FIRST AL DOOR MODARABA
CONDENSED INTERIM STATEMENT OF FINANCIAL POSITION
As at September 30, 2025 (Un - Audited)
(Un-Audited) Audited SEP June
2025 2025
ASSETS
Current assets
Cash and bank balances Short term investments klusawammah recievable Stock In Trade
Pro fit receivable
Diminishing musharakah receivable
Current portion of investment in diminishing musharaka financing
Advances, deposits, piepajments and other receivables
Taxation
Non - current asseis Long term deposits A.ong term investments
Diminishing musharakah financing Deferred tax
fixed assets Intangible .Assets
TOTAL ASSETS
CERTIFICATE HOLDERS' EQUITY
Authorised certificate capital
lssued, subscribed, and paid - up certificate capital Reserves
Accumulated losses
199,295,170 | 133,917,532 |
51,121,138 | 42,357,431 |
68,258,142 | |
2,039,954 | 464,770 |
1,213,687 | |
8,865,596 | 5,850,081 |
2,544,780 |
263,866,637 252,070,643
3,852,647 | 3,84fa,14> |
16,355,240 | 13,581,25> |
960,611 | 126,215 |
2,017,344 | 1,985,2f›7 |
1,150,588 | 1,260,847 |
148,238 | 150,757 |
24,484,668 22.944.52fs
288,351,305 2*fi,ti1 ñ,lñ3
Deficit on revaluation of investments | 956,090 |
LIABILITIES AND CERTIFICATE HOLDERS' EQUITY Non - current liabilities | |
Deferred LiabAty-Staff Gratuity | 7,636,736 |
Current liabilities
Creditors, accrued and other liabilities Provision for custom duty & surcharge Taxation and levies - net
Unclaimed pro fit distributions Charity Payable
TOTAL LIABILITIESTOTAL LIABILITIES AND CERTIFICATE HOLDERS' EQUITY
Connngencies and commitments
5,063,154 | ||
4,398,842 | ||
794,631 | ||
1,109,146 | 1,lf)ñ,14(› | |
33,320 |
11,405,093 19,041,829
288,351,305 275.8J 1J,1C3
FIRST AL NOOR MODARABA
CONDENSED INTERIM PROFIT AND LOSS ACCOUNT
(6,714,041) | (6,424,625) |
180,000 | 289,000 |
(1,840) | (618 |
For the 1st Quarter Ended September 30, 2025 (Un-audited)
(Un-Audited) 30-Sep | n-Audited} 30-Sep | |||
2025 | 2024 | |||
.....Rs.... | '.. ...Rs. . .. | |||
Gain from trading operations | 10,974,729 | (3,747 899) | ||
Income on Diminishing Musharakah | 157,011 | 795,184 | ||
Income from investments | 7,142,238 | 5,318,570 | ||
18,273,978 | 2,36S,855 | |||
Administrative and operaung exrenses | ||||
Reversal of provision against non performing | ||||
Financial and other charges | ||||
(6,535,882) | (6,145,246) | |||
Operating profit / (loss) | 11,738,006 | |||
Other income | 198,251 | 511,669 | ||
1t,936,347 | (3,267,722) | |||
Unrealised floss) / gain on re-measurement of | ||||
investments at fair value through p£ofit o£ lo | 1,050,386 | (2,467,520 | ||
12,986,733 | ||||
Management co's remuneration | (1,298,673) | |||
Sales Tax on management co's remuneration | (168,828) | |||
Worke£s welfare fund | (259,735) | |||
Profit before levies and taxation Levies | 11,259,498 (578,814) | (5,735,242) | ||
Profit before taxation | 10,680,684 | (6,681,564 | ||
Taxation | (3,029,601) | |||
Profit after taxation | 7,651,083 | |||
Earning per certificate - | 0.33 | 0.30) | ||
FIRST AL NOOR MODARABA
CONDENSED INTERIM STATEMENT OF OTHER COMPREHENSIVE INCOM
For the 1st Quarter Ended September 30, 2025 (Un-audited)
Sep 2025 | Sep 2024 | ||
