You are on page 1of 39

ASSETS

2006
Cash and balances with treasury banks78,625,227
Balances with other banks
40,641,679
Lendings to financial institutions
23,012,732
Investments
139,946,995
Advances
316,110,406
Other assets
27,113,698
Operating fixed assets
9,681,974
Deferred tax assets
_
635,132,711
LIABILITIES
Bills payable
10,605,663
Borrowings from financial institutions11,704,079
Deposits and other accounts
501,872,243
Sub-ordinated loans
_
Liabilities against assets subject to finance13,235
lease
Other liabilities
26,596,300
Deferred tax liabilities net
2,387,073
553,178,593
NET ASSETS
81,954,118
REPRESENTED BY
Share capital
Reserves
Unappropriated Profit
Surplus

7,090,712
13,879,260
32,074,677
53,044,649
28,909,469
81,954,118

ASSETS
Cash and balances with treasury banks

2006

100

Balances with other banks


100
Lendings to financial institutions
100
Investments
100
Advances
100
Other assets
100
Operating fixed assets
100
total assets
100
Bills payable
100
Borrowings from financial institutions
100
Deposits and other accounts
100
Sub-ordinated loans
Liabilities against assets subject to finance lease
100
Other liabilities
100
Deferred tax liabilities net
100
Share capital
100
Reserves
100
Unappropriated Profit
100
Surplus On Reval. of assets
100
total liabilites
100

ASSETS
Cash
Balances with other banks
Lendings to fin. institutions
Investments
Advances
Operating fixed assets
Other assets
Total
LIABILITIES
Share Capital
Reserves
Unappropriated profit
Surplus On Reval. of assets
Bills payable
Borrowings

Vertical Analysis (%)


2006
12.19
6.3
3.57
21.69
49
1.5
5.75
100

2006
8.652050895
16.93540281
39.13735854
35.27518776
12.94097632
14.28125796

Deposits and other accounts


Liabilities against assets
subject to finance lease
Deferred tax liabilities net
Other liabilities
Total

612.3819708
0.01614928
2.912694393
32.45267065
100

2007

2008

2009

2010

94,873,249
37,472,832
21,464,600
210,787,868
340,677,100
30,994,965
25,922,979
_
762,193,593

106,503,756
38,344,608
17,128,032
170,822,491
412,986,865
44,550,347
24,217,655
3,204,572
817,758,326

115,827,868

115,442,360

28,405,564

30,389,664

19,587,176

23,025,156

217,642,822

301,323,804

475,243,431

477,506,564

25,147,192

26,888,226

3,062,271

6,952,666

59,666,438

53,496,240

944,582,762 1,035,024,680

7,061,902
10,219,061 10,621,169
10,886,063
40,458,926 45,278,138
591,907,435 624,939,016 727,464,825
_
_
33,554
25,274
42,629
30,869,154
39,656,831 42,269,623
5,097,831
_
645,855,939 715,299,108 825,676,384
116,337,654 102,459,218 118,906,378

8,154,319
8,969,751 10,763,702
15,772,124
19,941,047 22,681,707
45,344,188
52,456,204 60,696,510
69,270,631
81,367,002 94,141,919
47,067,023
21,092,216 24,764,459
116,337,654 102,459,218 118,906,378

8,006,631
20,103,591
832,151,888
106,704
46,160,038
906,528,852
128,495,828

13,454,628
24,450,244
65,857,438
103,762,310
24,733,518
128,495,828

2007

2008

2009

2010

121

135

147

147

92
93
151
108
114
268
142
67
93
118

0
0
0
0
0
0
125
96
346
125

254
116
214
115
114
141
163
142

191
149

145
100
387
145

157
75
172
166

127
144
164
73
125

322
159
0
152
163
189
86
145

806
174
0
190
176
205
86
157

2007

2008

2009

2010

12.45
4.92
2.82
27.66
44.7
3.4
4.07
100

13.02
4.69
2.09
20.88
50.5
2.96
5.45
100

12.26233133

11.15358525

3.007207536

2.936129407

2.073632591

2.224599707

23.04115963

29.11271681

50.31252423

46.1347998

2.662253961

2.597834285

0.32419298

0.671739151

100

100

2007

2008

2009

2010

7.009182943
13.55719619
38.97636444
40.45725643
6.070177417
9.357299744

8.75445975
19.46242358
51.19715436
20.58596231
9.973783911
39.48783408

9.05224949
19.0752652
51.0456302
20.8268551
8.93237956
38.0788136

10.47086758
19.02804502
51.25258853
19.24849887
6.231043548
15.64532585

rtical Analysis (%)

