Professional Documents
Culture Documents
Notes
31 December 2008
ASSETS Cash and balances with central bank 641,056,718 26,235,100 Loans and advances to banks 491,569,629 1,156,768,942 Derivatives financial instruments 22,573,784 17,818,200 Trading assets 173,921 - Loans and advances to customers 70,090,168 77,179,341 Investment securities 3 235,126,204 66,921,766 Information technology systems 4 11,163,066 9,475,477 Property, plant and equipment 5 20,412,108 19,952,550 Other assets 9,196,225 6,889,729 Total assets 1,501,361,823 1,381,241,105 293,175,551 765,749,630 12,125,144 71,703,162 165,947,400 11,130,071 20,188,599 6,119,952 1,346,139,509
LIABILITIES AND EQUITY Liabilities Deposits from banks 847,640 3,198,349 2,340,838 Derivatives financial instruments 22,573,784 17,818,200 12,125,144 Due to customers 1,312,874,146 1,200,731,152 1,166,357,738 Other liabilities 11,097,958 15,426,141 16,726,975 Current income tax liabilities 2,573,781 6,690,892 3,205,840 Provisions 4,982,749 1,187,029 4,884,057 Deferred tax liabilities 1,215,962 848,397 1,368,759 Total liabilities 1,356,166,020 1,245,900,160 Equity Ordinary shares 6 2,927,674 7,319,185 Share premium 36,245,157 35,147,078 Share option reserve 1,695,021 941,882 Other reserve (6,623,788) (5,738,655) Treasury shares 7 (25,486,324) (15,494,461) Retained earnings 136,438,063 113,165,916 Total equity 145,195,803 135,340,945 1,207,009,351
(*1) Prior to the adoption of new IAS 1 revised on 1 January 2009, this statement was called Balance Sheet
The notes on pages 5 to 12 form an integral part of this condensed interim financial information All amounts in Swiss Francs 1
Notes
3 months ended 31 March 2009 17,256,251 (1,771,627) 15,484,624 4,070,296 (736,944) 3,333,352 3,486,413 1,034,328 23,338,717 (13,734,270) 9,604,447 (2,139,226) 7,465,221
0.53 0.53
2008 20,276,007 (1,995,274) 18,280,733 9,826,104 (2,399,975) 7,426,129 1,890,146 27,597,008 (12,946,713) 14,650,295 (3,139,278) 11,511,017
0.81 0.80
Fee and commission income Fee and commission expense Net fee and commission income Interest income Interest expense Net interest income Net trading income Gain less losses from investments securities Operating income Operating expenses 1
Operating profit Income tax expense Net profit Earning per share
Diluted earning per share 2 2
(*1) Prior to the adoption of new IAS 1 revised on 1 January 2009, this statement was called Statement of Operations
The notes on pages 5 to 12 form an integral part of this condensed interim financial information All amounts in Swiss Francs
Net profit for the period Other comprehensive income: Gains / Losses recognised directly in equity Available-for-sale financial assets
Income tax relating to components of other comprehensive income (AFS assets) Other comprehensive income for the period, net of tax Total comprehensive income for the period
2,927,674 35,946,443 - - - - - -
1,485,992 (5,629,772) (24,548,517) 128,948,338 139,130,158 - - - (994,016) - 7,465,221 - - 7,465,221 (994,016) 6,471,205
- (994,016)
- 7,465,221
Employee stock option plan: Value of services provided - - 233,533 - - - Reclassification of value of services provided for stock options exercised, lapsed or expired in the period - - (24,504) - - 24,504
233,533
Purchase of treasury shares - - - - (1,764,799) - (1,764,799) Sale of treasury shares - 298,714 - - 826,992 - 1,125,706 Balance at 31 March 2009 2,927,674 36,245,157 1,695,021 (6,623,788) (25,486,324) 136,438,063 145,195,803 Balance at 1 January 2008 7,319,185 34,812,043 742,379 (4,161,948) (13,798,287) 101,651,309 126,564,681 Net profit of the period Other comprehensive income of the period Total comprehensive income for the period - - - - - - - - - 11,511,017 11,511,017 - - (1,576,707) 9,934,310
- (1,576,707) - (1,576,707)
- 11,511,017
Employee stock option plan: Value of services provided - - 203,093 - - - Reclassification of value of services provided for stock options exercised, lapsed or expired in the period - - (3,590) - - 3,590 Purchase of treasury shares Sale of treasury shares Balance at 31 March 2008 - - - 335,035 - - - (4,166,082) - 2,469,908
203,093
- (4,166,082) - 2,804,943
7,319,185 35,147,078
(*1) The adoption of new IAS 1 revised on 1 January 2009 requires the Company to prepare a new statement called Statement of Comprehensive Income. The information disclose in this statement was formerly included in the Statement of Changes in Shareholders Equity
The notes on pages 5 to 12 form an integral part of this condensed interim financial information All amounts in Swiss Francs 3
Notes
3 months ended 31 March 2009 16,565,491 (2,012,697) 3,929,034 (415,107) 4,520,741 (19,237,819) 3,349,643 2008 20,285,928 (3,254,992) 8,410,203 (513,163) 1,890,146 (13,856,688) 12,961,434
Cash flow from / (used in) operating activities Fees and commission receipts Fees and commission paid Interest receipts Interest paid Net trading income Cash payments to employees and suppliers Cash flow from operating profit before changes in operating assets and liabilities
