. FIRST
PUNJAB
BA
OUARTERLY
3 1 M A R C H , 2 0 2 5 (UN-AUDITE D)
Corporate Profile 02
Director 's Report 03
Director's Report (Urdu) 04
Statement of Financial Position 05
Statement of Profit and Loss & other 06
Comprehensive income Account
Statement of Changes in Equity 07
Cash Flow Statement 08
Notes to financial Statement 09-18
CORPORATE PROFILE
Board of Directors
Punjab Modaraba Services (Pvt.) Ltd.
Board Risk Management Committee Umer Iqbal Sheikh
Chairman
Ijaz ur Rehman Qureshi Nadeem Amir
Umer Iqbal Sheikh
Imran Bashir Samina Afsar
Chairman
Director Director Director
Director
Asim Jahangir Seth
Auditors of the Modaraba
Kreston Hyder Bhimji & Co. Chartered Accountants
Member
Khawar Shahid Ansari
Director
Auditors of the Management Company
Asim Jahangir Seth Chief Executive
Chief Financial Officer
Shinewing Hameed Chaudhry & Co. Chartered Accountants
Zeeshan Ahmed Company Secretary Mahboob Ahmed
Audit Committee
Imran Bashir
Ijaz ur Rehman Qureshi Samina Afsar
Human Resource Committee Samina Afsar
Ijaz ur Rehman Qureshi
Umer Iqbal Sheikh Imran Bashir
Asim Jahangir Seth
Chairman Member Member
Chairperson
Member Member Member Member
Bankers
The Bank of Punjab
NRSP Microfinance Bank Limited
BankIslami Pakistan Limited
Registrar
Hameed Majeed Associates (Pvt.) Ltd.
H.M House, 7-Bank Square, The Mall, Lahore
Tel : (+92-42) 37235081-2
Registered Office
Office # 100,3rd Floor, National Tower, 28-Egerton Road, Lahore.
Postal Code No. 54600 PABX : (+92-42) 36365191
FAX : (+92-42) 36365193
E-mail : info@punjabmodaraba.com.pk URL : https://www.punjabmodraba.com.pk
The Board of Directors of Punjab Modaraba Services (Private) Limited, the Management Company of First Punjab Modaraba, is pleased to present Financial Statements of First Punjab Modaraba along with Directors' Report for the Quarter ended March 31, 2025.
Despite the impact of fiscal consolidation, monetary tightening, geopolitical tensions and reduced consumer purchasing power, your Modaraba demonstrated resilience in maintaining operational sustainability. However, the high financial cost and post implementation impact of IFRS 9 had an adverse effect on financial performance, resulting in an after -tax loss of Rs. 62.959 million, compared to an after-tax profit of Rs. 3.032 million in the corresponding period of the previous year. Nonetheless, through prudent management and effective internal controls, administrative expenses were successfully reduced by 9.2%.
The reduction in financial cost by way of re-pricing of existing funding arrangements, diversification of business model and induction of quality human resource remain areas of focus going forward. Management remains committed to prudent risk management through rigorous assessment of borrowers' credit profiles and repayment capacities at the time of facility approval. Continuous monitoring and oversight ensure that risk exposures are effectively mana ged and remain within acceptable limits.
The Board extends its sincere appreciation to the Securities and Exchange Commission of Pakistan, the Registrar Modaraba, the State Bank of Pakistan, and the NBFCs & Modaraba Association of Pakistan for their continued support and valuable guidance. The Board also expresses its gratitude to the certificate holders and customers for their trust and confidence.
Lastly, the Board acknowledges and commends the dedication, commitment, and hard work of the management and entire staff of First Punjab Modaraba, whose efforts have been instrumental in navigating the challenges and driving the organization forward.
