Board of Directors | Mrs. Saadia Omar Mr. Omar Shafiq Chaudhry Miss Mahnoor Chaudhry | Chairperson Chief Executive Director |
Miss Mahnan Omar Miss Maya Omar Mrs. Shahzi Khan Mr. Rafi Uz Zaman Awan | Director Director Director Director | |
Audit Committee | Mr. Rafi Uz Zaman Awan Miss Mahnoor Chaudhry Mrs. Saadia Omer | Chairman Member Member |
Chief Financial Officer | Mr. Muhammad Zubair - FCA | |
Company Secretary | Mr. Zahid Rasheed Alvi | |
Auditors | Aslam Malik & Co. Chartered Accountants |
COMPANY PROFILE
Bankers Samba Bank Limited Bank Al Habib Limited Meezan Bank Limited
PAIR Investment Bank Limited First Women Bank Limited
Pak Libya Investment Company (Pvt.) Limited The Bank of Khyber
Share Registrar F.D. Registrar Services (SMC-Pvt.) Limited
17thFloor, Saima Trade Tower-A, I.I. Chundrigar Road, Karachi-74000 Ph# 9921-35478192-93, Dir# 9221-32271905-6, Fax# 9221-32621233
Legal Advisor Bukhari Law Associates
Head Office 105/A, Quaid-e-Azam Industrial Estate, Kot Lakhpat, Lahore
Email bunnys@brain.net.pk
Website https://www.bunnys.com.pk
DIRECTORS' REPORT
In the name of Allah, the Most Merciful and the Most Benevolent. Dear Shareholders,
The Directors of the Company are pleased to present the Directors' Review Report along with the financial information for the 2nd quarter period ended December 31, 2025.
Overview:
Rs. (Million)
QUARTER ENDED
December 31, 2025 December 31, 2024
Sales - net | 1,999.40 | 1,886.85 |
Gross profit | 604.37 | 464.99 |
Operating profit | 165.63 | 84.00 |
Profit after tax | 67.12 | 83.05 |
Earnings per share (Rs.) | 0.10 | 0.12 |
This condensed interim financial information adheres to the requirements of the Companies Act, 2017.
We are pleased to report a growth of 6% in your company's revenue compared to the same quarter of the previous year. On the other hand, gross profit ratio for the period under review has improved to 29.97% as compared to 24.88% for the same period of last year. The first two quarters of the financial year 2025 have shown a significant growth in overall results of the company. A brief comparison of the first two quarters of the financial year 2026 and 2025 is as follows:
Gross profit ratio has improved due to lower input prices. However, flour prices have seen a slight increase recently. Finance cost has also reduced over the period due to lower KIBOR rate.
As always, Company's management is consistent with its proactive approach, and will continue to optimize operations and processes to enhance competitiveness in the market.
Expansion and Modernization Projects:To solidify its position as an industry leader, your company is consistently updating its plant and equipment with cutting-edge technology. This ensures the sustainability of the company's operations in the most efficient and cost-effective manner.
Contingencies and Commitments:There have been no major changes in commitments affecting the financial position of the company between the balance sheet date and the date of this report.
Acknowledgments:We extend our heartfelt gratitude to our various stakeholders, including shareholders, bankers, and others, for their unwavering faith in the company, which has contributed significantly to its growth over the past year. We look forward to their continued support and confidence to help the company grow further and expand its product portfolio.
Our thanks also go to the Pakistan Stock Exchange Limited, the Securities & Exchange Commission of Pakistan, and the Central Depository Company of Pakistan Limited for their continuous support and cooperation. We hope for this support to continue in the future.
We recognize and appreciate the efforts of our dedicated and talented human resources for their hard work, contributing to the outstanding operational growth. We expect continued efforts from our employees to achieve higher goals in the future.
4er
The Board expresses its gratitude for the cooperation extended by the Government of Pakistan and strategic partners, including customers and suppliers.
For and on behalf of the Board of Directors,
Director Lahore
February 27, 2026
ASIom Malik &Co.
