|
Provisions
|
0.06M | 0.02M | 0.04M | 0.16M | 29.00 | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.06M | 0.08M | 0.10M | 0.07M | 0.09M | 0.18M | 0.07M | 0.09M | 0.08M | 0.16M | -0.01M | 0.12M | 0.30M | 0.20M | 0.21M | 0.25M | 0.45M | 0.56M | 0.94M | 0.68M | 0.60M | 0.66M | 0.54M | 0.39M | 0.03M | 0.27M | -0.30M | 1.14M | -0.04M | 0.14M | 0.31M | 0.44M | 0.46M | 0.43M |
|
Revenue
|
0.67M | 2.10M | 0.81M | 3.26M | -29.00 | -0.44M | 4.05M | 5.45M | 0.97M | -0.41M | 0.94M | 0.11M | 0.15M | 0.23M | 0.24M | 0.11M | 0.22M | 0.27M | 0.23M | 0.14M | 0.33M | 0.35M | 0.33M | 0.29M | 0.35M | 0.40M | 0.53M | 0.53M | 0.52M | 0.60M | 0.84M | 0.64M | 0.82M | 0.76M | 0.88M | 0.14M | 0.13M | 0.16M | 0.18M | 0.23M | 0.24M | 0.24M | 0.28M | 0.15M | 0.28M | 0.29M |
|
Interest income - Loans
|
1.19M | | 1.23M | 4.85M | | 1.20M | 1.29M | 4.96M | 1.24M | 1.25M | 1.26M | 2.43M | 2.52M | 2.58M | 2.70M | 2.71M | 2.85M | 2.93M | 3.04M | 3.14M | 3.20M | 3.33M | 3.50M | 3.47M | 3.89M | 4.06M | 4.23M | 4.74M | 5.74M | 5.94M | 8.17M | 6.30M | 7.20M | 8.67M | 9.61M | 10.69M | 11.65M | 10.85M | 10.63M | 11.23M | 9.32M | 9.89M | 9.61M | 9.52M | 9.70M | 9.81M |
|
Interest Income - Debt Securities
|
9.63M | 9.10M | 8,586.00M | | 7.46M | 0.13M | 0.13M | 0.52M | 0.12M | 0.12M | 0.13M | 0.14M | 0.17M | 0.14M | 0.24M | 0.18M | 0.14M | 0.17M | 0.23M | 0.16M | 0.22M | 0.20M | 0.26M | 0.21M | 0.25M | 0.26M | 0.25M | 0.33M | 0.32M | 0.33M | 0.41M | 0.38M | 0.49M | 0.64M | 0.71M | 0.59M | 0.56M | 0.47M | 0.55M | 0.49M | 0.38M | 0.50M | 0.36M | 0.54M | 0.53M | 0.44M |
|
Other interest income
|
| | | | | | | | | | | 0.09M | 0.08M | 0.10M | 0.10M | 0.13M | 0.15M | 0.18M | 0.14M | 0.27M | 0.28M | 0.21M | 0.19M | 0.20M | 0.14M | 0.16M | 0.16M | 0.15M | 0.11M | 0.07M | 0.08M | 0.07M | 0.11M | 0.33M | 0.18M | 0.22M | 0.27M | 0.26M | 0.36M | 0.89M | 1.58M | 0.58M | 0.33M | 0.40M | 0.50M | 0.36M |
|
Interest Income - Total
|
1.36M | 2.72M | 1.36M | 5.41M | | | 4.05M | 5.48M | 1.36M | | 1.39M | 2.52M | 2.60M | 2.67M | 2.80M | 2.83M | 3.00M | 3.11M | 3.18M | 3.40M | 3.48M | 3.54M | 3.69M | 3.67M | 4.03M | 4.22M | 4.40M | 4.89M | 5.84M | 6.02M | 8.25M | 6.37M | 7.31M | 9.00M | 9.79M | 10.91M | 11.91M | 11.11M | 10.99M | 12.12M | 10.90M | 10.47M | 9.95M | 9.93M | 10.19M | 10.17M |
|
Interest Expense - Deposits
|
0.55M | 0.57M | 0.54M | 2.13M | | 0.42M | 427.00 | 1.69M | 0.41M | 0.43M | 0.43M | 0.65M | 0.65M | 0.69M | 0.69M | 0.73M | 0.80M | 0.86M | 0.88M | 1.00M | 1.09M | 1.09M | 1.10M | 1.12M | 1.07M | 1.03M | 0.99M | 0.88M | 0.79M | 0.70M | 0.69M | 0.62M | 0.91M | 1.67M | 2.84M | 3.51M | 4.44M | 5.07M | 5.54M | 5.99M | 6.17M | 5.64M | 5.35M | 4.73M | 4.60M | 4.79M |