'.....Rs.... | . . ...Rs. . .. | ||
Profit/(Loss) after taxation | 7,651,083 | (6,91G,849) | |
Components of other comprehensive income | |||
rejected in equity | |||
Items that will not be reclassified subsequently | |||
profit and loss account | |||
Remeasurement of net defined benefit liabiliq | - | ||
Share of other comprehensive loss) /' income of associate | 119,973 | ||
Other comprehensive loss | - | ||
Total comprehensive income / (loss) for the | |||
period transferred to equity | 119,973 | ||
Surplus on re-measurement of investments classified as at fair | 1,685,344 | ||
value through other comphrehensive mvorne - net of deferred tax | |||
Impact of deferred tax | |||
Total comprehensive (Loss) / Income | 9,336,426 | (6,796,876) |
FIRST AL NOOR MODARABA
. CONDENSED INTERIM STATEMENT OF CHANGES IN EQUITY (UN-AUDITED)For the 1st Quarter Ended September 30, 2025 (Un-audited)
Issued, subscribed, and paid-up certificate capital | Reserve | |||||
Statutory reserve (refer note 16) | General reserve | Accumulated lo*ses | ||||
---------------------------------------------------Rupees--------------------------------------------
Balance as at /uTy 01, 2024 | 231,000,000 | 77,3G2,662 | 250,000 | (51,874,116) | 2S6,"38,34C | |||||
ProFit for the year | ||||||||||
CJther comprehensive loss | ||||||||||
Total comphrensive income for the year | ||||||||||
Surplus transferred to accumulated loss | ||||||||||
Transfer to statutory reserve | 482,6 4 | |||||||||
Balance as at June 30, 2025 | 7784 276 | _ | ||||||||
Balance as at July 01, 2025 | 231,000,000 | 77,84S,276 | 250,000 | (50,078,316) | 259,016,960 | |||||
Gm for the period Surplus transferred to accumulated loss | ||||||||||
Balance as at Sep 30, 2025 | 231,000,000 | 77,845,276 | 250,000 | (40,741,890) | 268,353,386 |
FIRST AL NOOR MODARABA
' CONDENSED INTERIM STATEMENT OF CASH FLOW (UN-AUDITED)
For the 1st Quarter Ended September 30, 2025 (Un-audited)
CASH FLOWS FROM OPERATING ACTIVITIES
(Tin-Audited) n Audited)
Sep 30, Sep 3fi,
2025 2fd24
-------------Rupees----------
Cash from operations after working capital changes | 10,732,631 | (2,241,174) | ||
Reversal of provision against non performing loan | 180,000 | 2S0,G00 | ||
Income tax raid | (578,814) | (350,522) | ||
Financial changes paid | (1,840) | (618) | ||
Gratuity Paid | (1,940,000) | |||
7Vet cash generated froze operating activities | 8,391,977 | (2,31?,314) | ||
CASH FLOWS FROM INVESTING ACTIVITIES | ||||
Set Investments disposal / (made) | (2,841,891) | (7,502,173 | ||
Mutual funds maturity | 13,011,597 | |||
maturity of Sukuuk Placements | 5,000,000 | 5,000,0G(1 | ||
TDR (Placements) / Maturity | (25,000,000) | (25,t400,0t40 | ||
DM Investment maturity | 5,304,820 | |||
Profit received on bank deposits | 1,197,533 | |||
Sale proceeds on disposal of Stock in Trade | 79,232,871 | |||
Set cash generated fzozn / (used in) operations | 62,893,333 | |||
Net increase in cash and cash equivalents | 71,285,310 | |||
Cash and cash equivalents at the beginning of the perioi | 128,530,822 | |||
Cash and cash equivalents at the end of the period | 199,816,132 | 12i8550'8. 22 |
