|
Interest and similar income
|
727,212
|
1,063,669
|
1,500,752
|
1,771,200
|
2,105,501
|
|
Interest and similar expenses
|
-86,604
|
-118,740
|
-195,258
|
-270,052
|
-333,746
|
|
Net interest income
|
640,608
|
944,930
|
1,305,493
|
1,501,147
|
1,771,755
|
|
Fee and commission income
|
4,369
|
2,844
|
3,612
|
2,170
|
2,343
|
|
Fee and commision expenses
|
-130,455
|
-196,931
|
-254,307
|
-315,589
|
-401,337
|
|
Net fee and commission income
|
-126,086
|
-194,087
|
-250,696
|
-313,419
|
-398,994
|
|
Net gain from dealing in foreign curriencies and gold
|
20
|
35
|
-19
|
7
|
-4
|
|
Net gain from trading of trading securities
|
543
|
214
|
1,696
|
502
|
1,994
|
|
Net gain from disposal of investment securities
|
-75
|
19
|
39,821
|
-69
|
-73
|
|
Other incomes
|
20,398
|
8,822
|
31,698
|
8,955
|
22,280
|
|
Other expenses
|
-46,805
|
-3,265
|
-59,396
|
-3,603
|
-6,465
|
|
Net other income
|
-26,408
|
5,556
|
-27,698
|
5,351
|
15,815
|
|
Income from investment in other entities
|
0
|
|
|
|
|
|
General and administration expenses
|
-93,622
|
-93,023
|
-178,525
|
1,193,519
|
-138,064
|
|
Operating profit before provision for credit losses
|
394,981
|
663,644
|
890,074
|
1,095,903
|
1,252,428
|
|
Provision for credit losses
|
-153,128
|
-201,880
|
-366,542
|
-518,245
|
-780,743
|
|
Profit before tax
|
241,853
|
461,764
|
523,532
|
577,658
|
471,685
|
|
Business income tax - current
|
-32,904
|
-92,403
|
-105,032
|
-116,111
|
-95,047
|
|
Business income tax - deferred
|
|
|
|
|
|
|
Business income tax
|
-32,904
|
-92,403
|
-105,032
|
-116,111
|
-95,047
|
|
Net profit after tax
|
208,949
|
369,361
|
418,500
|
461,547
|
376,639
|
|
Benefits of minority shareholader
|
|
|
|
|
|
|
Profit after corporate income taxes
|
208,949
|
369,361
|
418,500
|
461,547
|
376,639
|
|
Shares
|
|
|
|
|
|
|
Basic EPS
|
|
|
|
|
|
|
Diluted EPS
|
|
|
|
|
|