1- Premium from direct insurance
|
|
|
4,469,841
|
3,140,876
|
2- Premium from reinsurance inward
|
|
|
95,991
|
101,420
|
3- Deductions
|
|
|
1,284,795
|
602,439
|
- Premium reinsurance outward
|
|
|
1,078,332
|
677,402
|
- Premium fee deduction
|
|
|
-111,450
|
-101,244
|
- Premium direct insurance refund
|
|
|
317,912
|
26,281
|
- Premium reinsurance inward refund
|
|
|
|
|
- Other deductions
|
|
|
|
|
4. (Increase)/Decrease in unearned premium reserves and mathematic reserves
|
|
|
|
|
5. Commission from reinsurance outward
|
|
|
563,003
|
124,440
|
6. Other income from insurance activities
|
|
|
76,794
|
120,785
|
- Income from reinsurance inward
|
|
|
|
|
- Income from reinsurance outward
|
|
|
|
|
- Other income
|
|
|
|
|
7. Net revenues of insurance activities
|
2,829,296
|
2,718,329
|
3,920,836
|
2,885,082
|
8. Claims settlements of direct insurance
|
|
|
1,835,326
|
1,323,646
|
9. Claims settlements of insurance inward
|
|
|
|
|
10. Deduction to the claim settlement expenses
|
|
|
89,340
|
155,592
|
- Recoveries from reinsurance outward
|
|
|
71,938
|
150,545
|
- Subrogation recoveries
|
|
|
17,402
|
5,047
|
- Recoveries from compensated and damaged goods
|
|
|
|
|
11. Claim settlement expenses over the retention
|
|
|
1,745,987
|
1,168,053
|
12. Decrease of catastrophes reserve
|
|
|
0
|
|
13. Increase/decrease of claim reserve
|
|
|
-114,194
|
115,530
|
14. Provision for catastrophe reserve charged to the year
|
|
|
34,739
|
25,242
|
15. Other operating expenses
|
|
|
2,269,356
|
1,607,416
|
- Other operating expenses for direct insurance
|
|
|
2,269,356
|
1,607,416
|
+ Commission
|
|
|
333,937
|
269,904
|
+ Damage survey
|
|
|
|
|
+ Claims expenses on third parties
|
|
|
|
|
+ Handling compensated goods (100%)
|
|
|
|
|
+ Valuation expenses of insurance contracts
|
|
|
|
|
+ Expenses to prevent, limit risk and loss
|
|
|
|
|
+ Others
|
|
|
1,935,420
|
1,337,512
|
- Other operating expenses for reinsurance inward
|
|
|
0
|
|
+ Commission expenses for reinsurance inward
|
|
|
|
|
+ Others
|
|
|
|
|
- Expenses for reinsurance outward
|
|
|
|
|
- Other direct expenses
|
|
|
|
|
16. Provision for foreign tax
|
|
|
|
|
17. Total direct operating expenses
|
2,607,412
|
2,812,808
|
3,935,888
|
2,916,241
|
18. Gross profit from insurance activities
|
|
|
-15,053
|
-31,159
|
19. Increase/decrease profit from unrealised foreign exchange
|
805
|
|
|
|
20. Selling expenses
|
|
|
|
|
21. Administration expenses
|
167,451
|
|
237,853
|
173,042
|
22. Net profit from insurance activities
|
|
|
|
|
23. Income from financial activities
|
167,817
|
345,019
|
306,838
|
217,201
|
24. Expenses from financial activities
|
-33,625
|
78,856
|
-14,565
|
4,639
|
25. Financial income
|
201,442
|
266,163
|
321,403
|
212,562
|
26. Other operating income
|
8,100
|
1,373
|
16,683
|
5,139
|
27. Other operating expenses
|
8,804
|
114
|
5,737
|
2,699
|
28. Other operating income
|
-704
|
1,259
|
10,946
|
2,440
|
29. Accounting profit
|
255,976
|
34,286
|
79,443
|
10,801
|
30. Adjustment increasing/decreasing taxable profit
|
|
|
|
|
31. Profit before tax
|
255,976
|
34,286
|
79,443
|
10,801
|
32. Balance guarantee reserve
|
|
|
|
|
33. Taxation profit
|
255,976
|
34,286
|
79,443
|
10,801
|
34. Corporate income tax
|
49,220
|
982
|
-114
|
2,702
|
35. Net profits
|
206,756
|
33,304
|
79,558
|
8,099
|
36. Minority interests
|
|
|
658
|
-85
|
37. Profit after tax belonging to shareholders of parent company
|
206,756
|
33,304
|
78,900
|
8,184
|
38. Dividend
|
|
|
|
|
39. Shares
|
|
|
|
|
40. Basic EPS
|
|
|
|
|
41. Diluted EPS
|
|
|
|
|