1- Premium from direct insurance
|
717,150
|
654,523
|
856,639
|
751,203
|
866,734
|
2- Premium from reinsurance inward
|
16,598
|
16,548
|
23,141
|
18,391
|
16,609
|
3- Deductions
|
301,923
|
353,071
|
302,493
|
291,514
|
374,714
|
- Premium reinsurance outward
|
188,554
|
296,629
|
322,816
|
292,930
|
343,587
|
- Premium fee deduction
|
50,024
|
16,696
|
-16,134
|
-53,063
|
-80,653
|
- Premium direct insurance refund
|
63,344
|
39,746
|
-4,188
|
51,646
|
111,779
|
- Premium reinsurance inward refund
|
|
|
|
|
|
- Other deductions
|
|
|
|
|
|
4. (Increase)/Decrease in unearned premium reserves and mathematic reserves
|
|
|
|
|
|
5. Commission from reinsurance outward
|
64,162
|
56,293
|
64,621
|
45,656
|
46,595
|
6. Other income from insurance activities
|
63,305
|
123,096
|
157,915
|
90,379
|
60,263
|
- Income from reinsurance inward
|
|
|
|
|
|
- Income from reinsurance outward
|
|
|
|
|
|
- Other income
|
|
|
|
|
|
7. Net revenues of insurance activities
|
559,293
|
497,389
|
799,823
|
614,116
|
615,488
|
8. Claims settlements of direct insurance
|
268,967
|
227,747
|
316,696
|
352,230
|
288,089
|
9. Claims settlements of insurance inward
|
|
|
12,894
|
|
|
10. Deduction to the claim settlement expenses
|
99,836
|
85,886
|
103,234
|
154,772
|
136,484
|
- Recoveries from reinsurance outward
|
99,836
|
85,886
|
103,234
|
154,772
|
136,484
|
- Subrogation recoveries
|
|
|
|
|
|
- Recoveries from compensated and damaged goods
|
|
|
|
|
|
11. Claim settlement expenses over the retention
|
169,131
|
141,861
|
226,356
|
197,459
|
151,605
|
12. Decrease of catastrophes reserve
|
|
|
|
0
|
|
13. Increase/decrease of claim reserve
|
-6,274
|
69,011
|
48,227
|
-15,102
|
-7,268
|
14. Provision for catastrophe reserve charged to the year
|
5,417
|
-20,256
|
5,570
|
4,766
|
5,398
|
15. Other operating expenses
|
344,716
|
302,874
|
423,748
|
381,144
|
381,281
|
- Other operating expenses for direct insurance
|
344,716
|
302,874
|
423,748
|
381,144
|
381,281
|
+ Commission
|
34,375
|
33,432
|
56,383
|
39,947
|
48,306
|
+ Damage survey
|
|
|
|
|
|
+ Claims expenses on third parties
|
|
|
|
|
|
+ Handling compensated goods (100%)
|
|
|
|
|
|
+ Valuation expenses of insurance contracts
|
|
|
|
|
|
+ Expenses to prevent, limit risk and loss
|
|
|
|
|
|
+ Others
|
310,341
|
269,441
|
367,365
|
341,197
|
332,975
|
- Other operating expenses for reinsurance inward
|
|
|
|
|
|
+ Commission expenses for reinsurance inward
|
|
|
|
|
|
+ Others
|
|
|
|
|
|
- Expenses for reinsurance outward
|
|
|
|
|
|
- Other direct expenses
|
|
|
|
|
|
16. Provision for foreign tax
|
|
|
|
|
|
17. Total direct operating expenses
|
512,990
|
493,490
|
703,901
|
568,267
|
531,017
|
18. Gross profit from insurance activities
|
46,303
|
3,899
|
95,921
|
45,848
|
84,471
|
19. Increase/decrease profit from unrealised foreign exchange
|
|
|
|
|
|
20. Selling expenses
|
|
|
|
|
|
21. Administration expenses
|
71,274
|
84,149
|
98,529
|
73,932
|
91,478
|
22. Net profit from insurance activities
|
|
|
|
|
|
23. Income from financial activities
|
37,795
|
38,285
|
40,038
|
42,226
|
38,475
|
24. Expenses from financial activities
|
-283
|
1,529
|
1,469
|
3,058
|
11,310
|
25. Financial income
|
38,077
|
36,756
|
38,569
|
39,168
|
27,164
|
26. Other operating income
|
219
|
136
|
423
|
196
|
470
|
27. Other operating expenses
|
221
|
798
|
279
|
77
|
654
|
28. Other operating income
|
-2
|
-662
|
143
|
119
|
-184
|
29. Accounting profit
|
13,104
|
-44,155
|
36,104
|
11,204
|
19,973
|
30. Adjustment increasing/decreasing taxable profit
|
|
|
0
|
|
|
31. Profit before tax
|
13,104
|
-44,155
|
36,104
|
11,204
|
19,973
|
32. Balance guarantee reserve
|
|
|
|
|
|
33. Taxation profit
|
13,104
|
-44,155
|
36,104
|
11,204
|
19,973
|
34. Corporate income tax
|
2,939
|
-5,028
|
4,125
|
2,367
|
3,828
|
35. Net profits
|
10,166
|
-39,128
|
31,979
|
8,837
|
16,145
|
36. Minority interests
|
|
|
|
|
|
37. Profit after tax belonging to shareholders of parent company
|
10,166
|
-39,128
|
31,979
|
8,837
|
16,145
|
38. Dividend
|
|
|
|
|
|
39. Shares
|
|
|
|
|
|
40. Basic EPS
|
|
|
|
|
|
41. Diluted EPS
|
|
|
|
|
|