Balance Sheet as at 31st December 2007
Cash and bank balances
719,671
133,287
Quoted investments
2,022,209
733,495
Unquoted investments
5,160,795
5,274,654
Government securities
500,000
2,000,000
Debtors
2,311,018
1,408,740
Loans to policy holders
146,499
111,274
Deferred acquisition expenses
85,104
73,214
Statutory deposit
500,000
35,000
Fixed assets
2,294,301
1,417,754
Total Assets
13739597
11187418
Creditors and accruals
2,011,626
322,897
Current taxation
243,630
167,831
Deferred taxation
202,054
202,054
Deposit administration
3,165,075
3,649,881
Insurance fund
1,676,689
1,317,505
Share capital
1,975,413
1,580,330
Share premium
1,833,452
2,304,591
Capital reserve
1,261,240
468,682
Contingency reserve
431,364
342,831
General reserve
939,054
830,816
Shareholders’ fund
6440523
5527250
For the year ended 31 December 2007
Premium earned (net of reinsurances)
1,905,399
1,664,414
Claims paid
272,232
221,715
Acquisition cost
105,720
124,303
Outstanding claims
52,542
58,594
Increase in reserve for unexpired risks
68,391
27,506
Provision for bad & doubtful debts
205,774
50,194
Underwriting profit
180291
496305
Income from fixed investments
424,969
152,712
Interest receivable and similar income
106,735
100,550
Fees and rental income less expenses
17,394
19,816
Provision for investment losses no longer required
-1,369
-18,595
Bad debt recovered
107,262
Profit on ordina ry activities before taxation
835,282
750,788
Profit on ordinary activities after tax
657,025
589,592
Deduct: Appropriation - Proposed dividend
Deduct: Contingency reserve
-74,687
-99,261
Retained profit for the year transferred to general reserve
582338
490331
Earnings per share
16.6k
18.7k
For the period ended 31 December 2007
Cash flows from operating activities
Operating profit before working capital changes
573,344
590,765
Working capital changes
1,071,831,237
1,072,446,059
Income tax paid
-102,458
-32,631
Net cash outflow from opearting activities
-1439701
-737631
Cash flows from investing activities
Government securities
1,500,000
-1,451,376
Purchase of fixed assets
-197,011
-116,250
Quoted investments
-1,288,392
-37,567
Proceeds from sale of fixed assets
460
38,100
Unquoted investment
116,733
-924,236
Interest received
106,735
100,550
Net proceeds from disposal of investments
413,701
143,041
Net Cash inflow from Investing Activities
652136
-2247738
Cash flows from financing activities
Proceeds from rights issue
3,075,749
Dividend paid
-474,100
-75,000
Insurance funds
428,668
173,189
Share capital increase expenses
-76,056
-238,049
Net Cash inflow from Financing Activities
>b>1373949
2935889
Net increase/(Decrease) in cash and cash equivalent
586,384
-49,840
Cash and cash equivalent at beginning of year
133,287
183,127
Cash and cash equivalent, end of year
719671
133287
Investment Valuation Ratios
Net Premium Income/Insurance Funds
1
Growth in Gross Premiums
0.14%
Growth in Underwriting Profit
-0.64%
Cash Flow Indicator Ratios
Earning Retention Ratio
1.72%