Asim Jahangir SethFor and on behalf of the Board
Imran Bashir
Chief Executive Officer Director
Lahore: June 30, 2025
62.959
FIRST PUNJAB MODARABA STATEMENT OF FINANCIAL POSITION (Un-Audited)
March 31, 2025 December 31, 2024
AS AT 31 MARCH 2025 Un-Audited Audited
ASSETS
Non current assets
Note Rupees Rupees
Tangible fixed assets - Ijarah assets | 5.1 | 180,912,803 | 185,227,848 | |
- Assets in own use Intangible assets | 5.2 | 3,703,431 221,513 | 3,571,658 388,332 | |
Long term musharikah investment - secured | 6 | 599,177,847 | 690,449,778 | |
Long term morabaha investment - secured | 7 | 3,194,922 | 6,927,036 | |
Long term deposits | 1,422,494 | 1,422,494 | ||
Deferred tax asset | 79,794,829 | 94,239,022 | ||
868,427,839 | 982,226,168 | |||
Current assets | ||||
Short term morabaha investment - secured | 8 | 177,829,687 | 136,052,103 | |
Current maturity of long term investment | 9 | 454,105,498 | 430,279,088 | |
Ijarah rental receivable | 10 | 72,757,575 | 76,994,055 | |
Short term investment Development properties | 10,000,000 15,933,537 | 109,816,508 25,290,372 | ||
Advances, deposits, prepayments and other receivables Income tax refund due from government - net | 11 | 157,577,923 33,064,947 | 159,798,809 32,040,852 | |
Cash and bank balances | 12 | 71,178,698 | 23,080,100 | |
992,447,864 | 993,351,888 | |||
TOTAL ASSETS 1,860,875,703 1,975,578,056
EQUITY AND LIABILITIES
Authorized certificate capital
50,000,000 (Dec 2024: 50,000,000) modaraba
certificates of Rs. 10 each | 13 | 500,000,000 | 500,000,000 | |
Issued, subscribed and paid-up certificate capital | ||||
34,020,000 (Dec 2024: 34,020,000) modaraba certificates of Rs. 10 each | 340,200,000 | 340,200,000 | ||
Capital reserves | 14 | 218,176,678 | 218,176,678 | |
Revenue reserves - accumulated losses | 14 | (913,332,946) | (850,373,686) | |
Subordinated funds | 15 | 500,000,000 | 500,000,000 | |
Total equity | 145,043,732 | 208,002,992 | ||
Non current liabilities | ||||
Redeemable capital - participatory and unsecured | 16 | 1,485,000,000 | 1,485,000,000 | |
Long term security deposits | 7,328,799 | 8,547,016 | ||
Deferred morabaha income | 3,337,082 | 1,617,760 | ||
Staff retirement benefits - gratuity | 8,063,392 | 7,593,368 | ||
Current liabilities | 1,503,729,273 | 1,502,758,144 | ||
Current maturity of non current liabilities Profit payable | 45,210,018 55,513,884 | 45,210,018 103,723,983 | ||
Trade and other payables | 17 | 85,022,048 | 89,030,847 | |
Provision for levies | 9,241,339 | 9,738,032 | ||
Unclaimed dividend | 17,115,409 | 17,114,040 | ||
212,102,699 264,816,920
TOTAL EQUITY AND LIABILITIES 1,860,875,703 1,975,578,056
The annexed notes 1 to 26 form an integral part of these financial statements.
FIRST PUNJAB MODARABA
FOR THE PERIOD ENDED MARCH 31, 2025
Mar-25 Mar-24
Un-Audited Un-Audited
Note Rupees Rupees
7,424,501
773,365
50,571,483
643,164
1,696,695
INCOME
26,117,879
5,224,206
47,690,331
-543,305
Income from ijarah rentals 18
Income from morabaha financing Income from diminishing musharikah financing Gain from sale of development properties Gain on disposal of assets
Other income | 19 | 11,118,318 | 33,952,437 | |
72,227,526 | 113,528,158 | |||
EXPENSES | ||||
Administrative and general expenses | 20 | 15,999,834 | 17,682,996 | |
Finance cost | 21 | 91,100,292 | 92,124,419 | |
107,100,126 | 109,807,415 | |||
OPERATING PROFIT/ (LOSS) BEFORE PROVISIONS | (34,872,600) | 3,720,743 | ||
(Provision) / Reversal of provision against ijarah rentals - net | 5,157 | 87,300 | ||
(Provision) / Reversal of provision against morabaha investments - net | 3,805,380 | - | ||
(Provison) / Reversal of provision against musharikah investments - net | (16,728,054) | 379,912 | ||
(12,917,517) | 467,212 | |||
PROFIT/ (LOSS) BEFORE INCOME TAX AND LEVIES | (47,790,117) | 4,187,955 | ||
LEVIES | 22 | (724,950) | (1,155,198) | |
LOSS BEFORE INCOME TAX & LEVIES | (48,515,067) | 3,032,757 | ||
INCOME TAX | (14,444,193) | - | ||
PROFIT/ (LOSS) AFTER INCOME TAX AND LEVIES | (62,959,260) | 3,032,757 | ||
OTHER COMPREHENSIVE INCOME FOR THE PERIOD Other Comprehensive income/ (loss) for the period | - | - | ||
