11 Nov 2010 07:00
Commercial International Bank (Egypt) S.A.E. | ||||
Unconsolidated Financial Statements | ||||
September 30, 2010 | ||||
COMMERCIAL INTERNATIONAL BANK (EGYPT) S.A.E | ||||
FINANCIAL POSITION | ||||
As of Sep. 30, 2010 | ||||
Amounts in EGP. | Note | Sep.30,2010 | Dec.31, 2009 (Restated) | |
Assets | ||||
Cash & Due From Central Bank | 15 | 4,532,172,246 | 4,179,212,739 | |
Due From Banks | 16 | 7,571,838,916 | 7,785,042,557 | |
Treasury Bills & Other Notes Discountable at CBE | 17 | 8,416,562,813 | 13,191,665,954 | |
Trading Financial Assets | 18 | 925,523,301 | 380,620,682 | |
Loans & Overdrafts for Banks (Net after provisions) | 19 | 137,153,805 | 200,765,433 | |
Loans & Overdrafts for Customers (Net after provisions) | 20 | 33,766,969,059 | 27,242,306,896 | |
Financial Derivatives | 21 | 219,896,414 | 225,347,220 | |
Financial Investments | ||||
Available for Sale | 22 | 12,250,984,609 | 7,420,529,606 | |
Held to Maturity Financial Investments | 22 | 346,213,455 | 579,926,673 | |
Financial Investments in Subsidiary and associated companies | 23 | 1,155,299,047 | 1,138,277,487 | |
Real Estate investments | 24 | 36,495,664 | 42,485,364 | |
Debit Balances and Other Assets | 25 | 946,952,172 | 918,003,883 | |
Deferred Tax | 33 | 39,595,490 | 39,799,318 | |
Fixed Assets (Net) | 26 | 732,237,863 | 718,847,964 | |
Total Assets | 71,077,894,855 | 64,062,831,776 | ||
Liabilities & Shareholders' Equity | ||||
Liabilities | ||||
Due to Banks | 27 | 750,373,798 | 458,145,229 | |
Customer Deposits | 28 | 60,554,784,523 | 54,842,629,843 | |
Financial Derivatives | 21 | 183,606,745 | 150,526,830 | |
Credit Balances & Other Liabilities | 30 | 1,078,463,393 | 1,128,964,486 | |
Long Term Loans | 29 | 135,064,615 | 93,237,042 | |
Other Provisions | 31 | 354,735,020 | 443,728,578 | |
Total Liabilities | 63,057,028,094 | 57,117,232,007 | ||
Shareholders' Equity | ||||
Issued & Paid- in Capital | 32 | 5,901,443,600 | 2,925,000,000 | |
Reserves | 32 | 418,203,033 | 2,077,203,969 | |
Reserve for employee stock ownership plan (ESOP) |
| 139,930,990 | 161,728,984 | |
Retained Earning | 20,231,298 | (1,942,684) | ||
Total Shareholders' Equity | 6,479,808,920 | 5,161,990,269 | ||
Net Profit of the Period | 1,541,057,841 | 1,783,609,500 | ||
Total Shareholders' Equity & Net Profit | 8,020,866,761 | 6,945,599,768 | ||
Total Liabilities & Shareholders' Equity | 71,077,894,855 | 64,062,831,776 | ||
Contingent Liabilities & commitments | ||||
Letters of Credit, Guarantees and other commitments | 37 | 11,483,268,710 | 12,637,872,568 | |
COMMERCIAL INTERNATIONAL BANK (EGYPT) S.A.E | ||||
INCOME STATEMENT | ||||
As of Sep. 30, 2010 | ||||
Amounts in EGP. | Note | Sep. 30, 2010 | Sep. 30, 2009 (Restated) | |
Interest and Similar Income | 6 | 3,306,493,377 | 3,045,676,359 | |
Interest Expense and Similar Charges | 6 | (1,664,991,389) | (1,539,561,730) | |
Net Interest Income | 1,641,501,988 | 1,506,114,629 | ||
Fees & Commissions Income | 7 | 609,954,166 | 482,795,217 | |
Fees and Commissions Expense | 7 | (58,278,178) | (49,245,907) | |
Net Income from Fees and Commissions | 551,675,979 | 433,549,310 | ||
Dividends Income | 8 | 124,246,264 | 124,483,365 | |
Net Trading Income | 9 | 252,193,234 | 348,214,943 | |
Profit from Financial Investments | 22 | 174,541,834 | 61,932,618 | |
Administrative Expenses | 10 | (877,566,249) | (787,045,956) | |
Other operating (Expenses) Income | 11 | 3,181,161 | (6,397,212) | |
Return (Losses) of impairment of loans | 12 | (28,702,347) | (139,568,922) | |
Net Profit before Tax | 1,841,071,865 | 1,541,282,775 | ||
