| Year | 2021 | 2022 | 2023 | 2025 |
|---|---|---|---|---|
| Issue Volume ($m) | 150 | 750 | 125 | 600 |
| Coupon Rate (% p.a.) | 16.50% | 9.625% | 9.05% 5) | 9.75% |
| Coupon Frequency | S/A | S/A | S/A | S/A |
| Дата погашения | 3/2/2021 | 4/27/2022 | 2/9/2023 | 1/22/2025 |
| Ratings: Moody`s/S&P/Fitch | -/-/Bemr | Caa1/-/B | Caa2/-/CCC *+ | Caa1/-/B |
| Market Price* ($) | 98.00 | 104.00 | 98.50 | 105.75 |
| Market YTM* | 19.00% | 6.21% | 10.41% | 6.99% |
| Spread over UST* | 350 | 464 | 753 | 544 |
| Note: *Based on bid price. | ||||
| Year | 2018 | 2019E | 2020F |
|---|---|---|---|
| Total Assets ($m) | 5,838 | 5,850 | - |
| Total Revenues ($m) | 68 | 160 | - |
| Net Income ($m) | 30 | 50 | - |
| Equity ($m) | 305 | 330 | - |
| NIM (%) | - | - | - |
| Equity/Assets (%) | 5.2% | 5.6% | - |
| ROE (%) | 7.4% | 15.7% | - |
| ROA (%) | 0.5% | 0.9% | - |