Consolidated Financial Position at March 31.2025

Commercial Intnl Bank (Egypt) SAE

13 May 2025

 

Click on, or paste the following link into your web browser, to view the associated PDF document.

http://www.rns-pdf.londonstockexchange.com/rns/4189I_1-2025-5-13.pdf

Condensed Consolidated Interim Statement of Financial Position as at March 31, 2025

	Notes	Mar. 31, 2025		Dec. 31, 2024
Assets
Cash and balances at the central bank	9	68,810,514		136,531,020
Due from banks	10	314,305,928		270,829,834
Loans and advances to banks, net	12	16,109,873		9,555,410
Loans and advances to customers, net	13	364,274,475		343,542,674
Derivative financial instruments		930,893		819,711
Financial investments
- Financial Assets at Fair Value through OCI	14	261,161,290		234,512,167
- Financial Assets at Amortized cost	14	189,243,425		168,118,219
Investments in associates	15	35,384		98,193
Other assets	16	40,510,451		44,282,773
Deferred tax assets		2,804,720		2,685,331
Property and equipment	17	4,698,499		3,997,929
Total assets		1,262,885,452		1,214,973,261
Liabilities and equity
Liabilities
Due to banks	18	4,321,002		2,034,885
Due to customers	19	1,000,617,577		972,595,958
Non-current liabilities held for sale	30.2	1,397		1,397
Derivative financial instruments		78,314		100,571
Current income tax liabilities		5,565,862		18,327,968
Other liabilities	20	46,045,132		21,441,169
Issued debt instruments	21	5,044,951		5,067,781
Other loans		23,948,624		23,962,389
Other provisions	22	19,045,051		18,621,822
Total liabilities		1,104,667,910		1,062,153,940
Equity
Issued and paid capital		30,431,580		30,431,580
Reserves		88,394,260		63,544,579
Reserve for employee stock ownership plan (ESOP)		2,184,420		1,868,235
Retained earnings*		36,940,838		56,791,883
Total equity and net profit for the period / year		157,951,098		152,636,277
Non-Controlling Interest		266,444		183,044
Total NCI, equity and net profit for the period / year		158,217,542		152,819,321
Total liabilities and equity		1,262,885,452		1,214,973,261
The accompanying notes are an integral part of these financial statements.
(Review report attached)
*Including net profit for the period

Islam Zekry		Hisham Ezz Al-Arab
Group CFO & Executive Board Member		CEO & Executive Board Member

Condensed Consolidated Interim Income Statement for the period ended March 31, 2025

	Notes		Mar. 31, 2025			Mar. 31, 2024
Interest and similar income			52,535,156			36,652,802
Interest and similar expense			(27,139,272)			(17,852,691)
Net interest income			25,395,884			18,800,111
Fee and commission income			3,522,513			2,685,963
Fee and commission expense			(1,587,691)			(1,118,912)
Net fee and commission income			1,934,822			1,567,051
Dividend income			12,751			610
Net trading income	6		644,549			16,202,148
Profits (Losses) on financial investments	14.1		472,532			224,271
Administrative expenses			(3,932,425)			(2,928,640)
Other operating income (expenses)	7		(1,742,230)			(14,975,056)
Impairment release (charges) for credit losses			(84,032)			(1,421,114)
Bank's share in the profits / losses of associates			(297)			4,931
Profit before income tax			22,701,554			17,474,312
Income tax expense	27		(6,479,828)			(5,926,187)
Deferred tax assets (Liabilities)	27		411,443			376,765
Net profit for the period			16,633,169			11,924,890
Non-Controlling Interest			1,394			456
Bank's shareholders			16,631,775			11,924,434
Earnings per share	8
Basic			4.83			3.47
Diluted			4.79			3.45
Islam Zekry			Hisham Ezz Al-Arab
Group CFO & Executive Board Member			CEO & Executive Board Member

Condensed Consolidated Interim statement of Comprehensive Income for the period ended March 31, 2025
		Last 9 Months		Last 9 Months
		Mar. 31, 2025		Mar. 31, 2024
Net profit for the period		16,633,169		11,924,890
Net change on financial assets at fair value through comprehensive income after tax		2,491,322		1,915,786
Cumulative foreign currencies translation differences		(169,708)		831,452
Effect of ECL on fair value of debt instruments measured at fair value through comprehensive income		841,687		744,813
Total comprehensive income for the period		19,796,470		15,416,941
As follows:
Bank's shareholders		19,713,070		15,416,485
Non-Controlling Interest		83,400		456
Total comprehensive income for the period		19,796,470		15,416,941