508.7840563
0.028841909
4.381926938
26.53410391
100

609.9392795
0.024667375

611.796303 647.6100438
0.03585089 0.083040828

38.7049909
100

0
0
35.5486591 35.92337488
100
100

Markup/return/interest earned
Markup/return/interest expensed
Net markup/interest income
Provisions against non-performing advances
provision for/(reversal of) diminution in the value
of investments
provision against off balance sheet obligations
bad debts written off directly
Net markup/interest income after provisions
NON MARKUP/ INTEREST INCOME
Fee, Commission & brokerage income
Dividend income
Income form dealing in foreign currencies
Gain on sale & redemption of securities-net
Investments classified as held for trading
Other income
Total non-markup/ Interest income
Total income ( Interest + non-Interest)
NON MARKUP/ INTERSET EXPENSES
Administration expenses
Total non markup/ Interest expenses
PROFIT BEFORE TAXATION
Taxation Current
Prior years
Deferred
PROFIT AFTER TAXATION
Unappropriated Profit brought forward
Transfer from surplus on revaluation of fixed
assets on account of incremental depreciation
Profit available for appropriation

Markup/return/interest earned
Markup/return/interest expensed
Net markup/interest income
Provisions against non-performing advances
provision for/(reversal of) diminution in the value
of investments
provision against off balance sheet obligations
bad debts written off directly
Net markup/interest income after provisions
NON MARKUP/ INTEREST INCOME
Fee, Commission & brokerage income
Dividend income
Income form dealing in foreign currencies
Gain on sale & redemption of securities-net
Investments classified as held for trading
Other income
Total non-markup/ Interest income
Total income ( Interest + non-Interest)
NON MARKUP/ INTERSET EXPENSES
Administration expenses
Other provisions written off
Other charges
Total non markup/ Interest expenses
PROFIT BEFORE TAXATION
Taxation Current
Prior years
Deferred
PROFIT AFTER TAXATION
Unappropriated Profit brought forward
Transfer from surplus on revaluation of fixed
assets on account of incremental depreciation
Profit available for appropriation

Gross
Profit
Margin Ratio
Formula = Gross
Profit / Interest
earned (Revenue)

Year

Net Profit Margin Ratio

Formula = Net
Profit after Taxes
/ Interest earned
Year

Assets Turnover
Formula
Revenue/
Assets

=
Total
Year

Return on Investment
Formula = Net
income after taxes
/ Total Assets
Year

a) Liquidity Ratios
Current Ratio
Formula = Current
Assets / Current
Liabilities
Year

Cash Ratio
Formula = Cash /
Current Liabilities
Year

Advances to Deposit Ratio


Formula
=
Advances / Total
Deposits
Year
Ratio %

The Debt to Equity Ratio


Formula = Total
Liabilities/ Total
Shareholders
equity
Year
Ratio

Interest Coverage Ratio


Formula
=
Earnings before
interest & Taxes /
Interest expense
Year
Ratio

Loan Loss Coverage Ratio

Formula = Provision against non-performance loans


Year
Ratio

Fixed Assets Turnover

Formula
Revenue/
Operating
Assets

=
Fixed
Year
Ratio %

Income Statement
Rupees
Millions

in

2006
2007
44,100,934 50,569,481
13,947,218 16,940,011
30,153,716 33,629,470
3,075,723 4,723,084

2008
60,942,798
23,884,768
37,058,030
10,593,565

2009

2010

77,947,697
40,489,649
37,458,048
11,043,469

88,472,134
45,250,476
43,221,658
7,011,046

373,249
4,000

605,629
20,237

2,954,678
3,965

5,284
39,899 Nil
27,782,170 28,906,735
26,087,216

25,788,713

33,251,969

6,144,628 6,781,683
2,891,755 3,263,246
1,333,840 1,042,827
1,169,515 2,341,690
-4,464
-31,964
627,618
147,363
12,162,892 13,544,845
39,945,062 42,451,580

