M | 15.94M | 15.14M | 14.97M | 17.25M | 16.45M | 18.77M | 18.28M |
|
Service Charges
|
| | | | | | | | | | | | | 0.08M | 0.36M | 0.03M | 0.53M | 0.37M | 0.02M | 0.26M | 0.10M | | | | | |
|
Investment Gain (Loss)
|
1.80M | 1.94M | 2.23M | 2.10M | 2.63M | 2.38M | 1.72M | 1.74M | 1.53M | 1.73M | 1.67M | 1.64M | 1.60M | 1.66M | 1.52M | 1.69M | 1.57M | 1.47M | 1.40M | 1.50M | 1.45M | -5.64M | 1.50M | 1.43M | 1.47M | 1.36M |
|
Investment Banking Income
|
| | | | | | | | | | | | | | | | 0.00M | | | | | | | -0.00M | 0.03M | |
|
Trading Income
|
| | | | | | 0.08M | | | | | | | | | | | | | | | | | | | |
|
Other Non-Interest Income
|
0.20M | -1.08M | 0.28M | -15.94M | 0.91M | 1.81M | -0.65M | 1.14M | 0.73M | -1.80M | -1.65M | -0.37M | -0.45M | -0.47M | 0.17M | -0.09M | 0.17M | 0.29M | 0.24M | 0.10M | 0.26M | 0.27M | 0.27M | 0.29M | 0.32M | 0.24M |
|
Non-Interest Income
|
3.49M | 3.08M | 3.97M | 3.87M | 3.97M | 5.51M | 2.67M | 3.61M | 3.53M | 4.72M | 4.08M | 3.42M | 3.20M | 3.95M | 3.61M | 3.31M | 3.81M | 3.95M | 3.25M | 3.15M | 3.57M | 4.83M | 4.23M | 3.69M | 4.12M | 3.73M |
|
Research & Development
|
0.69M | 0.76M | 0.73M | 0.76M | 0.77M | 0.77M | 0.83M | 0.86M | 0.87M | 0.90M | 0.92M | 1.00M | 1.04M | 1.04M | 0.98M | 1.01M | 1.04M | 1.08M | 1.14M | 1.30M | 1.19M | 1.31M | 1.06M | 0.98M | 0.98M | 0.84M |
|
Wages, Salaries and Other
|
5.68M | 5.31M | 5.74M | 5.92M | 5.98M | 6.58M | 6.21M | 6.22M | 6.46M | 6.42M | 6.74M | 6.71M | 6.22M | 6.24M | 6.53M | 6.86M | 6.59M | 7.22M | 7.07M | 6.54M | 6.92M | 7.46M | 7.39M | 7.46M | 7.67M | 8.29M |
|
Rent Expense
|
1.37M | 1.58M | 1.52M | 1.42M | 1.42M | 1.61M | 1.56M | 1.54M | 1.61M | 1.56M | 1.66M | 1.65M | 1.71M | 1.73M | 1.74M | 2.10M | 1.71M | 1.84M | 1.91M | 1.78M | 1.83M | 1.90M | 1.91M | 1.82M | 1.83M | 1.95M |
|
Other Operating Expenses
|
7.20M | 6.91M | 7.39M | 7.56M | 16.04M | 9.32M | 8.72M | 8.31M | 8.95M | 8.95M | 9.12M | 13.68M | 8.66M | 3.61M | 0.21M | 9.70M | 9.12M | 10.59M | 10.04M | 10.27M | 11.38M | 12.58M | 12.45M | 12.30M | 11.88M | 11.80M |
|
Operating Expenses
|
9.26M | 9.25M | 9.65M | 9.74M | 18.23M | 11.71M | 11.11M | 10.71M | 11.43M | 11.40M | 11.70M | 16.32M | 11.41M | 6.38M | 13.06M | 12.81M | 11.87M | 13.51M | 13.10M | 13.36M | 14.40M | 15.79M | 15.43M | 15.11M | 14.69M | 14.59M |
|
Operating Income
|
| | | | | | | | | | | | -8.49M | -3.01M | -10.01M | -9.73M | -8.82M | -10.15M | -10.09M | -10.71M | -11.16M | -11.84M | -12.01M | -11.67M | -11.12M | -11.19M |
|
EBIT
|
6.67M | 6.52M | 7.36M | -8.02M | -0.25M | 6.11M | 2.29M | 2.57M | 2.41M | 3.01M | 2.08M | -2.73M | -8.49M | -3.01M | -10.01M | -9.73M | -8.82M | -10.15M | -10.09M | -10.71M | -11.16M | -11.84M | -12.01M | -11.67M | -11.12M | -11.19M |
|
EBT
|
5.67M | 5.46M | 6.22M | -9.30M | -1.57M | 4.83M | 1.06M | 1.68M | 1.70M | 2.45M | 1.64M | -3.12M | 1.77M | 8.06M | 0.46M | 3.05M | 6.49M | 7.97M | 7.67M | 5.72M | 4.31M | 4.01M | 6.06M | 5.03M | 8.20M | 7.42M |
|