Net (increase) / decrease in operating assets and net increase / (decrease) in operating liabilities Loans and advances to customers 1,612,994 Due to customers 146,516,408 Other liabilities (5,511,254) Net cash from operating activities Cash flow from / (used in) investing activities Purchase of property, plant and equipment and Information technology systems 4/5 Purchase of new office 5 Purchase of Trading assets Redemption of investment securities 3 Purchase of investment securities 3 Net cash used in investing activities Cash flow from / (used in) financing activities Purchase of treasury shares Sale of treasury shares Net cash from / (used in) financing activities INCREASE IN CASH AND CASH EQUIVALENTS Movements in cash and cash equivalents Balance at beginning of year Increase Balance at 31 March Cash and cash equivalents Cash and balances with central banks Loans and advances to other banks (less than 3 months) Deposits from other banks Total at 31 March 145,967,791
(1,809,502) - (179,794) 37,918,929 (106,063,967) (70,134,334) (1,764,799) 1,125,706 (639,093) 75,194,364 1,056,184,343 75,194,364 1,131,378,707 641,056,718 491,169,629 (847,640) 1,131,378,707
(1,919,535) (86,099) (2,005,634) (4,166,082) 2,804,943 (1,361,139) 79,273,015 1,100,532,678 79,273,015 1,179,805,693 26,235,100 1,156,768,942 (3,198,349) 1,179,805,693
(*1) Prior to the adoption of new IAS 1 revised on 1 January 2009, this statement was called Cash Flow Statement
The notes on pages 5 to 12 form an integral part of this condensed interim financial information All amounts in Swiss Francs
31 March 2009 31 March 2008 Assets - Private Clients Liabilities - Private Clients Assets - B2B Clients Liabilities - B2B Clients Assets - Platform and Infrastructure Liabilities - Platform and Infrastructure Net Balance - Equity The Bank does not have any client representing more than 10% of his revenues. All amounts in Swiss Francs 7 1,202.8 (1,125.2) 262.3 (214.6) 36.2 (16.3) 145.2 1,112.4 (1,018.8) 235.3 (209.0) 33.6 (18.1) 135.4
1. Operating expenses
Payroll & related expenses Other operating expenses Marketing expenses Provisions Depreciation Total 3 months ended 31 March 2009 6,064,038 4,085,289 1,981,945 50,000 1,552,998 13,734,270 2008 6,139,647 3,129,305 2,319,008 100,000 1,258,753 12,946,713
b) Diluted Net Profit Weighted average number of ordinary shares in issue Adjustments for share options 3 months ended 31 March 2009 2008 11,511,017 14,246,274 145,382 14,391,656 0.80
Weighted average number of ordinary shares for diluted earnings per share options 14,089,697 Diluted earning per share 0.53
3. Investment Securities
Investment securities consist exclusively of listed bonds. 3 months ended 31 March 2009 2008
Securities available-for-sale Debt securities - at fair value: - Listed 50,202,462 Total securities available-for-sale 50,202,462
66,921,766 66,921,766
Securities held-to-maturity Debt securities - at amortised cost: - Listed 184,923,742 Allowance for impairment Total securities held-to-maturity Total Investment securities Current Non-current - 184,923,742 235,126,204 - 235,126,204
66,921,766 66,921,766
At 1 January 2009 Exchange difference on monetary assets Additions Premium / (Discount) Disposals (sale and redemption) Gains / (losses) from changes in fair value At 31 March 2009
At 1 January 2008 Exchange difference on monetary assets Additions Premium / (Discount) Disposals (sale and redemption) Gains / (losses) from changes in fair value At 31 March 2008
Held-to-maturity - - - - - - -
Additions to Information technology systems include an amount of CHF 822,668 (2008: CHF 615,616) representing own costs capitalised in connection with the development of the systems of the Bank.
The total cost of the property includes an aggregate CHF 53,193 of own costs capitalised (2008: CHF 24,063).
10
6. Ordinary shares
a) Numbers of Shares in 2009 Stock options 1 January Exercised Lapsed Issued shares Ordinary share capital Number of shares 14,638,370 - - Nominal value per share (CHF) 0.20 - - Total nominal value (CHF) 2,927,674 - - Unissued shares Conditional capital Number of conditional shares Nominal value per share (CHF) Total nominal value (CHF) Authorised capital Amount authorised (CHF) Nominal value per share (CHF) Number of authorised shares 31 March
- - - - - -
- - - - - -
b) Numbers of Shares in 2008 Stock options 1 January Exercised Lapsed Issued shares Ordinary share capital Number of shares 14,638,370 - - Nominal value per share (CHF) 0.50 - - Total nominal value (CHF) 7,319,185 - - Unissued shares Conditional capital Number of conditional shares Nominal value per share (CHF) Total nominal value (CHF) Authorised capital Amount authorised (CHF) Nominal value per share (CHF) Number of authorised shares 31 March
- - - - - -
- - -
At the Shareholders General Meeting on 30 April 2009, the Board of Directors will propose to the Shareholders to approve a dividend of CHF 0.40 per share.
11
7. Treasury shares
Beginning of the year (shares) 2009 623,503 2008 378,915 81,993 49.40 to 55.96 50.81 (54,401) 14.72 to 54.79 50.42 (1,230) 14.72 to 54.79 50.42 405,277 15,494,461 38.23 2.77% 21,986,277
Acquisition - shares 43,161 unit price ranging from CHF 36.03 to 44.50 average price in CHF 40.89 Disposal - shares (20,001) unit price ranging from CHF 39.55 to 41.97 average price in CHF 41.97 Remittance to optionees - shares (16,261) unit price ranging from CHF 11.39 to 34.00 average price in CHF 17.61 End of the period - 31 March (shares) 630,402
Total cost in CHF 25,486,324 Average cost per share in CHF % of the issued shares 40.43 4.31%
12
13