Chartered Accountants
Q suite No. 1e 1'?, Ft' f4•r;r
New Gardcn ToWn, La h'are (+92) 43 35858693, (*92| 42
3S8586g4, (*92) 42 358568 i 9
a•l• mmcii*ebrain.net .p2
INDEPENDENT AUDITOR'S REVIEW REPORT
To the members of Bunny's LimitedReport on Review of Condensed Interim Financial Statements
IntroductionWehavereviewed the accompanyingcondensedinterim statement of financial position ofBunny's Limited (the company) as at December 31, 2025 and the related condensed interim statement ofprofit or loss and condensed interim statement of other comprehensive income, condensed interim statement of changes in equity, and condensed interim statement of cash flows, and notes to the financial statements for the six-month period then ended (here-in-after referred to as the "interim financial statements"). Management is responsible for the preparation and presentation of these condensed interim financial statements in accordance with accounting and reporting standards as applicable in Pakistan for interim financial reporting. Our responsibility is to express aconclusion on these financial statements based on our review. The figures of the condensed interim statement of profit or loss and condensed interim statement of other comprehensive income for the quarters ended December, 31 202S and December, 31, 2024 have not been
reviewed, as we are required to review only the cumulative figures for the six months ended December 31, 2025.
Scope of Review
We conducted our review in accordance with International Standard on Review Engagements 2410, "Review of Interim Financial Information Performed by the Independent Auditor of the Entity". A review of interim financial statements consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. Areview is substantially less in scope than an audit conducted in accordance with InternafionalStandards on Auditing and consequently does not enable us to obtain assurance that we would become aware ofall significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
Conclusion
Based on our review, nothing has come to our attention that causes us to believe that the accompanying interim financial statements are not prepared, in all material respects, in accordance with the accounting and reporting standards as applicable in Pakistan for interim financialreporting.
The engagement partner on the review resulting in this independent auditor's report is Muhammad
Kamran Aslam.
IJI4»‹sN^!+•
Chartered Accountants Place: Lahore
Date: February 27, 2026
UDIN: RR202510827x5e7
8bCS3
Other omc•e : Karachi , Islainabnd , Quetta
CamScanner
BUNNY'S LIMITED
CONDENSED INTERIM STATEMENT OF FINANCIAL POSITION (UNAUDITED) AS AT DECEMBER 31, 2025
Note
ASSETS
Non-current assets
Audited
December 31, 2025 June 30, 2025
Rupees
Property, plant and equipment | 4 | 3,250,476,059 | 3,283,109,130 | |
Intangible assets | 5 | 24,209 | 26,899 | |
Long term security deposits | 26,264,419 | 25,010,459 | ||
3,276,764,687 | 3,308,146,488 | |||
Current assets | ||||
Stores, spares and loose tools | 16,208,071 | 12,208,329 | ||
Stock-in-trade | 6 | 715,476,408 | 486,695,791 | |
Trade debts - unsecured | 584,695,844 | 499,795,862 | ||
Advances, deposits and prepayments | 462,817,500 | 387,287,319 | ||
Cash and bank balances | 7 | 2,812,127 | 35,221,550 | |
1,782,009,950 | 1,421,208,851 | |||
Total assets | 5,058,774,637 | 4,729,355,340 | ||
EQUITY AND LIABILITIES | ||||
Capital and reserves | ||||
Authorized share capital | 1,000,000,000 | 1,000,000,000 | ||
1,000,000,000 Ordinary shares of Rs.1/- each . | ||||
Issued, subscribed and paid up share capital | 8 | 668,052,700 | 668,052,700 | |
Share Premium | 49,713,670 | 49,713,670 | ||
Revaluation Surplus | 931,136,727 | 931,136,727 | ||
Un-appropriated profits | 1,227,792,773 | 998,542,472 | ||
2,876,695,870 | 2,647,445,569 | |||
Non-current liabilities | ||||