TOTAL COMPREHENSIVE INCOME/ (LOSS) FOR THE PERIOD | (62,959,260) | 3,032,757 | ||
PROFIT / (LOSS) PER CERTIFICATE - BASIC AND DILUTED | 23 | (1.85) | 0.09 | |
The annexed notes 1 to 26 form an integral part of these financial statements. | ||||
2025
First Punjab Modaraba
Quarterly Accounts March 2025 / Page 07
Issued Capital Reserve Revenue Reserve
subscribed and paid up Certificate capital | Statutory reserve | Subordinated funds | Accumulated losses | Total equity | |||||
--------------------------------------Rupees---------------------------------------- | |||||||||
Balance as at January 01, 2024 | 340,200,000 | 218,176,678 | 500,000,000 | (680,257,522) | 378,119,156 | ||||
Profit after income tax for the period | - | - | - | 3,032,757 | 3,032,757 | ||||
Other comprehensive income for the period | - | - | - | - | - | ||||
Total comprehensive income for the period | - | - | - | 3,032,757 | 3,032,757 | ||||
Balance as at March 31, 2024 | 340,200,000 | 218,176,678 | 500,000,000 | (677,224,765) | 381,151,913 | ||||
Balance as at January 01, 2025 | 340,200,000 | 218,176,678 | 500,000,000 | (850,373,686) | 208,002,992 | ||||
Loss after income tax for the period | - | - | - | (62,959,260) | (62,959,260) | ||||
Other comprehensive income for the period | - | - | - | - | - | ||||
Total comprehensive loss for the period | - | - | - | (62,959,260) | (62,959,260) | ||||
Balance as at March 31, 2025 | 340,200,000 | 218,176,678 | 500,000,000 | (913,332,946) | 145,043,732 | ||||
The annexed notes 1 to 26 form an integral part of these financial statements.
Director
Director
Chief Executive Officer
Chief Financial Officer
FOR THE PERIOD ENDED MARCH 31, 2025
CASH FLOW FROM OPERATING ACTIVITIES | Note | March, 2025 Un-Audited Rupees | March , 2024 Un-Audited Rupees | |
Cash generated from operations | 25 | 66,190,589 | 103,337,221 | |
Disbursements under Ijarah arrangements | (14,508,950) | (2,825,032) | ||
Proceeds from transfer of ijarah assets | 7,776,890 | 4,643,461 | ||
Morabaha financing - net | (9,506,948) | (6,668,633) | ||
Musharikah financing - net | 22,966,736 | 29,746,624 | ||
Development properties | 9,999,999 | (221,290) | ||
Security deposits against ijarah assets - net | 501,105 | 6,028,579 | ||
Profit paid on redeemable capital - participatory and unsecured | (139,297,126) | (142,730,075) | ||
Bank charges paid Gratuity paid | (13,265) (59,602) | (25,314) - | ||
Income tax paid | (2,245,738) | (3,466,731) | ||
(124,386,899) | (115,518,411) | |||
Net cash (used in) / generated from operating activities | (58,196,310) | (12,181,191) | ||
CASH FLOW FROM INVESTING ACTIVITIES | ||||
Purchase of assets in own use Profit received on bank deposits | (247,538) 6,724,570 | - 5,223,215 | ||
Changes in short term investments made during the year - net | 99,816,508 | - | ||
Net cash generated from / (used in) investing activities | 106,293,540 | 5,223,215 | ||
CASH FLOW FROM FINANCING ACTIVITIES | ||||
Profit distributed among the certificate holders | 1,369 | (59,955) | ||
Net cash (used in) / generated from financing activities | 1,369 | (59,955) | ||
NET (DECREASE) / INCREASE IN CASH AND CASH EQUIVALENTS | 48,098,599 | (7,017,931) | ||
CASH AND CASH EQUIVALENTS AT THE BEGINNING OF THE YEAR | 23,080,100 | 233,544,957 | ||
CASH AND CASH EQUIVALENTS AT THE END OF THE PERIOD | 12 | 71,178,698 | 226,527,027 | |
The annexed notes 1 to 26 form an integral part of these financial statements. | ||||
Director
Director
Chief Executive Officer
Chief Financial Officer
FIRST PUNJAB MODARABA NOTES TO FINANCIAL STATEMENTS FOR THE PERIOD ENDED MARCH 31, 2025
STATUS AND NATURE OF BUSINESS
First Punjab Modaraba (the Modaraba) was formed under the Modaraba Companies and Modaraba (Flotation and Control) Ordinance, 1980 and rules framed there under and is managed by Punjab Modaraba Services (Private) Limited (the "Modaraba Company") which is a wholly owned subsidiary of The Bank of Punjab. The registered office of the Modaraba is situated at Office No. 100, 3rd floor, National Tower, 28-Egerton Road, Lahore. The Modaraba commenced its operations on December 23, 1992. The Modaraba is listed on Pakistan Stock Exchange.