|
Interest Expense - Debt
|
9.43M | 7.78M | 7,314.00M | 6.85M | 6.85M | 6.49M | 0.06M | 0.24M | 5.60M | 4.60M | 0.04M | 0.03M | 0.04M | 0.07M | 0.08M | 0.09M | 0.09M | 0.09M | 0.08M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.22M | 0.39M | 0.42M | 0.43M | 0.48M | 0.49M | 0.49M | 0.47M | | 0.17M | 0.28M |
|
Interest Expense - Others
|
| 0.45M | 449.00M | 0.44M | 0.44M | 0.43M | 0.01M | 0.03M | 0.42M | 0.41M | 0.01M | | | | | | | | | | | | | | 0.02M | 0.04M | 0.04M | 0.07M | 0.03M | 0.03M | 0.04M | 0.01M | 0.02M | 0.02M | 0.06M | 0.01M | 0.01M | 0.01M | 0.00M | | | | | | | |
|
Interest Expenses
|
0.63M | 0.65M | 0.61M | 2.43M | | 0.48M | 494.00 | | 0.47M | 0.48M | 0.49M | 0.69M | 0.71M | 0.79M | 0.81M | 0.86M | 0.94M | 1.00M | 1.02M | 1.26M | 1.38M | 1.37M | 1.42M | 1.43M | 1.38M | 1.36M | 1.33M | 1.26M | 1.11M | 1.00M | 1.00M | 0.90M | 1.50M | 2.34M | 4.04M | 5.31M | 6.69M | 6.65M | 6.62M | 6.71M | 6.82M | 6.22M | 5.86M | 5.78M | 5.69M | 5.78M |
|
Interest Income - Net
|
0.73M | 0.72M | 0.75M | 2.98M | | 0.84M | 927.00 | 3.52M | 0.89M | 0.90M | 0.90M | 1.82M | 1.89M | 1.89M | 1.99M | 1.98M | 2.06M | 2.11M | 2.15M | 2.14M | 2.10M | 2.17M | 2.28M | 2.24M | 2.66M | 2.87M | 3.07M | 3.63M | 4.74M | 5.01M | 7.24M | 5.48M | 5.81M | 6.66M | 5.75M | 5.60M | 5.22M | 4.46M | 4.37M | 5.41M | 4.07M | 4.25M | 4.08M | 4.14M | 4.50M | 4.39M |
|
Interest Income - Total
|
0.67M | 0.70M | 0.70M | 2.81M | | 0.81M | 898.00 | 3.41M | 0.86M | 0.87M | 0.87M | 1.78M | 1.82M | 1.80M | 1.89M | 1.91M | 1.97M | 1.93M | 2.09M | 2.05M | 2.02M | 2.01M | 2.29M | 2.13M | 2.35M | 2.67M | 2.86M | 3.37M | 4.29M | 4.46M | 6.30M | 4.80M | 5.21M | 6.00M | 5.20M | 5.20M | 5.41M | 4.20M | 4.67M | 4.27M | 4.12M | 4.12M | 3.77M | 3.70M | 4.07M | 3.97M |
|
Financial Services Fees
|
| | | | | 0.01M | 0.01M | 0.05M | 0.01M | 0.01M | 0.01M | 0.08M | 0.09M | 0.09M | 0.13M | 0.08M | 0.10M | 0.10M | 0.15M | 0.09M | 0.11M | 0.11M | 0.11M | 0.10M | 0.12M | 0.13M | 0.14M | 0.11M | 0.13M | 0.13M | 0.14M | 0.12M | 0.14M | 0.15M | 0.19M | 0.14M | 0.16M | 0.19M | 0.18M | 0.15M | 0.18M | 0.20M | 0.22M | 0.18M | 0.20M | 0.20M |
|
Investment Gain (Loss)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | 0.04M | | | | | | | | | | | | | | | | | |
|
Investment Banking Income
|
| | | | | | | | 0.00M | | | 0.11M | 0.72M | 0.69M | 0.58M | 0.32M | 0.58M | 0.67M | 0.54M | 0.43M | 0.87M | 1.00M | 0.72M | 0.78M | 0.83M | 1.21M | 1.50M | 1.22M | 1.33M | 1.87M | 2.46M | 4.21M | 2.86M | 4.28M | 1.15M | 0.39M | 0.44M | 0.38M | 1.41M | 0.94M | 0.56M | 0.50M | 1.70M | 1.06M | 1.05M | 0.95M |
|
Mortgage Banking
|