7,925,370
2,878,932
3,969,057
395,427
1,707
1,245,369
16,415,862
42,503,078

8,930,391
1,920,336
3,028,165
4,591,894
2,355
552,216
19,025,357
44,814,070

9,631,579
1,099,493
2,211,139
2,512,363
6,730
2,171,336
17,632,640
50,884,609

14,205,911
18,171,198
14,391,079
19,502,080
28,060,501
23,000,998
8,311,500
11,762,650
391,497 Nil
323,731
-4,220,242
9,026,728
7,542,408
19,033,773
15,458,590
32,074,677
45,344,188

22,571,470
23,513,897
21,300,173
8,871,513
-4,133,282
-999,904
3,738,327
17,561,846
52,456,204

26,202,577
26,469,490
24,415,119
9,835,048
-939,256
-2,043,887
6,851,905
17,563,214
60,696,510

123,934
70,141,984

117,738
78,377,462

-709,461
Nil

-40,248
Nil

13,443,441
13,634,485
26,310,577
8,695,598
530,652
61,981
9,288,231
17,022,346
19,372,523

41,060
39,007
36,435,929 51,147,457

130,456
60,933,234

Markup/return/interest ea
Markup/return/interest ex
Net markup/interest inco
Provisions against non-per
provision for/(reversal of)
of investments
provision against off balan
bad debts written off direc
Net markup/interest inco
NON MARKUP/ INTEREST
Fee, Commission & broker
Dividend income
Income form dealing in fo
Gain on sale & redemption
Investments classified as h
Other income
Total non-markup/ Intere
Total income ( Interest + n
NON MARKUP/ INTERSET
Administration expenses
Total non markup/ Intere
PROFIT BEFORE TAXATION
Taxation

PROFIT AFTER TAXATION


Unappropriated Profit bro
Transfer from surplus on r
assets on account of incre
Profit available for approp

2005
100
100
100
100
100

2006
131
135
129
126
289

2007
150
164
144
193
16

2008
181
231
159
433
-152

2009
231
392
160
451
-246

2010
263
438
185
287
-1,202

100
100

#REF!

#REF!

#REF!

#REF!

#REF!