The Modaraba is a perpetual and multi-dimensional Modaraba and is primarily engaged in the business of Ijarah, Musharikah and Murabaha financing, equity investment and other related businesses in accordance with the injunctions of Islam. Modaraba has obtained approval of the Securities & Exchange Commission of Pakistan to undertake Building, Construction and Real Estate activity by insertion of a new clause for this purpose in prospectus of the Modaraba on January 13, 2021.
The Pakistan Credit Rating Agency (PACRA) has assigned long term rating of A- (December 31, 2023: A-) and short term rating of A-2 (December 31, 2023: A-2) to the Modaraba on September 20, 2024 (December 31, 2023: September 20, 2023).
BASIS OF PREPARATION
Statement of compliance
These financial statements have been prepared in accordance with the approved accounting and reporting standards as applicable in Pakistan. The approved accounting standards as applicable in Pakistan comprises of:
International Financial Reporting Standards (IFRS Standards) issued by the International Accounting Standards Board (IASB) as notified under the Companies Act, 2017;
Islamic Financial Accounting Standards (IFAS) issued by the Institute of Chartered Accountants of Pakistan;
Requirements of the Modaraba Companies and Modaraba (Floatation and & Control) Ordinance, 1980, the Modaraba Companies and Modaraba Rules, 1981 and the Modaraba Regulations, 2021; and
Provisions of and directives issued by the Securities and Exchange Commission of Pakistan (SECP) under the Modaraba Companies and Modaraba (Floatation and Control) Ordinance, 1980 and the Companies Act, 2017.
Wherever the requirements of the Modaraba Companies and Modaraba (Floatation and & Control) Ordinance, 1980, the Modaraba Companies and Modaraba Rules, 1981, Modaraba Regulations, 2021 and Islamic Financial Accounting Standards (IFAS) and provisions of and directives issued by the Securities and Exchange Commission of Pakistan (SECP) under the Modaraba Companies and Modaraba (Floatation and Control) Ordinance, 1980 and the Companies Act, 2017 differ from IFRS Standards, the requirements of the Modaraba Companies and Modaraba (Floatation and Control) Ordinance, 1980, Modaraba Companies and Modaraba Rules, 1981, Modaraba Regulations, 2021, IFAS and provisions of and directives issued by the Securities and Exchange Commission of Pakistan (SECP) under the Modaraba Companies and Modaraba (Floatation and Control) Ordinance, 1980 and the Companies Act, 2017 have been followed.
The SECP has issued directive (vide SRO 431 (I) / 2007 dated May 22, 2007) that Islamic Financial Accounting Standard 2 (IFAS 2) shall be followed in preparation of the financial statements by Companies and Modarabas while accounting for Lease Financing transactions as defined by the said standard. The Modaraba has adopted the said standard.
Basis of measurement
These financial statements have been prepared under the historical cost convention, except for defined benefit obligation i.e. gratuity at the present value of the obligation determined through actuarial valuation and discussed further in the respective policy note.
Permissible Islamic financial products including Murabaha (as a liability) and Musharikah have been used by the Modaraba, in line with similar industry practices. The accounting and presentation of the same are in line with the substance of the transaction and are limited to the extent of actual amount of facility utilized and mutually agreed mark-up / profit thereon. Accordingly, purchases, sales and Musharikah profits / reserves are not reflected in these financial statements except for Murabaha facility (as an asset) which has been accounted for in line with Islamic Financial Accounting Standard - 1.
