MLkGLk ACUISI1ICN

1ype PorlzonLal 1akeover

Acqu|r|ng Company PulC 8ank
Acqu|red Company CenLurlon 8ank of un[ab
Merger kat|o 129
Va|uat|on 8y ualal Shah and LrnsL ?oung
Consu|t|ng I|rm kMC
Date of Acqu|s|t|on 23 leb 2008
Va|uat|on method used here |s 8LLA1lvL vALuA1Cn
MLkGLk LIILC1
kS Crore
**C8C (9
month)
**nDIC 8ank (9
month)
Standa|one
I08
ostMerger I
09
Net Int Income 303 3386 3228 3390
Cther Income 439 1734 2283 1237
Net rof|t 123 1119 1390 992
Cost]|ncome () 63 497 499 334
NIM () 36 43 44 42
CASA () 243 309 33 44
Net NA ( 17 04 03 06
CAk ( 113 138 136 114
** Pre-merger and for nine months ended December 2007