1- Premium from direct insurance
|
362,485
|
318,471
|
282,595
|
393,481
|
371,562
|
2- Premium from reinsurance inward
|
41,496
|
48,263
|
47,587
|
31,967
|
34,040
|
3- Deductions
|
126,365
|
86,792
|
38,196
|
123,411
|
112,324
|
- Premium reinsurance outward
|
82,322
|
93,552
|
73,877
|
74,166
|
76,403
|
- Premium fee deduction
|
12,073
|
3,908
|
5,975
|
-3,009
|
14,042
|
- Premium direct insurance refund
|
31,970
|
-10,668
|
-41,655
|
52,254
|
21,878
|
- Premium reinsurance inward refund
|
|
|
|
|
|
- Other deductions
|
|
|
|
|
|
4. (Increase)/Decrease in unearned premium reserves and mathematic reserves
|
|
|
|
|
|
5. Commission from reinsurance outward
|
21,474
|
34,504
|
16,324
|
16,428
|
18,668
|
6. Other income from insurance activities
|
7,307
|
2,627
|
369
|
137
|
60
|
- Income from reinsurance inward
|
|
|
|
|
|
- Income from reinsurance outward
|
|
|
|
|
|
- Other income
|
|
|
|
|
|
7. Net revenues of insurance activities
|
306,398
|
317,074
|
308,678
|
318,602
|
312,006
|
8. Claims settlements of direct insurance
|
111,188
|
162,854
|
149,019
|
152,081
|
112,564
|
9. Claims settlements of insurance inward
|
|
|
|
|
|
10. Deduction to the claim settlement expenses
|
4,037
|
55,053
|
34,294
|
35,780
|
17,562
|
- Recoveries from reinsurance outward
|
2,768
|
53,087
|
32,643
|
32,836
|
17,129
|
- Subrogation recoveries
|
1,269
|
|
1,651
|
2,944
|
433
|
- Recoveries from compensated and damaged goods
|
|
1,967
|
|
|
|
11. Claim settlement expenses over the retention
|
107,150
|
107,801
|
114,725
|
116,301
|
95,002
|
12. Decrease of catastrophes reserve
|
|
|
|
|
|
13. Increase/decrease of claim reserve
|
14,789
|
-19,584
|
49,524
|
-32,631
|
11,081
|
14. Provision for catastrophe reserve charged to the year
|
3,217
|
2,732
|
2,563
|
3,513
|
3,292
|
15. Other operating expenses
|
118,981
|
159,746
|
113,084
|
169,085
|
127,016
|
- Other operating expenses for direct insurance
|
118,981
|
159,746
|
113,084
|
169,085
|
127,016
|
+ Commission
|
34,906
|
36,797
|
22,192
|
34,607
|
35,987
|
+ Damage survey
|
|
|
|
|
|
+ Claims expenses on third parties
|
|
|
|
|
|
+ Handling compensated goods (100%)
|
|
|
|
|
|
+ Valuation expenses of insurance contracts
|
|
|
|
|
|
+ Expenses to prevent, limit risk and loss
|
|
|
|
|
|
+ Others
|
84,075
|
122,949
|
90,892
|
134,479
|
91,030
|
- 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
|
244,137
|
250,695
|
279,896
|
256,268
|
236,392
|
18. Gross profit from insurance activities
|
62,261
|
66,379
|
28,782
|
62,334
|
75,614
|
19. Increase/decrease profit from unrealised foreign exchange
|
|
|
|
|
|
20. Selling expenses
|
|
|
|
|
|
21. Administration expenses
|
42,318
|
71,462
|
58,522
|
61,148
|
49,405
|
22. Net profit from insurance activities
|
|
|
|
|
|
23. Income from financial activities
|
24,306
|
33,378
|
19,244
|
25,032
|
16,219
|
24. Expenses from financial activities
|
654
|
1,392
|
1,766
|
3,161
|
1,799
|
25. Financial income
|
23,652
|
31,986
|
17,479
|
21,871
|
14,419
|
26. Other operating income
|
52
|
425
|
562
|
427
|
37
|
27. Other operating expenses
|
231
|
142
|
73
|
237
|
83
|
28. Other operating income
|
-180
|
283
|
489
|
190
|
-46
|
29. Accounting profit
|
43,416
|
27,186
|
-11,773
|
23,247
|
40,582
|
30. Adjustment increasing/decreasing taxable profit
|
|
0
|
0
|
0
|
|
31. Profit before tax
|
43,416
|
27,186
|
-11,773
|
23,247
|
40,582
|
32. Balance guarantee reserve
|
|
|
|
|
|
33. Taxation profit
|
43,416
|
27,186
|
-11,773
|
23,247
|
40,582
|
34. Corporate income tax
|
9,122
|
5,437
|
-2,355
|
4,678
|
8,116
|
35. Net profits
|
34,293
|
21,749
|
-9,419
|
18,569
|
32,466
|
36. Minority interests
|
|
|
|
|
|
37. Profit after tax belonging to shareholders of parent company
|
34,293
|
21,749
|
-9,419
|
18,569
|
32,466
|
38. Dividend
|
|
|
|
|
|
39. Shares
|
|
|
|
|
|
40. Basic EPS
|
|
|
|
|
|
41. Diluted EPS
|
|
|
|
|
|