100

131

137

123

122

157

100
100
100
100
100
100
100
100

125
168
111
86
226
353
129
131

138
190
86
171
1,615
83
144
139

161
168
329
29
-86
700
175
139

181
112
251
336
-119
311
203
147

196
64
183
184
-340
1,221
188
167

100
100
100
100
100
100
100
100

120
#REF!
#REF!
119
138
122
-48
213

127
#REF!
#REF!
125
147
116
-36
1,111

162
#REF!
#REF!
170
121
164
nil
-14,488

201
#REF!
#REF!
205
112
124
376
-3,433

233
#REF!
#REF!
231
128
137
85
-7,017

100
100

134
211

150
350

122
495

138
573

138
662

100
100

95
166

90
233

302
278

287
320

272
358

2006
2007
59.65990879 55.4890033

2008
37.74194614

2009
27.32623775

2010
27.5963944

2006
2007
38.59860655 37.6388538

2008
25.36573723

2009
22.5302949

2010
19.8516903

2006
2007
0.069435778 0.06634729

2008
0.074524216

2009
0.08252077

2010
0.08547828

2006
2007
0.026801243 0.02497236

2008
0.018903617

2009
0.018592173

2010
0.01696888

dity Ratios

2006
1.141439327

2007
1.1564001

2008
1.103817475

2009
1.093565825

2010
1.10148989

2006

2007

2008

2009

2010

0.149992262 0.12364696

0.130238669

0.122623313

0.11153585

2007

2008

2009

2010

57.5558068

66.08434654

eposit Ratio

2006

62.9862301

65.3287162 57.38214031

a) Debt Ratios

2006

2007

2008

6.749857194 5.55156406

6.981305557

2006

2007

2008

2.037639852 2.00865654

1.337663265

2009

2010

6.943920065 7.054928289

2009

2010

1.09674347 1.256237615

erage Ratio

on against non-performance loans & advances/ Profit or loss before taxation


2006

2007

2008

0.116900629 0.16831788

0.460569798

2009

2010

0.518468512 0.287160018

a) Operating Performance Ratios

2006

2007

2008

175.8148287 73.4243275

63.8319028

2009

2010

Markup/return/interest earned
Markup/return/interest expensed
Net markup/interest income
Provisions against non-performing advances
provision for/(reversal of) diminution in the value
of investments
provision against off balance sheet obligations
bad debts written off directly
Net markup/interest income after provisions
NON MARKUP/ INTEREST INCOME
Fee, Commission & brokerage income
Dividend income
Income form dealing in foreign currencies
Gain on sale & redemption of securities-net
Investments classified as held for trading
Other income
Total non-markup/ Interest income
Total income ( Interest + non-Interest)
NON MARKUP/ INTERSET EXPENSES
Administration expenses
Total non markup/ Interest expenses
PROFIT BEFORE TAXATION
Current
Prior years
Deferred
PROFIT AFTER TAXATION
Unappropriated Profit brought forward
Transfer from surplus on revaluation of fixed
assets on account of incremental depreciation
Profit available for appropriation

2006
44,100,934
13,947,218
30,153,716
3,075,723
-709,461
Nil

2007
50,569,481
16,940,011
33,629,470
4,723,084

2008
60,942,798
23,884,768
37,058,030
10,593,565

-40,248

373,249
4,000

Nil
5,284
27,782,170

39,899 Nil
28,906,735

26,087,216

6,144,628
2,891,755
1,333,840
1,169,515
-4,464
627,618
12,162,892
39,945,062

6,781,683
3,263,246
1,042,827
2,341,690
-31,964
147,363
13,544,845
42,451,580

7,925,370
2,878,932
3,969,057
395,427
1,707
1,245,369
16,415,862
42,503,078

13,443,441
13,634,485
26,310,577
8,695,598
530,652
61,981
9,288,231
17,022,346
19,372,523

14,205,911
14,391,079
28,060,501
8,311,500
391,497 Nil
323,731
9,026,728
19,033,773
32,074,677

18,171,198
19,502,080
23,000,998
11,762,650

41,060
36,435,929

39,007
51,147,457

130,456
60,933,234

-4,220,242
7,542,408
15,458,590
45,344,188

ASSETS
2006
Cash and balances with treasury banks
78,625,227
Balances with other banks
40,641,679
Lendings to financial institutions23,012,732
Investments
139,946,995
Advances
316,110,406

2007

2008

2009

94,873,249
37,472,832
21,464,600
210,787,868
340,677,100

106,503,756
38,344,608
17,128,032
170,822,491
412,986,865

115,827,868
28,405,564
19,587,176
217,642,822
475,243,431

Other assets
Operating fixed assets
Deferred tax assets

27,113,698
9,681,974
_

30,994,965
25,922,979
_

44,550,347
24,217,655
3,204,572

25,147,192

635,132,711

762,193,593

817,758,326

944,582,762

7,061,902
10,886,063
591,907,435
_
33,554
30,869,154

10,219,061
40,458,926
624,939,016
_
25,274
39,656,831

10,621,169

2,387,073
553,178,593
81,954,118

5,097,831
645,855,939
116,337,654

7,090,712
13,879,260

8,154,319
15,772,124

8,969,751
19,941,047

10,763,702

32,074,677
53,044,649
28,909,469
81,954,118

45,344,188
69,270,631
47,067,023
116,337,654

52,456,204
81,367,002
21,092,216
102,459,218

60,696,510

LIABILITIES
Bills payable
10,605,663
Borrowings from financial institutions
11,704,079
Deposits and other accounts
501,872,243
Sub-ordinated loans
_
Liabilities against assets subject to finance
13,235
lease
Other liabilities
26,596,300

Deferred tax liabilities net


NET ASSETS
REPRESENTED BY
Share capital
Reserves
Unappropriated Profit
Surplus

715,299,108
102,459,218

3,062,271
59,666,438

45,278,138
727,464,825
42,629
42,269,623

825,676,384
118,906,378

22,681,707

94,141,919
24,764,459
118,906,378

2009

2010

77,947,697
40,489,649
37,458,048
11,043,469

88,472,134
45,250,476
43,221,658
7,011,046

605,629
20,237

2,954,678
3,965

25,788,713

33,251,969

8,930,391
1,920,336
3,028,165
4,591,894
2,355
552,216
19,025,357
44,814,070

9,631,579
1,099,493
2,211,139
2,512,363
6,730
2,171,336
17,632,640
50,884,609

22,571,470
23,513,897
21,300,173
8,871,513
-4,133,282
-999,904
3,738,327
17,561,846
52,456,204