Long term finances - secured | 9 | 442,348,517 | 347,077,079 | |
Deferred grant | 18,519,915 | 20,880,995 | ||
Lease liabilities | 10 | 1,056,307 | 2,705,534 | |
Long term advances - unsecured | 9,741,323 | 9,791,223 | ||
Deferred liabilities | 11 | 239,576,449 | 248,150,957 | |
711,242,513 | 628,605,788 | |||
Current liabilities | ||||
Trade and other payables | 12 | 761,162,051 | 617,069,539 | |
Contract liability | 45,073,904 | 36,754,188 | ||
Unclaimed dividend | 765,699 | 765,699 | ||
Accrued mark-up on secured loans | 14,484,934 | 29,028,015 | ||
Short term borrowings | 13 | 420,017,509 | 568,193,204 | |
Current portion of long term finances and leases - secured | 128,538,517 | 159,283,783 | ||
Provision for taxation - net | 100,793,641 | 42,209,555 | ||
1,470,836,255 | 1,453,303,982 | |||
Contingencies and commitments | 14 | |||
Total equity and liabilities | 5,058,774,637 | 4,729,355,340 | ||
The annexed notes form an integral part of these financial statements. | ||||
Chief Executive Director Chief Financial Officer
CONDENSED INTERIM STATEMENT OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME (UNAUDITED) FOR THE PERIOD ENDED DECEMBER 31, 2025
Quarter ended Six months ended
Note
December 31,
2025
December 31,
2024
December 31,
2025
December 31,
2024
-------------- Rupees --------------
Revenue - net | 1,999,404,667 | 1,886,852,980 | 4,011,582,337 | 3,687,241,535 | ||
Cost of sales | (1,395,032,281) | (1,421,866,238) | (2,809,192,440) | (2,769,977,578) | ||
Gross profit | 604,372,386 | 464,986,742 | 1,202,389,897 | 917,263,957 | ||
Operating expenses | ||||||
Administrative and general | 119,549,540 | 112,633,221 | 226,480,593 | 204,493,006 | ||
Selling and distribution | 319,192,148 | 268,349,887 | 575,787,820 | 495,462,735 | ||
(438,741,688) | (380,983,108) | (802,268,413) | (699,955,741) | |||
Operating profit | 165,630,698 | 84,003,634 | 400,121,484 | 217,308,216 | ||
Other operating expenses | (11,435,422) | (584,471) | (24,547,623) | (5,088,777) | ||
Other income | 1,317,635 | 19,816,887 | 2,501,409 | 21,000,661 | ||
Finance cost | (33,463,579) | (55,940,663) | (66,115,550) | (115,532,684) | ||
(43,581,366) | (36,708,246) | (88,161,764) | (99,620,799) | |||
Profit before levies and taxation | 122,049,333 | 47,295,388 | 311,959,721 | 117,687,417 | ||
Levies | (33,301,347) | - | (50,144,779) | - | ||
Profit before taxation | 88,747,986 | 47,295,388 | 261,814,941 | 117,687,417 | ||
Taxation | (21,626,307) | 35,749,862 | (32,564,641) | (4,507,865) | ||
Profit after taxation | 67,121,679 | 83,045,250 | 229,250,301 | 113,179,552 | ||
Other Comprehensive Income for the period | - | - | - | - | ||
Total Comprehensive Income for the period | 67,121,679 | 83,045,250 | 229,250,301 | 113,179,552 | ||
Earning per share - basic & diluted | 15 | 0.10 | 0.12 | 0.34 | 0.17 |
The annexed notes form an integral part of these financial statements.
Chief Executive Director Chief Financial Officer
CONDENCED INTERIM STATEMENT OF CHANGES IN EQUITY (UNAUDITED)
FOR THE PERIOD ENDED DECEMBER 31, 2025
Particulars | Note | Share Capital | Capital Reserves | Revenue Reserve | Revenue Reserve | Total Equity | |||
Share premium reserve | Un-appropriated profit | Revalauation surplus | |||||||
----------------------- Rupees ----------------------- | |||||||||
Balance as at July 01, 2025 (Audited) 668,052,700 49,713,670 998,542,472 931,136,727 2,647,445,569
Profit for the period - - 229,250,301 - 229,250,301 Balance as at December 31, 2025 668,052,700 49,713,670 1,227,792,773 931,136,727 2,876,695,870 Balance as at July 01, 2024 (Audited) - Restated 668,052,700 49,713,670 696,289,157 412,136,727 1,826,192,254
Profit for the period - - 113,179,552 113,179,552
Balance as at December 31, 2024 668,052,700 49,713,670 809,468,709 412,136,727 1,939,371,806
The annexed notes form an integral part of these financial statements.