Condensed Consolidated Interim Cash flows for the period ended March 31, 2025
	Notes	Mar. 31, 2025		Mar. 31, 2024
Cash flow from operating activities
Profit before income tax		22,701,554		17,474,312
Adjustments to reconcile profits to net cash provided by operating  activities
Fixed assets depreciation	17	773,002		261,427
Impairment release/charge for credit losses (Loans and advances to customers and banks)		(1,080,606)		1,712,500
Other provisions release/charge	22	320,589		41,587
Impairment release/charge for credit losses (due from banks)		141,071		(646)
Impairment release/charge  for credit losses (financial investments)		1,023,567		(290,740)
Impairment release/charge for other assets		-		(4,782)
Exchange revaluation differences for financial assets at fair value through OCI and AC		212,785		(17,328,576)
Revaluation differences impairment charge for Financial Assets at Fair value through OCI		(13,267)		1,130,412
Revaluation differences impairment charge for Financial Assets at Amortized cost		1,240		95,225
Revaluation differences impairment charge for due from banks		(18)		1,393
Net utilized / recovered of other provisions	22	(520)		(4,517)
Exchange revaluation differences of other provisions	22	103,160		3,574,589
Profits/losses from selling property and equipment	7	(6,006)		-
Profits/losses from selling financial investments at fair value through OCI	14.1	(195,124)		(224,271)
Profits/losses from selling investments in associates		(277,408)		-
Share based payments		316,185		300,000
Bank's share in the profits / losses of associates		297		(4,931)
Operating profits before changes in operating assets and liabilities		24,020,501		6,732,982
Net decrease / increase in assets and liabilities
Due from banks		123,055,498		41,887,372
Financial assets at fair value through P&L		-		(974,297)
Derivative financial instruments		(142,036)		157,890
Loans and advances to banks and customers		(26,205,658)		(37,541,091)
Other assets		6,009,359		(5,893,831)
Non-current assets held for sale		-		(244)
Due to banks	18	2,286,117		(6,928,939)
Due to customers	19	28,021,619		118,843,058
Current income tax obligations paid		(913,966)		(480,418)
Non-current liabilities held for sale		-		1,297
Other liabilities		5,721,712		1,820,664
Net cash generated from (used in) operating activities		161,853,146		117,624,443
Cash flow from investing activities
Proceeds from sale of investments in associates		226,698		4,782
Payments for purchases of property, equipment and branches construction		(3,597,387)		(437,370)
Proceeds from selling property and equipment		6,006		-
Proceeds from redemption of financial assets at amortized cost		2,579,713		285,507
Payments for purchases of financial assets at amortized cost		(23,883,457)		(53,615,996)
Payments for purchases of financial assets at fair value through OCI		(29,279,247)		(26,592,698)
Proceeds from selling financial assets at fair value through OCI		6,310,466		26,222,450
Net cash generated from (used in) investing activities		(47,637,208)		(54,133,325)
Condensed Consolidated Interim Cash flows for the period ended March 31, 2025 (Cont.)
		Mar. 31, 2025		Mar. 31, 2024
Cash flow from financing activities
Other loans		(13,765)		6,700,881
Dividends paid		(14,160,152)		(5,078,792)
Issued debt instruments		(22,830)		1,626,167
Net cash generated from (used in) financing activities		(14,196,747)		3,248,256
Net (decrease) increase in cash and cash equivalent during the period		100,019,191		66,739,374
Beginning balance of cash and cash equivalent		226,610,721		234,317,913
Cash and cash equivalent at the end of the period		326,629,912		301,057,287
Cash and cash equivalent comprise:
Cash and balances at the central bank	9	68,810,514		36,731,091
Due from banks		314,450,806		292,723,938
Treasury bills and other governmental notes	11	116,419,815		119,754,167
Obligatory reserve balance with central bank		(43,885,546)		(19,531,282)
Due from banks with maturity more than three months		(14,867,792)		(8,740,302)
Treasury bills and other governmental notes with maturity more than three months		(114,297,885)		(119,880,325)
Total cash and cash equivalent		326,629,912		301,057,287