26,202,577
26,469,490
24,415,119
9,835,048
-939,256
-2,043,887
6,851,905
17,563,214
60,696,510

123,934
70,141,984

117,738
78,377,462

Markup/return/interest earned
Markup/return/interest expensed
Net markup/interest income
Provisions against non-performing advances
provision for/(reversal of) diminution in the value
of investments
provision against off balance sheet obligations
bad debts written off directly
Net markup/interest income after provisions
NON MARKUP/ INTEREST INCOME
Fee, Commission & brokerage income
Dividend income
Income form dealing in foreign currencies
Gain on sale & redemption of securities-net
Investments classified as held for trading
Other income
Total non-markup/ Interest income
Total income ( Interest + non-Interest)
NON MARKUP/ INTERSET EXPENSES
Administration expenses
Total non markup/ Interest expenses
PROFIT BEFORE TAXATION
Taxation Current
Prior years
Deferred
PROFIT AFTER TAXATION
Unappropriated Profit brought forward
Transfer from surplus on revaluation of fixed
assets on account of incremental depreciation
Profit available for appropriation

2010
115,442,360
30,389,664
23,025,156
301,323,804
477,506,564

26,888,226
6,952,666
53,496,240
1,035,024,680

8,006,631
20,103,591
832,151,888
106,704
46,160,038

906,528,852
128,495,828

13,454,628
24,450,244
65,857,438
103,762,310
24,733,518
128,495,828

2006
110
35
75
8
-2

2007
119
40
79
11

2008
143
56
87
25

2009
174
90
84
25

2010
174
89
43,221,658

14

0
70

0
68

1
4,000
0
61

15
7
3
3
0
2
30
100

16
8
2
6
0
0
32
100

19
7
9
1
0
3
39
100

20
4
7
10
0
1
42
100

19
2
4
5
0
4
35
100

34
34
66
22
1
0
23
43
48

33
34
66
20
1
1
21
45
76

43
46
54
28
0
-10
18
36
107

50
52
48
20
-9
-2
8
39
117

51
52
48
19
-2
-4
13
35
119

0
91

0
120

0
143

0
157

0
154

Nil

Nil

20,237

3,965

0
58

0
65

Formula = Gross
Profit / Interest
earned (Revenue)
2007
56.55

2008
2009

ASSETS
2006
Cash and balances with treasury banks
78,625,227
Balances with other banks
40,641,679
Lendings to financial institutions 23,012,732
Investments
139,946,995
Advances
316,110,406
Other assets
27,113,698
Operating fixed assets
9,681,974
Deferred tax assets
_
635,132,711

2007

Year
Ratio %

2006
57.17

94,873,249
37,472,832
21,464,600
210,787,868
340,677,100
30,994,965
25,922,979
_
762,193,593

LIABILITIES
Bills payable
10,605,663
7,061,902
Borrowings from financial institutions
11,704,079
10,886,063
Deposits and other accounts
501,872,243 591,907,435
Sub-ordinated loans
_
_
Liabilities against assets subject to finance
13,235
lease
33,554
Other liabilities
26,596,300
30,869,154
Deferred tax liabilities net
2,387,073
5,097,831
553,178,593 645,855,939
NET ASSETS
81,954,118
116,337,654
REPRESENTED BY
Share capital
Reserves
Unappropriated Profit
Surplus

7,090,712
8,154,319
13,879,260
15,772,124
32,074,677
45,344,188
53,044,649
69,270,631
28,909,469
47,067,023
81,954,118
116,337,654

ASSETS
2006
Cash and balances with treasury banks
12
Balances with other banks
6
Lendings to financial institutions
4
Investments
22
Advances
50
Other assets
4
Operating fixed assets
2
Deferred tax assets
_
100

2007

12
5
3
28
45
5
3
_
100

LIABILITIES
Bills payable
2
1
Borrowings from financial institutions
2
2
Deposits and other accounts
91
92
Sub-ordinated loans
Liabilities against assets subject to finance lease
0
0
Other liabilities
5
5
Deferred tax liabilities net
0
1
100
100
NET ASSETS
81,954,118
116,337,654
REPRESENTED BY
Share capital
Reserves
Unappropriated Profit
Surplus