Chief Executive
Director
Chief Financial Officer
CONDENSED INTERIM STATEMENT OF CASH FLOWS (UNAUDITED) FOR THE PERIOD ENDED DECEMBER 31, 2025
Note
December 31, 2025 December 31, 2024
-------------- Rupees --------------
CASH FLOW FROM OPERATING ACTIVITIES | ||||
Cash generated from operations | 16 | 224,683,692 | 182,932,966 | |
Financial charges paid | (80,658,630) | (154,536,925) | ||
Income tax paid | (32,074,424) | (10,437,722) | ||
Staff gratuity paid | (23,423,164) | (12,166,387) | ||
Workers' (profit) participation fund paid | - | - | ||
Net increase in long term advances | (49,900) | 99,000 | ||
Net increase in security deposits | (1,253,960) | (1,520,000) | ||
(137,460,079) | (178,562,035) | |||
Net cash generated from operating activities | 87,223,613 | 4,370,931 | ||
CASH FLOW FROM INVESTING ACTIVITIES | ||||
Sale proceeds from disposal of fixed assets | 5,422,580 | 41,486,713 | ||
Purchase of fixed assets | (37,395,786) | (8,469,257) | ||
Fixed capital expenditure | - | - | ||
Net cash used in investing activities | (31,973,206) | 33,017,456 | ||
CASH FLOW FROM FINANCING ACTIVITIES | ||||
Proceeds less repayment of long term loans | 70,199,235 | (8,759,100) | ||
Proceeds less repayment of lease liabilities | (9,683,370) | (24,931,049) | ||
Net decrease in short term finances | (148,175,695) | (2,453,702) | ||
Net cash generated paid for financing activities | (87,659,830) | (36,143,851) | ||
Net (decrease) / increase in cash and cash equivalents | (32,409,423) | 1,244,536 | ||
Cash and cash equivalents at the beginning of the period | 35,221,550 | 895,660 | ||
Cash and cash equivalents at end of the period | 17 | 2,812,127 | 2,140,197 | |
The annexed notes form an integral part of these financial statements. | ||||
Chief Executive Director Chief Financial Officer
CONDENSED INTERIM NOTES TO THE FINANCIAL INFORMATION
FOR THE PERIOD ENDED DECEMBER 31, 2025
STATUS AND NATURE OF BUSINESS
Bunny's Limited (the Company) was incorporated in Pakistan as a private limited Company on October 22, 1980 under the repealed Companies Act 1913 (now Companies Act, 2017) and was later on converted into a Public Listed Company. The Company is principally engaged in manufacturing of bakery and other food products. The registered office and manufacturing facility of the Company is situated at 105/A Quaid-e-Azam Industrial Estate, Kot Lakhpat, Lahore.
BASIS OF PREPARATION
This condensed interim financial information are unaudited and have been prepared in accordance with the accounting and reporting standards as applicable in Pakistan for interim financial reporting. The accounting and reporting standards as applicable in Pakistan for interim financial reporting comprise of:
International Accounting Standard 34, 'Interim Financial Reporting', issued by International Accounting Standards Board (IASB) as notified under the Companies Act, 2017; and
Provisions of and directives issued under the Companies Act, 2017.
Where the provisions of and directives issued under the Companies Act, 2017 differ with the requirements of IAS 34, the provisions of and directives issued under the Companies Act, 2017 have been followed.
The preparation of this condensed interim financial information in conformity with the approved accounting and reporting standards requires the use of certain critical accounting estimates. It also requires management to exercise its judgment in the process of applying the Company's accounting policies. Estimates and judgments are continually evaluated and are based on historical experience and other factors, including expectation of future events that are believed to be reasonable under the circumstances. Actual results may differ from these estimates.
During preparation of this condensed interim financial information, the significant judgments made by the management in applying the Company's accounting policies and the key sources of estimation and uncertainty are the same as those that apply to the financial statements for the year ended June 30, 2025.