Income Tax | 13 | (299,810,196) | (247,855,431) | |
Deferred Tax | 13&33 | (203,828) | 15,042,127 | |
Net Profit After Tax | 1,541,057,841 | 1,308,469,471 | ||
Earning per share | ||||
Basic | 14 | 2.14 | 1.96 | |
Diluted | 14 | 2.10 | 1.93 | |
| ||||
COMMERCIAL INTERNATIONAL BANK (EGYPT) S.A.E | ||||
CASH FLOW STATEMENT 1a | ||||
As of Sep. 30, 2010 | ||||
Amounts in EGP. | Sep. 30, 2010 | Sep. 30, 2009 (Restated) | ||
Cash Flow From Operating Activities | ||||
Net Income Before Tax | 1,841,071,865 | 1,541,282,775 | ||
Adjustments To Reconcile Net Income | ||||
To Net Cash Provided by operating Activities | ||||
Depreciation | 134,728,750 | 139,198,324 | ||
Provisions (Formed during the period) | 83,404,585 | 145,946,885 | ||
Trading Financial Investment Evaluation Differences | (70,759,769) | (4,743,400) | ||
Impairment of Assets | (32,544,969) | 4,690,062 | ||
Utilization of Provision (except Provisions for Doubtful Debts) | (1,556,850) | (5,887,041) | ||
Provisions no longer used | (108,037,726) | - | ||
FCY Revaluation Differences of Provision Balances except Doubtful Debt | 4,657,616 | (259,087) | ||
Losses From Selling of Fixed Assets | (2,073,253) | (15,344,069) | ||
Losses From Selling of financial Investments | (126,694,967) | (3,416,690) | ||
Losses from selling an investment in subsidiary | 96 | - | ||
FCY Revaluation Difference of Long Term Loans | 176,557 | 434,463 | ||
Share Based Payments | 56,766,651 | 60,117,462 | ||
Operating Profits Before Changes in Operating Assets and Liabilities | 1,779,138,586 | 1,871,506,484 | ||
Net Decrease (Increase) in Assets | ||||
Due from banks | 135,222,889 | (597,919,600) | ||
Treasury Bills & Other Governmental Notes | 1,047,055,612 | 2,202,353,652 | ||
Trading Financial Assets | (474,142,850) | (297,407,494) | ||
Financial Derivatives (Net) | 38,530,721 | (40,675,900) | ||
Loans & Overdrafts | (6,528,511,716) | (930,946,199) | ||
Net Increase (Decrease) In Liabilities | ||||
Debit Balances and Other Assets | (52,520,084) | (126,134,904) | ||
Due to Banks | 292,228,569 | 532,783,421 | ||
Customer Deposits | 5,712,154,680 | 2,009,329,063 | ||
Credit Balances & Other Liabilities | (350,311,291) | (404,771,069) | ||
Net Cash Provided from Operating Activities | 1,598,845,115 | 4,218,117,454 | ||
COMMERCIAL INTERNATIONAL BANK (EGYPT) S.A.E | ||||
CASH FLOW STATEMENT 1b | ||||
As of Sep. 30, 2010 | Sep. 30, 2010 | Sep. 30, 2009 (Restated) | ||
Cash Flow From Investment Activities | ||||
Investments in subsidiaries & associated companies | (17,021,560) | 53,998,565 | ||
Purchase of Fixed Assets, premises and Fitting-out of Branches | (122,473,601) | (107,011,020) | ||
Redemption of Held-to-Maturity Financial Investments | 249,632,622 | 82,086,396 | ||
Held to Maturity financial Investments Purchases | (15,919,404) | (22,033) | ||
Purchase of available for Sale Financial Investments | (4,561,124,872) | (5,042,543,745) | ||
Real Estate investments | 5,989,700 | 4,359,052 | ||
Net Cash (Used in) Provided from Investment Activities | (4,460,917,116) | (5,009,132,788) | ||
Cash Flow From Financing Activities | ||||
Increase (Decrease) in Long Term Loans | 41,651,016 | (12,863,095) | ||
Dividends Paid | (658,369,589) | (478,236,553) | ||
Capital Increase | 25,721,800 | - | ||
Net Cash (Used in) provided from Financing Activities | (590,996,773) | (491,099,648) | ||
Net cash & cash equivalent changes | (3,453,068,774) | (1,282,114,982) | ||
Beginning Balance of cash and cash equivalent | 10,062,335,630 | 8,622,040,072 | ||
Cash & Cash equivalent Balance At the End of the period | 6,609,266,856 | 7,339,925,090 | ||