| | | | | 0.06M | 0.07M | 0.24M | 0.05M | 0.08M | 0.07M | 0.11M | 0.15M | 0.23M | 0.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Interest Income
|
| 0.00M | 0.00M | 0.28M | | 0.04M | 15.00 | 0.15M | 0.04M | 0.04M | -0.02M | 0.04M | 0.02M | 0.04M | 0.02M | 0.05M | 0.10M | 0.05M | 0.06M | 0.02M | 0.07M | 0.02M | -0.02M | 0.02M | 0.07M | 0.07M | 0.12M | | 0.02M | | -0.32M | | | 0.23M | -0.47M | 0.23M | 0.23M | 0.60M | 0.04M | 0.17M | 0.11M | 0.64M | 1.30M | 0.42M | 0.14M | 0.13M |
|
Non-Interest Income
|
| 0.02M | 0.06M | 0.28M | | 0.08M | 89.00 | 0.45M | 0.08M | 0.10M | 0.04M | 0.36M | 0.96M | 1.10M | 1.03M | 0.74M | 1.02M | 1.22M | 0.96M | 0.84M | 1.45M | 1.65M | 1.02M | 1.31M | 1.37M | 1.88M | 2.10M | 2.77M | 2.53M | 3.58M | 3.10M | 5.51M | 4.33M | 5.97M | 3.60M | 1.00M | 1.04M | 1.02M | 2.22M | 1.58M | 1.30M | 1.21M | 4.06M | 1.76M | 1.95M | 1.75M |
|
Amortization - Intangibles
|
| | | | | | | | | | | 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 | 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 | 0.01M | 0.01M | 0.01M |
|
Research & Development
|
| | | | | | | | | | | 0.05M | 0.09M | 0.09M | 0.11M | 0.09M | 0.09M | 0.11M | 0.11M | 0.10M | 0.12M | 0.12M | 0.17M | 0.14M | 0.16M | 0.18M | 0.24M | 0.20M | 0.20M | 0.23M | 0.26M | 0.20M | 0.16M | 0.14M | 0.19M | 0.22M | 0.21M | 0.31M | 0.31M | 0.26M | 0.31M | 0.32M | 0.40M | 0.40M | 0.44M | 0.44M |
|
Wages, Salaries and Other
|
0.09M | 0.11M | 0.06M | 0.34M | | 0.34M | 84.00 | | 0.39M | 0.44M | 0.43M | 1.32M | 1.35M | 1.32M | 1.48M | 1.67M | 1.62M | 1.57M | 1.55M | 1.63M | 1.77M | 1.78M | 1.77M | 1.98M | 1.78M | 2.15M | 2.52M | 3.40M | 3.44M | 4.10M | 4.60M | 4.59M | 4.89M | 5.33M | 5.32M | 3.58M | 3.55M | 3.30M | 3.43M | 3.66M | 3.67M | 3.48M | 3.82M | 3.65M | 3.64M | 3.99M |
|
Rent Expense
|
0.02M | 0.02M | 0.04M | -52.00 | | 0.04M | 49.00 | -0.14M | 0.05M | 0.06M | 0.06M | 0.14M | 0.14M | 0.14M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.16M | 0.17M | 0.18M | 0.18M | 0.20M | 0.22M | 0.25M | 0.24M | 0.38M | 0.39M | 0.38M | 0.48M | 0.42M | 0.47M | 0.48M | 0.54M | 0.34M | 0.35M | 0.45M | 0.52M | 0.25M | 0.42M | 0.33M | 0.42M | 0.43M | 0.43M | 0.49M |
|
Other Operating Expenses
|
| 0.59M | 0.50M | -0.00M | | 0.62M | 653.00 | -1.83M | 0.63M | 0.71M | 0.67M | 1.70M | 1.76M | 1.73M | 1.99M | 2.07M | 2.04M | 2.02M | 2.04M | 2.04M | 2.23M | 2.23M | 2.19M | 2.48M | 2.32M | 2.71M | 2.98M | 4.14M | 4.25M | 4.81M | 5.37M | 5.57M | 5.96M | 6.70M | 6.44M | | | 4.39M | 4.59M | 1.38M | | 4.27M | 4.91M | 4.71M | 4.66M | 4.80M |
|
Operating Expenses
|