Functional and presentation currency
These financial statements are presented in Pakistani Rupee (Rs.) which is the Modaraba's functional and presentation currency. All financial information presented in Pakistan Rupees has been rounded to the nearest rupee unless otherwise indicated.
Critical accounting estimates, judgments and assumptions
The preparation of financial statements in conformity with the accounting and reporting standards as applicable in Pakistan requires the use of certain critical accounting estimates. In addition, it requires management to exercise judgment in the process of applying the Modaraba's accounting policies. The areas involving a high degree of judgment or complexity, or areas where assumptions and estimates are significant to the financial statements, are documented in the following accounting policies and notes, and relate primarily to:
3
3.1
3.2
The revisions to accounting estimates (if any) are recognized in the period in which the estimate is revised if the revision affects only that period or in the period of the revision and future periods if the revision affects both current and future periods.
NEW STANDARDS, INTERPRETATIONS OF AND AMENDMENTS TO PUBLISHED APPROVED ACCOUNTING STANDARDS
Standards, interpretations of and amendments to published approved accounting standards that are effective in the current year:
There are certain amendments to the published approved accounting standards that are effective in the current year. However, these do not have any significant impact on the Modaraba's operations and, therefore, have not been detailed in these financial statements.
New accounting standards, amendments and interpretations that are not yet effective
There are certain other new and amended standards, interpretations and amendments that are mandatory for the Modaraba's accounting periods beginning on or after January 01, 2025 but are considered not to be relevant or will not have any significant effect on the Modaraba's operations and are, therefore, not detailed in these financial statements.
MATERIAL ACCOUNTING POLICY INFORMATION
The accounting policies adopted in the preparation of these financial statements are consistent with those of the previous year except for the changes, if any, explained below:
Assets in own use Measurement
These are stated at cost less accumulated depreciation and accumulated impairment losses, if any. Cost includes all expenditures that are directly attributable to the acquisition of the items. Subsequent costs are included in the assets' carrying amounts or recognized as separate assets, as appropriate, only when it is probable that future economic benefits associated with the items will flow to the Modaraba and the cost of the items can be measured reliably. All other repairs and maintenance expenses are charged to the statement of profit and loss and other comprehensive income as and when incurred.
Depreciation
Depreciation on all operating fixed assets is charged to statement of profit and loss and other comprehensive income by applying the straight line method so as to write off the depreciable amount of the assets over their estimated useful lives at the rates given in Note 5.2. The residual values and useful lives are reviewed by the management at each financial year end and adjusted if impact on depreciation is significant. Depreciation on additions is charged from the date on which the assets are available for use and on disposals up to the date on which the assets are disposed off.
Intangible assets Measurement
Intangible assets having a finite useful life are stated at cost less accumulated amortization and accumulated impairment losses, if any. Subsequent costs are included in the assets' carrying amounts or recognized as separate assets, as appropriate, only where it is probable that the future economic benefits associated with the assets will flow to the Modaraba and the cost of the items can be measured reliably. The useful lives and amortization method are reviewed and adjusted, as appropriate, at each reporting date. Amortization is charged when the asset is available for use as intended by management.
Research and development expenditure, if any, is charged to 'administrative and general expenses' in the statement of profit and loss and
other comprehensive income, as and when incurred.
Intangible assets having an indefinite useful life are stated at cost less accumulated impairment losses, if any. Gain or loss on disposal of intangible assets, if any, is recognized in the statement of profit and loss and other comprehensive income.
4.11 Taxation
Income tax comprises of current tax and deferred tax. Income tax expense is recognized in the statement of profit and loss, except to the extent that it relates to items recognized in other comprehensive income or directly in equity (if any), and in which case the tax amounts are recognized directly in other comprehensive income or equity.
