1- Premium from direct insurance
|
739,091
|
698,981
|
967,640
|
750,421
|
856,735
|
2- Premium from reinsurance inward
|
35,996
|
16,596
|
13,183
|
19,000
|
6,269
|
3- Deductions
|
60,849
|
64,393
|
387,290
|
116,465
|
162,158
|
- Premium reinsurance outward
|
105,634
|
91,176
|
374,471
|
145,137
|
171,690
|
- Premium fee deduction
|
-526
|
-4,057
|
-63,588
|
-30,428
|
-59,360
|
- Premium direct insurance refund
|
-44,259
|
-22,727
|
76,407
|
1,756
|
49,827
|
- Premium reinsurance inward refund
|
|
|
|
|
|
- Other deductions
|
|
|
|
|
|
4. (Increase)/Decrease in unearned premium reserves and mathematic reserves
|
|
|
|
|
|
5. Commission from reinsurance outward
|
30,878
|
23,048
|
63,496
|
36,154
|
37,580
|
6. Other income from insurance activities
|
-14,356
|
-28,631
|
188,304
|
3,074
|
9,046
|
- Income from reinsurance inward
|
|
|
|
|
|
- Income from reinsurance outward
|
|
|
|
|
|
- Other income
|
|
|
|
|
|
7. Net revenues of insurance activities
|
730,760
|
645,600
|
845,332
|
692,184
|
747,473
|
8. Claims settlements of direct insurance
|
360,992
|
320,162
|
425,449
|
305,980
|
380,534
|
9. Claims settlements of insurance inward
|
|
|
|
|
|
10. Deduction to the claim settlement expenses
|
50,744
|
36,664
|
51,414
|
48,103
|
48,746
|
- Recoveries from reinsurance outward
|
48,901
|
36,107
|
49,407
|
47,026
|
47,926
|
- Subrogation recoveries
|
1,843
|
556
|
2,006
|
|
821
|
- Recoveries from compensated and damaged goods
|
|
|
|
1,077
|
|
11. Claim settlement expenses over the retention
|
310,248
|
283,499
|
374,036
|
257,877
|
331,788
|
12. Decrease of catastrophes reserve
|
|
|
|
|
|
13. Increase/decrease of claim reserve
|
5,814
|
11,933
|
-34,979
|
20,432
|
-20,475
|
14. Provision for catastrophe reserve charged to the year
|
6,602
|
6,136
|
5,945
|
5,975
|
6,835
|
15. Other operating expenses
|
381,050
|
402,124
|
461,957
|
381,202
|
402,120
|
- Other operating expenses for direct insurance
|
381,050
|
402,124
|
461,957
|
381,202
|
402,120
|
+ Commission
|
80,599
|
75,685
|
69,829
|
53,467
|
72,589
|
+ Damage survey
|
|
|
|
|
|
+ Claims expenses on third parties
|
|
|
|
|
|
+ Handling compensated goods (100%)
|
|
|
|
|
|
+ Valuation expenses of insurance contracts
|
|
|
|
|
|
+ Expenses to prevent, limit risk and loss
|
|
|
|
|
|
+ Others
|
300,452
|
326,439
|
392,128
|
327,736
|
329,531
|
- 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
|
703,714
|
703,692
|
806,959
|
665,486
|
720,268
|
18. Gross profit from insurance activities
|
27,046
|
-58,092
|
38,373
|
26,698
|
27,205
|
19. Increase/decrease profit from unrealised foreign exchange
|
|
|
|
|
|
20. Selling expenses
|
|
|
|
|
|
21. Administration expenses
|
28,732
|
41,553
|
56,000
|
54,349
|
47,217
|
22. Net profit from insurance activities
|
|
|
|
|
|
23. Income from financial activities
|
61,145
|
37,061
|
45,452
|
28,870
|
58,452
|
24. Expenses from financial activities
|
1,587
|
-3,158
|
-165
|
9,256
|
8,726
|
25. Financial income
|
59,558
|
40,219
|
45,616
|
19,614
|
49,726
|
26. Other operating income
|
994
|
2,067
|
2,026
|
3,289
|
1,621
|
27. Other operating expenses
|
1,412
|
128
|
323
|
1,939
|
362
|
28. Other operating income
|
-418
|
1,939
|
1,703
|
1,350
|
1,259
|
29. Accounting profit
|
57,455
|
-57,488
|
29,692
|
-6,687
|
30,974
|
30. Adjustment increasing/decreasing taxable profit
|
|
|
|
|
|
31. Profit before tax
|
57,455
|
-57,488
|
29,692
|
-6,687
|
30,974
|
32. Balance guarantee reserve
|
|
|
|
|
|
33. Taxation profit
|
57,455
|
-57,488
|
29,692
|
-6,687
|
30,974
|
34. Corporate income tax
|
5,400
|
-4,081
|
-219
|
991
|
545
|
35. Net profits
|
52,055
|
-53,407
|
29,911
|
-7,678
|
30,429
|
36. Minority interests
|
65
|
536
|
-1,335
|
436
|
1,125
|
37. Profit after tax belonging to shareholders of parent company
|
51,990
|
-53,943
|
31,246
|
-8,114
|
29,303
|
38. Dividend
|
|
|
|
|
|
39. Shares
|
|
|
|
|
|
40. Basic EPS
|
|
|
|
|
|
41. Diluted EPS
|
|
|
|
|
|