|
Q1 2010
Ended 31 Mar |
Q2
Ended
30 Jun |
Q3
Ended
30 Sept |
Q4
Ended 31 Dec |
Q1 2011 Ended 31 Mar |
Q2 2011 Ended 30 Jun |
| 1.0 Capital Adequacy |
|
|
|
|
|
|
| 1.1 QualifyingCapital /Risk -weighted
assets |
24.15 |
24.71 |
25.64 |
20.55 |
25.12 |
23.57 |
| 1.2 Tier 1 Capital/ Risk weighted
assets |
24.19 |
24.70 |
23.74 |
19.03 |
23.71 |
22.25 |
| 1.3 Tier 11 Capital/ risk-weighted
assets |
(0.04) |
0.01
|
1.90 |
1.52 |
1.41 |
132.28 |
| 1.4 Capital & Reserves/Total assets |
10.35 |
10.16 |
10.27 |
10.02 |
9.63 |
10.65 |
| |
|
|
|
|
|
|
| 2.0 Lending to connected parties¹ |
|
|
|
|
|
|
| 2.1 Related party loans/Gross loans |
10.73 |
10.69 |
10.41 |
10.17 |
9.78 |
9.34 |
| 2.2 Related party loans/capital base |
36.38 |
35.53 |
37.89 |
41.98 |
35.07 |
34.55 |
| 2.3 Director exposure/related party
loans |
2.23 |
1.67 |
2.06 |
1.96 |
2.16 |
2.06 |
| |
|
|
|
|
|
|
3.0 Assets Composition
|
|
|
|
|
|
|
| 3.1 Business enterprise/Gross loans |
79.85 |
79.25 |
79.56 |
75.06 |
75.94 |
73.83 |
| 3.2 Agriculture/Gross loans |
5.76 |
5.28 |
5.08 |
4.28 |
5.24 |
5.02 |
3.3 Mining and Quarrying / Gross loans
|
4.64 |
4.15 |
7.56 |
6.51 |
6.24 |
6.62 |
| 3.4 Manufacturing/Gross loans |
30.28 |
27.30 |
23.71 |
22.98 |
22.85 |
20.94 |
| 3.5 Services / Gross loans |
39.17 |
41.52 |
42.21 |
41.29 |
41.61 |
41.26 |
| 3.6 Households / Gross loans |
6.99 |
6.56 |
6.56 |
7.65 |
6.76 |
7.17 |
| 3.7 Top 20 borrowers /Total exposure |
29.24 |
32.69 |
29.78 |
31.68 |
34.75 |
38.16 |
| 3.8 Top 20 borrowers exposure / capital
base |
266.14 |
273.94 |
267.99 |
292.79 |
274.19 |
305.54 |
| |
|
|
|
|
|
|
| 4.0 Assets Quality |
|
|
|
|
|
|
| 4.1 Non performing loans / Gross loans |
6.78 |
5.98 |
4.48 |
7.82 |
5.47 |
5.80 |
| 4.2 Non performing loans / Gross assets |
1.83 |
1.75 |
1.38 |
2.57 |
1.72 |
1.99 |
| 4.3 Non performing net of reserve
for Loans losses / capital and reserves |
(22.84) |
(26.33) |
(28.99) |
(15.39) |
(22.33) |
(20.00) |
| 4.4 Non- performing loans / capital
reserves |
18.39 |
17.96 |
14.04 |
26.75 |
18.60 |
19.43 |
| 4.5 Reserves for loan losses / non
performing loans |
224.20 |
246.65 |
306.48 |
157.52 |
220.06 |
202.96 |
| 4.6 Total on-balance sheet assets
/ capital and reserves |
1007.39 |
1028.33 |
1016.89 |
1040.37 |
1079.74 |
978.00 |
| 4.7 Gross loans/ Deposits |
32.74 |
35.55 |
37.49 |
40.38 |
37.28 |
40.21 |
| 4.8 Gross loans / Gross assets |
26.92 |
29.21 |
30.84 |
32.88 |
31.48 |
34.26 |
| 4.9 Risk weighted assets / (on plus
off balance sheet assets) |
32.16 |
34.20 |
34.71 |