7,090,712
8,154,319
13,879,260
15,772,124
32,074,677
45,344,188
53,044,649
69,270,631
28,909,469
47,067,023
81,954,118
116,337,654

Markup/return/interest earned
Markup/return/interest expensed
Net markup/interest income
Provisions against non-performing advances
provision for/(reversal of) diminution in the value
of investments
provision against off balance sheet obligations
bad debts written off directly
Net markup/interest income after provisions
NON MARKUP/ INTEREST INCOME
Fee, Commission & brokerage income
Dividend income
Income form dealing in foreign currencies
Gain on sale & redemption of securities-net
Investments classified as held for trading
Other income
Total non-markup/ Interest income
Total income ( Interest + non-Interest)
NON MARKUP/ INTERSET EXPENSES
Administration expenses
Other provisions written off
Other charges
Total non markup/ Interest expenses
PROFIT BEFORE TAXATION
Taxation Current
Prior years
Deferred
PROFIT AFTER TAXATION
Unappropriated Profit brought forward
Transfer from surplus on revaluation of fixed
assets on account of incremental depreciation
Profit available for appropriation

Markup/return/interest earned
Markup/return/interest expensed
Net markup/interest income

Provisions against non-performing advances


provision for/(reversal of) diminution in the value
of investments
provision against off balance sheet obligations
bad debts written off directly
Net markup/interest income after provisions
NON MARKUP/ INTEREST INCOME
Fee, Commission & brokerage income
Dividend income
Income form dealing in foreign currencies
Gain on sale & redemption of securities-net
Investments classified as held for trading
Other income
Total non-markup/ Interest income
Total income ( Interest + non-Interest)
NON MARKUP/ INTERSET EXPENSES
Administration expenses
Other provisions written off
Other charges
Total non markup/ Interest expenses
PROFIT BEFORE TAXATION
Taxation Current
Prior years
Deferred
PROFIT AFTER TAXATION
Unappropriated Profit brought forward
Transfer from surplus on revaluation of fixed
assets on account of incremental depreciation
Profit available for appropriation

2009
55.48

2010
37.74

2008

2009

2010

106,503,756
38,344,608
17,128,032
170,822,491
412,986,865
44,550,347
24,217,655
3,204,572
817,758,326

115,827,868

115,442,360

28,405,564

30,389,664

19,587,176

23,025,156

217,642,822

301,323,804

475,243,431

477,506,564

25,147,192

26,888,226

10,219,061
40,458,926
624,939,016
_
25,274
39,656,831
_
715,299,108
102,459,218

10,621,169

8,006,631

45,278,138

20,103,591

727,464,825

832,151,888

42,629

106,704

42,269,623

46,160,038

825,676,384

906,528,852

118,906,378

128,495,828

10,763,702

13,454,628

22,681,707

24,450,244

60,696,510

65,857,438

94,141,919

103,762,310

24,764,459

24,733,518

118,906,378

128,495,828

8,969,751
19,941,047
52,456,204
81,367,002
21,092,216
102,459,218

3,062,271

6,952,666

59,666,438

53,496,240

944,582,762 1,035,024,680

2008

2009

2010

13
5
2
21
51
5
3
0
100

12
3
2
23
50
3
0
6
100

11
3
2
29
46
3
1
5
100

1
6
87

10,621,169

8,006,631

45,278,138

20,103,591

727,464,825

832,151,888

42,629

106,704

42,269,623

46,160,038

100
102,459,218

825,676,384

906,528,852

118,906,378

128,495,828

8,969,751
19,941,047
52,456,204
81,367,002
21,092,216
102,459,218

10,763,702

13,454,628

22,681,707

24,450,244

0
6

60,696,510

65,857,438

94,141,919

103,762,310

24,764,459

24,733,518

118,906,378

128,495,828

33,692,665
10,321,768
23,370,897
2,446,739

44,100,934
13,947,218
30,153,716
3,075,723

-245,881

-709,461

Nil

Nil

50,569,481 60,942,798 77,947,697 88,472,134


16,940,011 23,884,768 40,489,649 45,250,476
33,629,470 37,058,030 37,458,048 43,221,658
4,723,084 10,593,565 11,043,469 7,011,046
-40,248
Nil

373,249
4,000

605,629
20,237

2,954,678
3,965

23,069
2,223,927
21,146,970

5,284
2,371,546
27,782,170

39,899 Nil
4,722,735 10,970,814 11,669,335 9,969,689
28,906,735 26,087,216 25,788,713 33,251,969