ACCOUNTING POLICIES
The accounting policies and the methods of computation adopted in the preparation of this condensed interim financial information are consistent with those applied in the preparation of the annual financial statements for the year ended June 30, 2025.
There are certain amendments to published International Financial Reporting Standards and interpretations that are mandatory for the financial year beginning on or after July 1, 2026. These are considered not to be relevant or to have any significant effect on the Company's financial reporting and operations and are, therefore, not disclosed in this condensed interim financial information.
Taxes on income in the interim periods are accrued using the tax rate that would be applicable to expected total annual profit or loss.
BUNNY'S LIMITED
CONDENSED INTERIM NOTES TO THE FINANCIAL INFORMATION (UNAUDITED)
FOR THE PERIOD ENDED DECEMBER 31, 2025
PROPERTY, PLANT AND EQUIPMENT Audited
Note
December 31, 2025 June 30, 2025
-------------- Rupees --------------
Operating fixed assets 4.1 2,994,854,179 3,027,487,250
Capital work in progress 4.2 255,621,880 255,621,880
3,250,476,059 3,283,109,130
Operating fixed assets 1,963,000 65,500 (Amounts in Rupees)
Owned Assets
Leased Assets
Total Assets
Land - freehold
Building on freehold
land
Plant and
machinery
Electric installation
and appliances
Office equipment
Furniture and fixtures
Motor vehicles
Total Owned
Plant and
machinery
Motor vehicles
Cost
655,261,985
1,927,865,212
50,146,175
29,056,506
1,040,230
33,158,850
856,006
2,028,500
Balance as at July 01, 2025 1,049,000,000
Additions during the period -
12,242,900
246,722,462
3,970,295,240
204,609,078
18,669,300
4,193,573,618
312,200
37,395,786
37,395,786
-
Transfer during the period
Disposal during the period
-
-
-
-
-
(19,100,086) (19,100,086) (19,100,086)
Balance as at December 31, 2025
1,049,000,000
656,302,215
1,961,024,062
51,002,181
31,085,006
12,242,900
227,934,576
3,988,590,940
204,609,078
18,669,300
4,211,869,318
Balance as at July 01, 2024
530,000,000
655,261,985
1,841,969,682
28,505,124
26,141,006
12,242,900
213,281,037
3,307,401,734
204,609,078
71,152,300
3,583,163,112
Additions during the year - -
87,245,530
21,641,051
2,915,500
-
85,298,925
197,101,006
-
-
197,101,006
Revaluation during the year 519,000,000
519,000,000
519,000,000
Disposals during the year
-
-
(1,350,000)
(97,447,500)
(98,797,500)
-
(6,893,000) (105,690,500)
Transfer during the year
45,590,000
45,590,000
-
(45,590,000) -
Balance as at June 30, 2025
1,049,000,000
655,261,985
1,927,865,212
50,146,175
29,056,506
12,242,900
246,722,462
3,970,295,240
204,609,078
18,669,300
4,193,573,618
Depreciation
Balance as at July 01, 2025
-
302,043,671
663,109,423
15,229,800
22,638,748
7,859,018
108,160,578
1,119,041,238
35,693,063
11,352,067
1,166,086,368
Charge for the period
-
8,846,703
32,462,855
1,779,266
1,182,648
219,194
13,878,313
58,368,978
4,222,900
731,723
63,323,602
Transfer during the period
-
-
-
-
-
-
- - -
Disposals during the period
-
-
-
-
-
-
(12,394,831) (12,394,831) - - (12,394,831)
Balance as at December 31, 2025
-
310,890,374
695,572,278
17,009,065
23,821,396
8,078,212
109,644,061
1,165,015,386
39,915,963
12,083,791
1,217,015,140
Balance as at July 01, 2024
-
283,453,233
598,097,740
12,792,249
20,646,891
7,371,920
117,396,607
1,039,758,640
26,802,746
35,538,403
1,102,099,789
Charge for the year
-
18,590,438
65,092,922
2,437,551
1,991,858
487,098
19,506,896
108,106,762
8,890,317
7,122,779
124,119,858
Disposals during the year
-
-
(81,239)
(55,830,936)
(55,912,175)