Cash & Cash Equivalent are Represented as Follows | ||||
Cash and Due from Central Bank | 4,532,172,246 | 4,173,466,533 | ||
Due From Banks | 7,571,838,916 | 6,489,758,105 | ||
Treasury Bills & other governmental notes | 8,416,562,813 | 9,783,643,420 | ||
Due from Banks (time deposits) More than Three Months | (7,374,237,446) | (6,314,873,872) | ||
Treasury Bills with Maturity More than Three Months | (6,537,069,673) | (6,792,069,096) | ||
Total Cash & Cash Equivalent | 6,609,266,856 | 7,339,925,090 |
COMMERCIAL INTERNATIONAL BANK (EGYPT) S.A.E | |
STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY | |
As of Sep. 30, 2010 |
Sep.30, 2009 | Capital (EGP) | Legal Reserve (EGP) | General Reserve (EGP) | Retained Earnings (EGP) | Special Reserves (EGP) | Reserves for A.F.S Inv. Revaluation Diff. (EGP) | Banking Risk Reserve
(EGP) | Profits of the Period (EGP) | Reserve for Employee Stock ownership plan ESOP | Total (EGP) |
Beginning Balance | 2,925,000,000
| 432,851,511 | 407,547,602 | (1,942,684) | 185,993,785 | (20,312,399) | - | 1,615,100,458 | 86,727,903 | 5,630,966,176 |
Effect of adjusting accounting standards | - | - | - | - | 20,536,766 | - | - | - | - | 20,536,766 |
Beginning Balance after adjustments | 2,925,000,000 | 432,851,511 | 407,547,602 | (1,942,684) | 206,530,551 | (20,312,399) | - | 1,615,100,458 | 86,727,903 | 5,651,502,942 |
Transfer to Reserves | - | 80,755,023 | 1,056,108,882 | - | - | - | - | (1,136,863,905) | - | - |
Dividends Paid | - | - | - | - | - | - | - | (478,236,553) | - | (478,236,553) |
Net Profit of the Period | - | - | - | - | - | - | - | 1,308,469,471 | - | 1,308,469,471 |
Addition from financial investment revaluation | - | - | - | - | - | 53,977,115 | - | - | - | 53,977,115 |
Effect of adjusting accounting standards | - | - | - | - | - | - | - | - | - | - |
Reserve for Employee Stock ownership plan ESOP | - | - | - | - | - | - | - | - | 60,117,462 | 60,117,462 |
Balance at the end of the Period | 2,925,000,000 | 513,606,534 | 1,463,656,484 | (1,942,684) | 206,530,551 | 33,664,716 | - | 1,308,469,471 | 146,845,365 | 6,595,830,436 |
Sep.30, 2010 | Capital (EGP) | Legal Reserve (EGP) | General Reserve (EGP) | Retained Earnings (EGP) | Special Reserves (EGP) | Reserves for A.F.S Inv. Revaluation Diff. (EGP) | Banking Risk Reserve
(EGP) | Profits of the period (EGP) | Reserve for Employee Stock ownership plan ESOP | Total (EGP) |
Beginning Balance | 2,925,000,000
| 513,606,534 | 1,463,656,484 | (1,942,684) | 206,530,551 | (106,589,600) | 26,652,790 | 1,756,956,710 | 161,728,984 | 6,945,599,768 |
Capital Increase | 2,976,443,600 | (476,326,032) | (2,474,395,768) | - | - | - | - | - | - | 25,721,800 |
Transfer to Reserves | - | 87,847,835 | 1,010,739,284 | - | - | - | - | (1,098,587,119) | - | - |
Dividends Paid | - | - | - | - | - | - | - | (658,369,589) | - | (658,369,589) |
Net Profit of the period | - | - | - | - | - | - | - | 1,541,057,841 | - | 1,541,057,841 |
Transfer to retained earnings | - | - | - | 22,173,982 | (22,173,982) | - | - | - | - | - |
Addition from financial investment revaluation | - | - | - | - | - | 110,090,291 | - | - | - | 110,090,291 |
Transferred to bank risk reserve | - | - | - | - | - | - | 113,960,161 | (113,960,161) | - | - |
Reserve for Employee Stock ownership plan ESOP | - | - | 78,564,646 | - | - | - | - | - | (21,797,994) | 56,766,651 |
Balance at the end of period | 5,901,443,600 | 125,128,337 | 78,564,646 | 20,231,298 | 184,356,569 | 3,500,691 | 140,612,951 | 1,427,097,681 | 139,930,990 | 8,020,866,762 |