CONSOLIDATED STATEMENT OF FINANCIAL POSITION AT 31 DECEMBER 2012 ASSETS Cash and balances with central banks 4 39,367,271 38,869,780 Balances at banks and financial institutions 5 63,770,518 60,409,961 Deposits at banks and financial institutions 6 10,635,000 7,090,000 Financial assets at fair value through profit or loss 7 1,318,938 2,148,269 Direct credit facilities - net 8 462,642,302 394,305,344 Financial assets at amortized cost 9 172,737,877 234,922,560 Financial assets at amortized cost - pledged as collateral 10 52,006,894 - Property and equipment 11 10,764,742 10,721,735 Intangible assets 12 2,680,941 624,678 Deferred tax assets 19 649,998 1,037,482 Other assets 13 10,776,492 7,950,520 Total Assets 827,350,973 758,080,329 LIABILITIES AND EQUITY LIABILITIES - Banks and financial institutions deposits 14 93,227,493 104,498,040 Customers' deposits 15 482,528,790 458,296,679 Margin accounts 16 31,644,260 49,900,334 Loans and borrowings 17 53,803,515 2,982,924 Miscellaneous provisions 18 897,164 1,250,952 Income tax provision 19 3,398,021 6,183,226 Deferred tax liabilities 19 36,436 56,935 Other liabilities 20 31,098,284 16,755,535 Total Liabilities 696,633,963 639,924,625 Equity- Paid in capital 21 100,000,000 89,600,000 Share premium 66,943 - Statutory reserve 22 16,069,837 14,471,971 Voluntary reserve 22 208,542 208,542 General banking risk reserve 22 4,208,269 3,808,269 Fair value reserve 23 (577,197) (640,227) Retained earnings 24 10,740,616 10,707,149 Total Equity 130,717,010 118,155,704 Total Liabilities and Equity 827,350,973 758,080,329
CONSOLIDATED INCOME STATEMENT Interest income 25 52,815,537 39,978,118 Interest expense 26 (21,945,751) (14,077,196) Net interest income 30,869,786 25,900,922 Net commission income 27 2,736,251 2,785,000 Net interest and commission income 33,606,037 28,685,922 Net gain from foreign currencies 28 674,607 780,916 Net gain from financial assets at fair value through profit or loss 29 535,247 3,265,602 Net gain from financial assets at amortized cost 141,488 40,456 Other income 30 4,117,476 3,945,513 Gross income 39,074,855 36,718,409 Staff expenses 31 (10,291,557) (9,381,301) Depreciation and amortization 11,12 (1,719,286) (1,627,983) Other expenses 32 (6,928,021) (6,201,387) Impairment loss on direct credit facilities 8 (4,489,826) (2,938,400) Surplus in miscellaneous provisions 18 332,490 - Total expenses (23,096,200) (20,149,071) Profit before tax 15,978,655 16,569,338 Income tax expense 19 (4,947,322) (5,268,605) Profit for the year 11,031,333 11,300,733 Basic and diluted earnings per share 33 0.112 0.126
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME 2012 2011 Profit for the year 11,031,333 11,300,733 Add: other comprehensive income, net of tax: Changes in fair value of hedging financial instruments 63,030 (121,593) Total comprehensive income for the year 11,094,363 11,179,140
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY Paid in Capital Premium Share Statutory Reserve Voluntary Reserve General Banking Risk Reserve Fair Value Reserve/ Cumulative Change in Fair Values Retained Earnings Total Equity 2012 Balance as of 1 January 2012 89,600,000-14,471,971 208,542 3,808,269 (640,227) 10,707,149 118,155,704 Total comprehensive income for the year - - - - - 63,030 11,031,333 11,094,363 Capital increase 10,400,000 66,943 - - - - - 10,466,943 Transfer to reserves - - 1,597,866-400,000 - (1,997,866) - Dividend - - - - - - (9,000,000) (9,000,000) Balance as of 31 December 2012 100,000,000 66,943 16,069,837 208,542 4,208,269 (577,197) 10,740,616 130,717,010 2011 Balance as of 1 January 2011 80,000,000-12,815,037 420,994 2,938,269 1,009,618 9,414,303 106,598,221 Effect of IFRS 9 adoption - - - - - (1,528,252) 1,906,595 378,343 Balance as of 1 January 2011 (restated) 80,000,000-12,815,037 420,994 2,938,269 (518,634) 11,320,898 106,976,564 Total comprehensive income for the year (121,593) 11,300,733 11,179,140 Capital increase 9,600,000 - - (212,452) - - (9,387,548) - Transfer to reserves - - 1,656,934-870,000 - (2,526,934) - Balance as of 31 December 2011 89,600,000-14,471,971 208,542 3,808,269 (640,227) 10,707,149 118,155,704 The general banking risks reserve is restricted reserve and subject to the approval of the Central Bank of Jordan. An amount of JD 649,998 (2011: JD 1,037,482), which represents deferred tax assets, and an amount of JD 577,197 (2011: 640,227) which represents the negative fair value reserve are restricted from distribution from retained earnings. Included in retained earnings an amount of JD 85,016 (2011: 132,847) which is restricted from retained earnings, representing the effect of IFRS 9 early adoption, except for the amounts realized through the actual sale.