(4,221,104) (60,133,278)
Transfer during the year
-
27,088,011
27,088,011
(27,088,011) -
Balance as at June 30, 2025 - 302,043,671 663,109,423 15,229,800 22,638,748 7,859,018 108,160,578
1,119,041,238
35,693,063
11,352,067
1,166,086,368
Rate of depreciation 5% 5% 10% 30% 10% 20%
5%
20%
Net book value as at December 31, 2025
1,049,000,000
345,411,842
1,265,451,784
33,993,116
7,263,610
4,164,688
118,290,515
2,823,575,554
164,693,115
6,585,509
2,994,854,179
Net book value as at June 30, 2025 (Audited)
1,049,000,000
353,218,314
1,264,755,789
34,916,376
6,417,758
4,383,882
138,561,884
2,851,254,002
168,916,015
7,317,232
3,027,487,250
Depreciation charged for the period has been allocated as under: December 31, 2025 June 30, 2025
Cost of sales
47,311,724
94,191,865
Administrative and general expenses
16,011,878
31,613,951
Selling and distribution - -
63,323,602 125,805,816
Capital work in progress
Opening balance 255,621,880 182,815,812
Additions during the year 72,806,068
Closing balance 255,621,880 255,621,880
Particulars of immovable property (i.e. land and building) in the name of Company are as follows:
Location / Address Usage of immovable property Total Area (In Kanal)
85,86,87,88 &105 Quaid-e-Azam Industrial Estate, Kot Lakhpat, Lahore Production unit 21.4
The detail of operating assets disposed off during the year are as follows:
Appro. Covered Area (In sq. ft.) 50,510
December -2025
Particulars | Cost | Accumulated Depreciation | Written Down Value | Sale Proceed | Gain / (Loss) on Disposal | Buyer Name | Mode of Disposal | Relation |
Motor vehicles | 2,803,000 | 1,705,742 | 1,097,258 | 981,050 | (116,208) M Rafi Uz Zaman | Company Policy | Employee |
Motor vehicles | 2,763,000 | 1,747,485 | 1,015,515 | 981,050 | (34,465) Mr Akhter Javed | Company Policy | Employee |
Motor vehicles | 2,065,043 | 1,224,192 | 840,851 | 722,765 | (118,086) Mr Usman Latif | Company Policy | Employee |
Motor vehicles | 2,908,000 | 2,095,276 | 812,724 | - | (812,724) Ms Mahnoor CH | Negotiation | Walk in Customer |
Motor vehicles | 2,406,000 | 1,823,740 | 582,260 | 481,200 | (101,060) Mr. Daniyal Saleem | Negotiation | Walk in Customer |
Motor vehicles | 2,065,043 | 1,101,817 | 963,226 | 722,765 | (240,461) Mr. Imran Aslam | Company Policy | Employee |
Motor vehicles | 2,045,000 | 1,337,928 | 707,072 | 715,750 8,678 Mr. Mubashir Hussain Company Policy Employee | |||
Motor vehicles | 2,045,000 | 1,358,651 | 686,349 | 818,000 131,651 Ms Majida Company Policy Employee | |||
Note
Audited
December 31, 2025 June 30, 2025
-------------- Rupees -------------- | ||||
5 INTANGIBLE ASSETS ERP Software | 24,209 | 26,899 | ||
24,209 | 26,899 | |||
6 STOCK-IN-TRADE Raw materials | 472,024,838 | 288,074,511 | ||
Packing materials | 191,488,077 | 151,823,010 | ||
Work-in-process | 8,754,259 | 8,314,160 | ||
Finished goods | 43,209,234 | 38,484,110 | ||
715,476,408 | 486,695,791 | |||
7 CASH AND BANK BALANCES Cash in hand | 90,221 | 753,824 | ||
Cash at bank (current accounts) | 2,932,219 | 34,467,726 | ||
Book overdraft | (210,313) | - | ||
2,812,127 | 35,221,550 | |||
8 ISSUED, SUBSCRIBED AND PAID UP SHARE CAPITAL Audited | Audited | |||
December 31, 2025 June 30, 2025 | December 31, 2025 | June 30, 2025 | ||
Number of shares -------------- Rupees -------------- | ||||
21,595,860 | 21,595,860 | Ordinary shares of Rs.1/- each fully paid in | 21,595,860 | 21,595,860 |
492,290,830 | 492,290,830 | cash. Ordinary shares of Rs. 1/- each issued to | 492,290,830 | 492,290,830 |
the shareholders of economic acquirer as per the approved scheme of arrangement | ||||