0.02M | 0.62M | 0.54M | -0.00M | | 0.66M | 702.00 | -1.97M | 0.68M | 0.77M | 0.73M | 1.89M | 1.99M | 1.95M | 2.25M | 2.31M | 2.28M | 2.27M | 2.30M | 2.31M | 2.53M | 2.54M | 2.54M | 2.83M | 2.69M | 3.14M | 3.46M | 4.72M | 4.83M | 5.42M | 6.11M | 6.18M | 6.59M | 7.32M | 7.17M | 5.31M | 5.29M | 5.14M | 5.43M | 5.12M | 5.24M | 4.92M | 5.73M | 5.54M | 5.53M | 5.73M |
|
EBIT
|
0.85M | 0.75M | 0.84M | 2.43M | | 0.72M | 779.00 | -0.77M | 0.73M | 0.68M | 0.67M | 0.94M | 1.51M | 1.74M | 1.48M | 1.20M | 1.64M | 1.88M | 1.77M | 1.85M | 2.32M | 2.49M | 2.19M | 2.04M | 2.40M | 2.76M | 2.83M | 2.68M | 3.09M | 3.62M | 4.29M | 5.02M | 4.45M | 7.00M | 5.67M | 6.21M | 7.85M | 6.73M | 8.09M | 7.44M | 7.01M | 6.63M | 7.96M | 5.70M | 6.17M | 5.76M |
|
Non Operating Income
|
0.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
0.23M | 0.10M | 0.23M | -573.00 | | 0.23M | 285.00 | -0.77M | 0.26M | 0.20M | 0.19M | 0.24M | 0.80M | 0.95M | 0.68M | 0.34M | 0.70M | 0.88M | 0.75M | 0.59M | 0.94M | 1.12M | 0.78M | 0.61M | 1.02M | 1.40M | 1.50M | 1.42M | 1.99M | 2.62M | 3.29M | 4.12M | 2.95M | 4.66M | 1.63M | 0.90M | 1.16M | 0.08M | 1.47M | 0.73M | 0.18M | 0.41M | 2.10M | -0.08M | 0.48M | -0.01M |
|
Tax Provisions
|
| | | | | 0.09M | | | 0.11M | 0.08M | 0.08M | 0.07M | 0.27M | 0.36M | 0.50M | 0.06M | 0.17M | 0.22M | 0.23M | 0.17M | 0.28M | 0.32M | 0.18M | 0.18M | 0.29M | 0.40M | 0.43M | 0.42M | 0.57M | 0.70M | 0.80M | 0.86M | 0.66M | 1.01M | 0.52M | 0.25M | 0.36M | 0.04M | 0.58M | 0.26M | 0.08M | 0.17M | 0.67M | 0.00M | 0.21M | 0.03M |
|
Profit After Tax
|
0.14M | 0.06M | 0.14M | -0.34M | 153.00 | 0.14M | 173.00 | -0.46M | 0.16M | 0.12M | 0.11M | 0.17M | 0.52M | 0.59M | 0.18M | 0.29M | 0.54M | 0.66M | 0.52M | 0.41M | 0.67M | 0.80M | 0.60M | 0.43M | 0.73M | 1.01M | 1.07M | 1.03M | 1.51M | 1.92M | 2.49M | 3.26M | 2.29M | 3.65M | 1.11M | 0.65M | 0.80M | -0.26M | 0.79M | 0.87M | 0.10M | 0.24M | 1.58M | -0.08M | 0.27M | -0.04M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | -0.09M | 0.13M | 0.41M | 1.02M | 0.53M | 1.01M | -0.10M | -0.11M | -0.30M | -0.40M | 1.08M | 0.56M | | | | | | |
|
Income from Continuing Operations
|
0.23M | 0.10M | 0.23M | -573.00 | | 0.14M | 285.00 | -0.77M | 0.16M | 0.12M | 0.11M | 0.17M | 0.52M | 0.59M | 0.18M | 0.29M | 0.54M | 0.66M | 0.52M | 0.41M | 0.67M | 0.80M | 0.60M | 0.43M | 0.73M | 1.01M | 1.07M | 1.00M | 1.42M | 1.92M | 2.49M | 3.26M | 2.29M | 3.65M | 1.11M | 0.65M | 0.80M | 0.04M | 0.89M | 0.47M | 0.10M | 0.24M | 1.42M | -0.08M | 0.27M | -0.04M |
|
Consolidated Net Income
|
0.23M | 0.10M | 0.23M | -573.00 | | 0.14M | 285.00 | -0.77M | 0.16M | 0.12M | 0.11M | 0.17M | 0.52M | 0.59M | 0.18M | 0.29M | 0.54M | 0.66M | 0.52M | 0.41M | 0.67M | 0.80M | 0.60M | 0.43M | 0.73M | 1.01M | 1.07M | 1.00M | 1.42M | 1.92M | 2.49M | 3.26M | 2.29M | 3.65M | 1.11M | -0.12M | -0.32M | -0.42M | 0.49M | 0.56M | | | | | | |