CONSOLIDATED STATEMENT OF CASH FLOWS OPERATING ACTIVITIES Profit before income tax 15,978,655 16,569,338 Adjustments for Non cash items Depreciation and amortization 1,719,286 1,627,983 Impairment loss on direct credit facilities 4,489,826 2,938,400 Capital gains (154,031) (277) Miscellaneous provisions (332,490) - Accrued interest (236,962) (257,255) Unrealized loss from financial assets at fair value through profit or loss 24,161 258,377 Gain from sale of financial assets at fair value through profit or loss (478,254) (3,144,684) Gain from sale of financial assets at amortized cost (141,488) (40,456) Effect of exchange rate on cash and cash equivalents (151,795) (18,208) Operating cash flows before changes in assets and liabilities 20,716,908 17,933,218 Changes in assets and liabilities - (Increase) decrease in deposits at banks and financial Institutions maturing after three months (3,545,000) 13,605,205 Net decrease in financial assets at fair value through profit or loss 1,283,424 6,561,942 (Increase) in direct credit facilities (72,826,784) (85,171,085) (Increase) in other assets (1,900,476) (39,945) (Increase) in restricted balances at banks and financial institutions (709,000) - (Decrease) increase in banks and financial institutions deposits maturing after three months (7,090,000) 10,000,000 Increase in customers deposits 24,232,111 97,969,183 (Decrease) in margin accounts (18,256,074) (3,325,005) Increase in other liabilities 13,898,291 5,379,983 Miscellaneous provisions paid (21,299) (63,288) Net cash flows (used in) from operating activities before income tax (44,217,899) 62,850,208 Income tax paid (7,392,555) (5,453,846) Net cash flows (used in) from operating activities (51,610,454) 57,396,362
Risk Management CONSOLIDATED STATEMENT OF FINANCIAL POSITION AT 31 DECEMBER 2012 INVESTING ACTIVITIES Purchase of financial assets at amortized cost (165,100,630) (197,747,416) Sale of financial assets at amortized cost 175,419,906 151,360,626 Purchase of property and equipment (1,236,663) (985,599) Proceeds from sale of property and equipment 29,658 1,149 Purchase of intangible assets (2,611,551) (272,962) Net cash flows from (used in) investing activities 6,500,720 (47,644,202) FINANCING ACTIVITIES Increase of paid in capital and share premium 10,466,943 - Dividends paid to shareholders (9,000,000) - Increase (decrease) in loans and borrowings 50,820,591 (8,747,718) Net cash flows from (used in) financing activities 52,287,534 (8,747,718) Net increase in cash and cash equivalents 7,177,800 1,004,442 Effect of changes in exchange rate on cash and cash equivalents 151,795 18,208 Cash and cash equivalents, beginning of the year 11,871,701 10,849,051 Cash and cash equivalents, end of the year 34 19,201,296 11,871,701