154,166,010 154,166,010 Fully Paid Bonus shares | 154,166,010 | 154,166,010 | ||
668,052,700 668,052,700 | 668,052,700 | 668,052,700 | ||
9 LONG TERM FINANCES - SECURED Samba Bank Limited | 21,231,801 | 43,815,954 | ||
PAIR Investment Company Limited - Term Finance - I | 9,722,221 | 16,203,715 | ||
PAIR Investment Company Limited - Term Finance - II | 91,900,000 | 106,500,000 | ||
PAIR Investment Company Limited - Term Finance - restructured | 43,546,621 | 41,198,182 | ||
First Women Bank Limited - Term Finance - I-Restructued | 132,827,790 | 152,273,110 | ||
First Women Bank Limited - Term Finance - Restructured | 52,614,331 | 41,827,482 | ||
The Bank of Khyber Restructured | 130,950,000 | - | ||
Pak Libya Holding Company (Private) Limited - SBP TERF | 107,757,912 | 118,532,998 | ||
590,550,677 | 520,351,441 | |||
Less: current portion shown under current liabilities | (124,960,087) | (142,949,052) | ||
Less: Deferred grant | (23,242,073) | (30,325,310) | ||
442,348,517 | 347,077,079 | |||
10 LEASE LIABILITIES Analyzed as: Non current | 1,056,307 | 2,705,534 | ||
Current | 3,578,430 | 11,612,573 | ||
4,634,737 | 14,318,107 | |||
10.1 The Company entered into lease agreements with financial institutions to acquire vehicles. The liabilities under the lease agreements are payable in equal monthly installments and are subject to finance charges at the rates ranging from 6 months KIBOR + 2.5% to 3.95% (June 30, 2025 : 6 months KIBOR + 2.5% to 3.95% ). The lease liabilities are secured against security deposits, post dated cheques, personal guarantee of all the directors of the Company and also secured against financed vehicles.
11 | DEFERRED LIABILITIES | |||
Deferred taxation | 11.1 | 131,969,191 | 137,120,535 | |
Staff retirement benefits - gratuity | 11.2 | 107,607,258 | 111,030,422 | |
239,576,449 | 248,150,957 | |||
11.1 Deferred taxation | |||
Opening deferred tax liability | 137,120,535 | 203,353,092 | |
Deferred tax charged/(reversed) to profit or loss | (5,151,344) | (66,232,557) | |
Closing deferred tax liability | 131,969,191 | 137,120,535 | |
11.2 STAFF RETIREMENT BENEFITS - GRATUITY Opening Balance | 111,030,422 | 93,059,261 | |
Current service cost | 20,000,000 | 17,128,510 | |
Benefits paid | (23,423,164) | (21,572,112) | |
Closing Balance | 107,607,258 | 111,030,422 | |
12 TRADE AND OTHER PAYABLES | |||
Trade Creditors - unsecured | 503,473,859 | 452,119,726 | |
Accrued expenses | 219,354,833 | 143,159,245 | |
Workers' welfare fund | 6,370,402 | 6,581,829 | |
Workers' (profit) participation fund | 12.1 | 31,962,957 | 15,208,740 |
761,162,051 | 617,069,540 | ||
12.1 Workers' (profit) participation fund | |||
Opening balance | 15,208,740 | - | |
Allocation for the period | 16,754,217 | 15,208,740 | |
31,962,957 | 15,208,740 | ||
Less: Payment made during the period | - | ||
31,962,957 | 15,208,740 | ||
13 SHORT TERM BORROWINGS | |||
Running finance | 420,017,509 | 568,193,204 | |
Finance Against Trust Receipt (FATR) | - | - | |
420,017,509 | 568,193,204 | ||
14 CONTINGENCIES AND COMMITMENTS | |||
14.1 There are no major commitments outstanding as at December 31, 2025. | December 31, 2025 | December 31, 2024 | |
-------------- Rupees --------------
15 EARNING PER SHARE - BASIC & DILUTED
Net (loss) / profit after taxation Rupees 229,250,301 113,179,552
Weighted average number of shares outstanding during the
Numbers
668,052,700 668,052,700
period | ||||
(Loss) / Earning per share | Rupees | 0.34 | 0.17 | |
16 | CASH GENERATED FROM OPERATIONS | |||
(Loss) / Profit before taxation | 311,959,721 | 117,687,417 | ||