40.83 |
36.03 |
39.73 |
| 4.10 Contingent liabilities / Gross
assets |
1.68 |
3.66 |
2.42 |
2.20 |
2.43 |
4.48 |
| 4.11 Large exposure / capital base |
108.44 |
103.42 |
225.45 |
262.63 |
243.36 |
259.71 |
| 4.12 Reserves for loan losses / Gross
Loans |
15.20 |
14.75 |
13.72 |
12.32 |
12.04 |
11.77 |
| |
|
|
|
|
|
|
| 5.0 Earnings and profitability |
|
|
|
|
|
|
| 5.1 Returns on assets |
0.76 |
0.50 |
0.70 |
0.39 |
0.57 |
0.45 |
| 5.2 Returns on equity |
7.38 |
4.90 |
6.88 |
3.82 |
5.82 |
4.49 |
| 5.3 Net interest income / operating
income |
48.50 |
53.82 |
59.96 |
57.29 |
56.75 |
61.48 |
| 5.4 Non interest income / operating
income |
27.65 |
21.65 |
18.93 |
18.72 |
18.55 |
18.07 |
| 5.5 Operating expenses / operating
income |
59.95 |
60.41 |
60.19 |
67.77 |
49.48 |
61.04 |
| 5.6 Foreign exchange gain / operating
income |
19.86 |
14.30 |
13.28 |
11.44 |
11.46 |
10.78 |
| 5.7 Interest expense / interest income |
32.97 |
31.30 |
26.04 |
29.52 |
30.32 |
24.93 |
| 5.8 Non- interest income / operating
expenses |
46.12 |
35.84 |
31.44 |
27.63 |
37.50 |
29.60 |
| 5.9 Personnel expenses / operating
expenses |
26.01 |
27.49 |
24.56 |
26.04 |
37.48 |
31.68 |
| 5.10 Earning assets / average total
assets |
74.96 |
73.68 |
78.51 |
76.79 |
69.23 |
75.26 |
| 5.11 Non-Interest expenses / Operating
Income |
36.10 |
35.89 |
39.08 |
43.77 |
24.78 |
40.62 |
| 5.12 Personnel expenses / non interest
expenses |
43.19 |
46.28 |
37.81 |
40.32 |
74.82 |
47.61 |
| 5.13 Net operating income / average
total assets |
0.76 |
0.72 |
0.85 |
0.59 |
0.85 |
0.66 |
| 5.14 Operating expenses / average
total assets |
1.14 |
1.10 |
1.29 |
1.24 |
0.83 |
1.04 |
| 5.15 Operating expenses / Operating
Income |
59.95 |
60.41 |
60.19 |
67.77 |
49.48 |
61.04 |
| 5.16 Interest rate spread (Prime lending
rate - Small savingsrate) |
13.50 |
13.00 |
13.00 |
13.00 |
13.90 |
7.75 |
| |
|
|
|
|
|
|
| Liquidity |
|
|
|
|
|
|
| 6.1 Interest expenses / average earning
assets |
0.62 |
0.61 |
0.60 |
0.58 |
0.59 |
0.46 |
| 6.2 Net interest income / average
earning assets |
1.26 |
1.33 |
1.71 |
1.39 |
1.35 |
1.40 |
| 6.3 Liquid assets / Gross assets |
32.31 |
33.08 |
22.07 |
24.48 |
27.76 |
29.80 |
| 6.4 Liquid assets / total demand and
time liabilities |
41.52 |
42.45 |
26.87 |
29.52 |
32.82 |
33.37 |
| 6.5 Deposits /Gross loans |
305.46 |
281.31 |
266.73 |
247.65 |
268.26 |
248.70 |
| 6.6 Deposits / Earning assets |
116.46 |
117.37 |
111.48 |
113.98 |
130.84 |
122.23 |
| 6.7 Deposits / Gross assets |
82.24 |
82.16 |
82.26 |
81.42 |
84.45 |
85.20 |