4,926,604
1,718,478
1,205,638
1,365,771
-1,979
177,839
9,392,351
30,539,321

6,144,628
2,891,755
1,333,840
1,169,515
-4,464
627,618
12,162,892
39,945,062

6,781,683
7,925,370 8,930,391 9,631,579
3,263,246
2,878,932 1,920,336 1,099,493
1,042,827
3,969,057 3,028,165 2,211,139
2,341,690
395,427 4,591,894 2,512,363
-31,964
1,707
2,355
6,730
147,363
1,245,369
552,216
2,171,336
13,544,845 16,415,862 19,025,357 17,632,640
42,451,580 42,503,078 44,814,070 50,884,609

11,221,789
198,298
63,206
11,483,293
19,056,028
7,154,002
-1,098,709
291,291
6,346,584
12,709,444
9,161,747

13,443,441
-17,283
208,327
13,634,485
26,310,577
8,695,598
530,652
61,981
9,288,231
17,022,346
19,372,523

14,205,911
168,027
17,141
14,391,079
28,060,501
8,311,500
391,497
323,731
9,026,728
19,033,773
32,074,677

43,221
21,914,412

41,060
36,435,929

39,007
130,456
123,934
117,738
51,147,457 60,933,234 70,141,984 78,377,462

33,692,665
10,321,768
23,370,897

44,100,934
13,947,218
30,153,716

50,569,481 60,942,798 77,947,697 88,472,134


16,940,011 23,884,768 40,489,649 45,250,476
33,629,470 37,058,030 37,458,048 43,221,658

18,171,198
747,521
583,361
19,502,080
23,000,998
11,762,650
Nil
-4,220,242
7,542,408
15,458,590
45,344,188

22,571,470
620,780
321,647

26,202,577
26,202,577
118,887

23,513,897
21,300,173

26,469,490
24,415,119

8,871,513
-4,133,282
-999,904

9,835,048
-939,256
-2,043,887

3,738,327
17,561,846

6,851,905
17,563,214

52,456,204

60,696,510

2,446,739

3,075,723

-245,881
Nil

4,723,084

-709,461
Nil

-40,248
Nil

10,593,565 11,043,469
373,249
4,000

605,629
20,237

7,011,046
2,954,678
3,965

23,069
2,223,927
21,146,970

5,284
2,371,546
27,782,170

39,899 Nil
4,722,735 10,970,814 11,669,335 9,969,689
28,906,735 26,087,216 25,788,713 33,251,969

4,926,604
1,718,478
1,205,638
1,365,771
-1,979
177,839
9,392,351
30,539,321

6,144,628
2,891,755
1,333,840
1,169,515
-4,464
627,618
12,162,892
39,945,062

6,781,683
7,925,370 8,930,391 9,631,579
3,263,246
2,878,932 1,920,336 1,099,493
1,042,827
3,969,057 3,028,165 2,211,139
2,341,690
395,427 4,591,894 2,512,363
-31,964
1,707
2,355
6,730
147,363
1,245,369
552,216
2,171,336
13,544,845 16,415,862 19,025,357 17,632,640
42,451,580 42,503,078 44,814,070 50,884,609

11,221,789
198,298
63,206
11,483,293
19,056,028
7,154,002
-1,098,709
291,291
6,346,584
12,709,444
9,161,747

13,443,441
-17,283
208,327
13,634,485
26,310,577
8,695,598
530,652
61,981
9,288,231
17,022,346
19,372,523

14,205,911
168,027
17,141
14,391,079
28,060,501
8,311,500
391,497
323,731
9,026,728
19,033,773
32,074,677

43,221
21,914,412

41,060
36,435,929

39,007
130,456
123,934
117,738
51,147,457 60,933,234 70,141,984 78,377,462

18,171,198
747,521
583,361
19,502,080
23,000,998
11,762,650
Nil
-4,220,242
7,542,408
15,458,590
45,344,188

22,571,470
620,780
321,647

26,202,577
26,202,577
118,887

23,513,897
21,300,173

26,469,490
24,415,119

8,871,513
-4,133,282
-999,904

9,835,048
-939,256
-2,043,887

3,738,327
17,561,846

6,851,905
17,563,214

52,456,204

60,696,510

You might also like