Condensed Consolidated Interim statement of changes in shareholders' equity
Mar. 31, 2024	Issued and paid capital	Legal reserve	General reserve	General risk reserve	Reserve for transactions under common control	Capital reserve	Reserve for financial assets at fair value through OCI	Banking risks reserve	Retained earnings	Reserve for employee stock ownership plan	Cumulative foreign currencies translation differences	Total Shareholders' Equity	Non-Controlling Interest	Total
Beginning balance	30,195,010	4,770,354	39,840,707	1,550,906	(670,972)	21,155	(16,868,691)	15,230	29,993,331	1,486,010	148,353	90,481,393	160,073	90,641,466
Transferred to reserves	-	1,438,320	21,958,960	-	-	1,663	-	-	(23,398,943)	-	-	-	-	-
Net profit for the period	-	-	-	-	-	-	-	-	11,924,434	-	-	11,924,434	456	11,924,890
Dividends paid	-	-	-	-	-	-	-	-	(5,366,429)	-	-	(5,366,429)	-	(5,366,429)
Net change on financial assets at fair value through OCI after tax	-	-	-	-	-	-	1,915,786	-	-	-	-	1,915,786	-	1,915,786
Transferred (from) to banking risk reserve	-	-	-	-	-	-	-	21,718	(21,718)	-	-	-	-	-
Effect of ECL in fair value of debt instruments measured at fair value through OCI	-	-	-	-	-	-	744,813	-	-	-	-	744,813	-	744,813
Cost of employees stock ownership plan (ESOP)	-	-	-	-	-	-	-	-	-	300,000	-	300,000	-	300,000
Cumulative foreign currencies translation differences	-	-	-	-	-	-	-	-	-	-	831,452	831,452	(321)	831,131
Ending balance	30,195,010	6,208,674	61,799,667	1,550,906	(670,972)	22,818	(14,208,092)	36,948	13,130,675	1,786,010	979,805	100,831,449	160,208	100,991,657
Mar. 31, 2025	Issued and paid capital	Legal reserve	General reserve	General risk reserve	Reserve for transactions under common control	Capital reserve	Reserve for financial assets at fair value through OCI	Banking risks reserve	Retained earnings	Reserve for employee stock ownership plan	Cumulative foreign currencies translation differences	Total Shareholders' Equity	Non-Controlling Interest	Total
Beginning balance	30,431,580	6,208,674	62,422,792	1,550,906	(670,972)	22,818	(7,145,283)	17,924	56,791,883	1,868,235	1,137,720	152,636,277	183,044	152,819,321
Transferred to reserves	-	2,771,284	18,971,298	-	-	2,246	-	-	(21,744,828)	-	-	-	-	-
Dividends paid	-	-	-	-	-	-	-	-	(14,714,434)	-	-	(14,714,434)	-	(14,714,434)
Net profit for the period	-	-	-	-	-	-	-	-	16,631,775	-	-	16,631,775	1,394	16,633,169
Transferred to general risk reserve	-	-	-	26,186	-	-	-	-	(26,186)	-	-	-	-	-
Net change on financial assets at fair value through OCI after tax	-	-	-	-	-	-	2,409,316	-	-	-	-	2,409,316	82,006	2,491,322
Transferred (from) to banking risk reserve	-	-	-	-	-	-	-	(2,628)	2,628	-	-	-	-	-
Effect of ECL in fair value of debt instruments measured at fair value through OCI	-	-	-	-	-	-	841,687	-	-	-	-	841,687	-	841,687
Cost of employees stock ownership plan (ESOP)	-	-	-	-	-	-	-	-	-	316,185	-	316,185	-	316,185
Cumulative foreign currencies translation differences	-	-	-	-	-	-	-	-	-	-	(169,708)	(169,708)	-	(169,708)
Ending balance	30,431,580	8,979,958	81,394,090	1,577,092	(670,972)	25,064	(3,894,280)	15,296	36,940,838	2,184,420	968,012	157,951,098	266,444	158,217,542

 

END