|
FIVE-YEAR FINANCIAL SUMMARY
ASSETS
EMPLOYED 31-Dec-08 28-Feb-07 28-Feb-06 28-Feb-05 31-Dec-03
N‘000 N‘000 N‘000 N‘000 N‘000
Cash & short term funds 6,258,208 8,232,080 667,632 1,358,343 928,097
Trade & other receivables 3,637,644 2,559,132 1,396,894 654,099 305,603
Loan to policy holders 12,935 9,168 4,296 - -
Deferred acquisition expenses 52,951 94,180 97,390 67,599 -
Investment securities 1,615,620 310,437 203,595 349,437 133,603
Statutory deposit 500,000 35,000 35,000 35,000 20,500
Fixed assets 350,510 318,507 236,720 223,925 189,217
------------ ------------ ---------- ---------- -----------
Total Assets 12,127,868 11,558,505 2,641,527 2,688,403 1,577,020
======= ======= ======= ======= ======
LIABILITIES
Due to reinsurers and brokers 288,274 - 164,015 - -
Other payables 524,761 412,496 455,487 830,441 217,511
Outstanding claims 235,435 103,649 87,141 86,079 58,702
Insurance Funds 1,492,783 1,164,218 532,069 527,248 288,140
Secured funds 175,776 273,626 255,284 252,610 196,152
Company income tax 454,551 257,887 107,818 55,217 -
Deferred income tax 50,145 42,090 25,637 17,327 20,521
------------ ------------ ---------- ---------- -----------
Total liabilities 3,221,725 2,253,966 1,627,451 1,768,922 781,026
======= ======= ======= ======= ======
CAPITAL AND RESERVES
Share capital 2,109,085 500,000 416,667 416,667 416,667
Share premium 5,662,444 20,857 20,857 20,857 20,857
Bonus issue reserve - - 83,333 - -
Deposit for share - 7,723,608 - - -
Contingency reserve 472,986 349,839 206,474 157,930 90,184
Revaluation reserve 106,406 106,406 106,406 106,406 131,079
Retained earnings 555,222 603,828 180,339 217,621 137,207
———— ——-—— ———— ———— ————
Shareholders’ funds 8,906,143 9,304,538 1,014,076 919,481 795,994
———— ——-—— ———— ———— ————
Total liabilities and
reserves 12,127,868 11,558,504 2,641,527 2,688,403 1,577,020
======= ======= ======= ======= ======
PROFIT AND LOSS ACCOUNTS
Gross Income 3,890,927 3,153,032 1,301,650 1,667,561 754,301
Net written premium 3,381,958 2,280,012 1,134,198 1,206,889 539,124
———— ————— ———— ———— ————
Profit before tax 807,035 922,370 323,587 357,857 277,290
Taxation (273,704) (221,249) (83,774) (29,622) (33,300)
———— ————— ———— ———— ————
Profit after taxation 533,331 701,121 239,813 328,235 243,990
Transfer to Contingency reserve (106,666) (140,224) (47,963) (60,321) (48,798)
Dividend - - (145,800) (187,500) (87,500)
———— ————— ———— ———— ————
Transfer to revenue reserve 426,665 560,897 46,050 80,414 107,692
———— ————— ———— ———— ————
Earnings per share (kobo) 19k 70k 29k 39k 29k
Dividend per share (kobo) 12.5k 12.5k 17.5k 22.5k 10.5k
Net assets per share (kobo) 210k 1,174k 122k 110k 96k
|