Adjustments for: | ||||
Depreciation | 63,323,602 | 59,760,802 | ||
Financial charges | 66,115,550 | 115,532,684 | ||
Provision for workers' (profit) participation fund | 16,754,217 | 5,088,777 | ||
Provision for workers' welfare fund | 6,370,402 | - | ||
Provision for gratuity | 20,000,000 | 20,000,000 | ||
Effect of deferred grant | (2,361,076) | (2,361,076) | ||
Gain on sale of fixed asset | (140,329) | (18,639,580) | ||
Amortization of intangible assets | 2,690 | 3,362 | ||
170,065,056 | 179,384,968 | |||
Operating profit before working capital changes | 482,024,776 | 297,072,385 | ||
Effect on cash flows due to working capital changes | ||||
(3,999,742) | 630,533 |
(228,780,617) | 46,780,364 |
(84,899,982) | (34,445,444) |
(75,530,181) | (130,585,271) |
127,549,721 | (214,803) |
8,319,717 | 3,695,201 |
(Increase)/ decrease in current assets: Stores, spares and loose tools
Stock-in-trade
Trade debts - unsecured
Advances, deposits and prepayments (Decrease)/ increase in trade and other payables Contract liabilities
(257,341,084) (114,139,420)
Cash generated from operations 224,683,692 182,932,966
CASH AND CASH EQUIVALENTS
Cash and bank balances 2,812,127 2,140,196
Running Finance (420,017,509) (719,024,595)
(417,205,382) (716,884,399)
FINANCIAL RISK MANAGEMENT
Financial risk factors
The Company's activities expose it to a variety of financial risk including capital risk, credit risk, liquidity risk and market risk.
There have been no changes in the risk management policies during the period, consequently this condensed interim financial information does not include all the financial risk management information and disclosures required in the annual financial statements.
Fair value of financial assets and liabilities
The carrying value of all financial assets and liabilities reflected in this condensed interim financial information approximate their fair values.
TRANSACTION WITH ASSOCIATED UNDERTAKINGS
The related parties comprise associated undertakings, other related companies and key management personnel. The Company in the normal course of business carried out transactions with related parties. There are no other significant related party transactions.
Shariah Screening December 31, 2025 June 30, 2025
130,950,000
-
14,484,934
29,028,015
433,901
2,584,003
-
-
4,011,582,337
7,380,347,758
-
-
-
-
-
-
-
-
64,311,882
192,132,620
Loans and advances as per Islamic mode
Interest or mark up accrued on any conventional loan or advances
Shariah compliant bank deposits / bank balances / overdrawn Profit earned from shariah compliant bank deposits / bank balances Revenue earned from a shariah compliant business segment
Gain / loss or dividend earned from shariah compliant investments Gain earned from Shariah compliant investments
Mark up paid on Islamic mode of financing
Profits earned on any conventional loan or advance Interest paid on any conventional loan or advance
Relationship with shariah compliant banks
20.1
Bank Nature of Transaction December 31, 2025 June 30, 2025
Bank Islamic Limited
Meezan Bank Limited (Overdraft) Faysal Bank Limited
Bank balance 46,129 46,129
Bank balance 210,313 2,268,850
Bank balance 177,459 269,024
433,901 2,584,003
DATE OF AUTHORIZATION FOR ISSUE
This condensed financial information was authorized for issue by the board of directors of the Company on February 27, 2026
GENERAL
The figures have been rounded off to the nearest rupee.
Corresponding figures have been re-classified / re-arranged for the purpose of comparison and better presentation.
Chief Executive Director Chief Financial Officer