Tax Provisions
|
1.22M | 0.67M | 1.44M | -2.53M | -0.60M | 0.98M | 0.21M | 3.69M | 0.30M | 0.55M | 0.30M | 1.63M | 0.41M | 1.80M | 0.15M | 0.69M | 1.26M | 1.79M | 1.64M | 1.21M | 0.89M | 0.82M | 1.34M | 1.10M | 1.89M | 1.65M |
|
Profit After Tax
|
4.44M | 4.80M | 4.78M | -6.71M | -0.98M | 3.85M | 0.85M | 1.48M | 1.39M | 1.90M | 1.34M | -3.55M | 1.36M | 6.26M | 0.30M | 2.36M | 5.23M | 6.18M | 6.02M | 4.51M | 3.42M | 3.19M | 4.72M | 3.93M | 6.31M | 5.76M |
|
Equity Income
|
| | | | -0.08M | 0.36M | -1.02M | 0.61M | 0.58M | 0.83M | 0.22M | 0.19M | -0.06M | 0.16M | 0.03M | -0.20M | -0.04M | 0.27M | -0.06M | 0.20M | 0.08M | 0.27M | 0.39M | 0.39M | 0.39M | |
|
Income from Continuing Operations
|
4.44M | 4.80M | 4.78M | -6.78M | -0.98M | 3.85M | 0.85M | -2.02M | 1.39M | 1.90M | 1.34M | -4.75M | 1.36M | 6.26M | 0.30M | 2.36M | 5.23M | 6.18M | 6.02M | 4.51M | 3.42M | 3.19M | 4.72M | 3.93M | 6.31M | 5.76M |
|
Consolidated Net Income
|
4.44M | 4.80M | 4.78M | -6.78M | -0.98M | 3.85M | 0.85M | -2.02M | 1.39M | 1.90M | 1.34M | -4.75M | 1.36M | 6.26M | 0.30M | 2.36M | 5.23M | 6.18M | 6.02M | 4.51M | 3.42M | 3.19M | 4.72M | 3.93M | 6.31M | 5.76M |
|
Income towards Parent Company
|
4.44M | 4.80M | 4.78M | -6.78M | -0.98M | 3.85M | 0.85M | -2.02M | 1.39M | 1.90M | 1.34M | -4.75M | 1.36M | 6.26M | 0.30M | 2.36M | 5.23M | 6.18M | 6.02M | 4.51M | 3.42M | 3.19M | 4.72M | 3.93M | 6.31M | 5.76M |
|
Net Income towards Common Stockholders
|
4.44M | 4.80M | 4.78M | -6.78M | -0.98M | 3.85M | 0.85M | -2.02M | 1.39M | 1.90M | 1.34M | -4.75M | 1.36M | 6.26M | 0.30M | 2.36M | 5.23M | 6.18M | 6.02M | 4.51M | 3.42M | 3.19M | 4.72M | 3.93M | 6.31M | 5.76M |
|
EPS (Basic)
|
| 0.18 | 0.18 | -0.26 | -0.04 | 0.15 | 0.03 | 0.06 | 0.06 | 0.08 | 0.05 | -0.14 | 0.05 | 0.25 | 0.01 | 0.10 | 0.21 | 0.25 | 0.24 | 0.18 | 0.14 | 0.13 | 0.19 | 0.16 | 0.25 | 0.23 |
|
EPS (Weighted Average and Diluted)
|
| | | | -0.04 | 0.15 | 0.03 | 0.06 | 0.06 | 0.08 | 0.05 | -0.14 | 0.05 | 0.25 | 0.01 | 0.10 | 0.21 | 0.25 | 0.24 | 0.18 | 0.14 | 0.13 | 0.19 | 0.16 | 0.25 | 0.23 |
|
Shares Outstanding (Weighted Average)
|
| | | | 25.98M | 25.98M | 25.98M | 25.98M | 25.98M | 25.98M | 25.98M | 25.98M | 25.98M | 25.98M | 25.98M | 25.98M | 25.98M | 25.98M | 25.98M | 25.98M | 25.98M | 25.98M | 25.98M | 25.98M | 26.17M | 25.85M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | 25.07M | 25.07M | 25.09M | 25.11M | 25.12M | 25.13M | 25.14M | 25.16M | 25.17M | 25.17M | 25.19M | | | | | |
|
EBITDA
|
6.67M | 6.52M | 7.36M | -8.02M | -0.25M | 6.11M | 2.29M | 2.57M | 2.41M | 3.01M | 2.08M | -2.73M | -8.49M | -3.01M | -10.01M | -9.73M | -8.82M | -10.15M | -10.09M | -10.71M | -11.16M | -11.84M | -12.01M | -11.67M | -11.12M | -11.19M |
|
Tax Rate
|
21.58% | 12.17% | 23.12% | 27.16% | 37.93% | 20.37% | 19.91% | | 17.86% | 22.62% | 18.08% | | 23.38% | 22.38% | 33.77% | 22.52% | 19.37% | 22.47% | 21.44% | 21.22% | 20.65% | 20.48% | 22.08% | 21.87% | 23.04% | 22.30% |