|
Income towards Parent Company
|
0.23M | 0.10M | 0.23M | -573.00 | | 0.14M | 285.00 | -0.77M | 0.16M | 0.12M | 0.11M | 0.17M | 0.52M | 0.59M | 0.18M | 0.29M | 0.54M | 0.66M | 0.52M | 0.41M | 0.67M | 0.80M | 0.60M | 0.43M | 0.73M | 1.01M | 1.07M | 1.00M | 1.42M | 1.92M | 2.49M | 3.26M | 2.29M | 3.65M | 1.11M | -0.12M | -0.32M | -0.42M | 0.49M | 0.56M | | | | | | |
|
Net Income towards Common Stockholders
|
0.23M | 0.10M | 0.23M | -573.00 | | 0.14M | 285.00 | -0.77M | 0.16M | 0.12M | 0.11M | 0.17M | 0.52M | 0.59M | 0.18M | 0.29M | 0.54M | 0.66M | 0.52M | 0.41M | 0.67M | 0.80M | 0.60M | 0.43M | 0.73M | 1.01M | 1.07M | 1.00M | 1.42M | 1.92M | 2.49M | 3.26M | 2.29M | 3.65M | 1.11M | -0.12M | -0.32M | -0.42M | 0.49M | 0.56M | | | | | | |
|
EPS (Basic)
|
0.00M | 381.48 | 786.21 | 0.00 | | 0.13 | 0.65 | -0.75 | 0.18 | 0.13 | 0.13 | 0.09 | 0.28 | 0.32 | 0.10 | 0.15 | 0.28 | 0.34 | 0.27 | 0.21 | 0.34 | 0.41 | 0.31 | 0.22 | 0.37 | 0.51 | 0.54 | 0.52 | 0.76 | 0.89 | 1.04 | 1.12 | 0.87 | 1.29 | 0.58 | 0.30 | 0.36 | -0.11 | 0.20 | 0.23 | 0.04 | 0.09 | 0.61 | -0.03 | 0.10 | -0.02 |
|
EPS (Weighted Average and Diluted)
|
0.00M | 381.48 | 786.21 | 0.00 | | 0.13 | 0.65 | -0.75 | 0.18 | 0.13 | 0.13 | 0.09 | 0.26 | 0.30 | 0.09 | 0.14 | 0.27 | 0.33 | 0.26 | 0.21 | 0.33 | 0.40 | 0.30 | 0.21 | 0.36 | 0.50 | 0.53 | 0.50 | 0.72 | 0.85 | 0.99 | 1.05 | 0.82 | 1.22 | 0.56 | 0.29 | 0.36 | -0.11 | 0.34 | 0.36 | 0.04 | 0.09 | 0.61 | -0.03 | 0.10 | -0.02 |
|
Shares Outstanding (Weighted Average)
|
120.00 | 270.00 | 290.00 | 1.17M | | 1.08M | 440.00 | 1.02M | 0.87M | 0.87M | 0.88M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.41M | 2.49M | 2.63M | 2.63M | 2.63M | 2.63M | 2.64M | 2.64M |
|
Shares Outstanding (Diluted Average)
|
120.00 | 270.00 | 290.00 | 1.17M | | 270.00 | 440.00 | 1.03M | 0.88M | 280.00 | 0.88M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
0.85M | 0.75M | 0.84M | 2.43M | | 0.72M | 779.00 | -0.77M | 0.73M | 0.68M | 0.67M | 0.94M | 1.51M | 1.74M | 1.48M | 1.20M | 1.64M | 1.88M | 1.77M | 1.85M | 2.32M | 2.49M | 2.19M | 2.04M | 2.40M | 2.76M | 2.83M | 2.68M | 3.09M | 3.62M | 4.29M | 5.02M | 4.45M | 7.00M | 5.67M | 6.21M | 7.85M | 6.73M | 8.09M | 7.44M | 7.01M | 6.63M | 7.96M | 5.70M | 6.17M | 5.76M |
|
Tax Rate
|
| | | | | 40.09% | | | 40.53% | 40.91% | 40.96% | 30.20% | 34.34% | 37.57% | 73.82% | 16.03% | 24.11% | 24.80% | 30.08% | 29.64% | 29.33% | 28.65% | 22.97% | 28.95% | 28.68% | 28.21% | 28.40% | 29.84% | 28.52% | 26.82% | 24.30% | 20.87% | 22.28% | 21.73% | 32.11% | 27.92% | 31.18% | 43.75% | 39.40% | 36.11% | 45.36% | 40.88% | 32.17% | -2.47% | 43.57% | -272.73% |