First Punjab Modaraba
5 Tangible fixed assets | Note | Rupees | Rupees | ||
Ijarah assets | 5.1 | 180,912,803 | 185,227,848 | ||
Assets in own use | 5.2 | 3,703,431 | 3,571,658 | ||
184,616,234 | 188,799,506 |
March, 2025 Dec, 2024
Ijarah assets
COST DEPRECIATION
NET BOOK VALUE
Quarterly Accounts March 2025 / Page 11
As at
Additions Disposals
As at As at Charge
Disposals
As at As at Life
Description 1 January 2025 31 March 2025 1 January 2025 for the Period 31 March 2025 31 March 2025 Years
------------------------------------------------------------------------------------------------------------------------------------------------------------------- (Rupees) ---------------------------------------------------------------------------------------------------------------------------------------------------------------------
Plant and machinery
171,590,385
675,000
(450,000)
171,815,385
148,763,754
897,592
(450,000)
149,211,346
22,604,039
As per lease term
Vehicles
291,583,449
9,438,950
(49,169,000)
251,853,399
149,477,540
8,790,595
(43,880,799)
114,387,336
137,466,063
As per lease term
Consumer products
72,585,596
4,395,000
(4,612,500)
72,368,096
56,085,832
2,935,664
(3,820,506)
55,200,990
17,167,106
As per lease term
Hamara Ghar
3,915,493
-
-
3,915,493
119,949
119,949
-
239,898
3,675,595
As per lease term
2024
539,674,923
14,508,950
(54,231,500)
499,952,373
354,447,075
12,743,800
(48,151,305)
319,039,570
180,912,803
COST DEPRECIATION NET BOOK VALUE
Description
As at
Additions Disposals
As at As at Charge
Disposals
As at As at Life
1 January 2024 31 December 2024 1 January 2024 for the year 31 December 2024 31 December 2024 Years
------------------------------------------------------------------------------------------------------------------------------------------------------------------- (Rupees) ---------------------------------------------------------------------------------------------------------------------------------------------------------------------
Plant and machinery
311,357,190
38,139,000
(177,905,805)
171,590,385
242,843,226
897,592
(94,977,064)
148,763,754
22,826,631
As per lease term
Vehicles
270,704,609
130,775,032
(109,896,192)
291,583,449
218,008,611
26,839,060
(95,370,131)
149,477,540
142,105,909
As per lease term
Consumer products
139,707,680
16,445,896
(83,567,980)
72,585,596
112,849,423
21,734,816
(78,498,407)
56,085,832
16,499,764
As per lease term
Hamara Ghar
-
3,915,493
-
3,915,493
-
119,949
-
119,949
3,795,544
As per lease term
2023
721,769,479
189,275,421
(371,369,977)
539,674,923
573,701,260
49,591,417
(268,845,602)
354,447,075
185,227,848
First Punjab Modaraba
Assets in own use
COST DEPRECIATION NET BOOK VALUE
Description
As at
Additions Disposal
As at As at Charge
Disposal
As at As at Life
1 January 2025 31 March 2025 1 January 2025 for the 31 March 2025 31 March 2025 Years
period
------------------------------------------------------------------------------------------------------------------------- (Rupees) ----------------------------------------------------------------------------------------------
0
Office equipment | 5,388,756 | 247,538 | - | 5,636,294 | 3,843,305 | 58,909 | - | 3,902,214 | 1,734,080 | 3 to 7 | ||
Furniture and fixtures | 2,269,800 | - | - | 2,269,800 | 2,116,541 | 6,605 | - | 2,123,146 | 146,654 | 7 | ||
Vehicles | 2,958,300 | - | - | 2,958,300 | 1,085,352 | 50,251 | - | 1,135,603 | 1,822,697 | 5 | ||
2024 | 10,616,856 | 247,538 | - | 10,864,394 | 7,045,198 | 115,765 | - | 7,160,963 | 3,703,431 |
COST DEPRECIATION NET BOOK VALUE
Quarterly Accounts March 2025 / Page 12
Description
As at
Additions Disposal
As at As at Charge
Disposal
As at As at Life
1 January 2024 31 December 2024 1 January 2024 for the Year 31 December 2024 31 December 2024 Years
------------------------------------------------------------------------------------------------------------------------- (Rupees) ----------------------------------------------------------------------------------------------
Office equipment | 4,749,645 | 854,556 | (215,445) | 5,388,756 | 3,404,291 | 566,098 | (127,084) | 3,843,305 | 1,545,451 | 3 to 7 | ||
Furniture and fixtures | 2,283,900 | - | (14,100) | 2,269,800 | 2,029,677 | 100,964 | (14,100) | 2,116,541 | 153,259 | 7 | ||
Vehicles | 4,330,800 | - | (1,372,500) | 2,958,300 | 1,863,892 | 593,960 | (1,372,500) | 1,085,352 | 1,872,948 | 5 | ||
2023 | 11,364,345 | 854,556 | (1,602,045) | 10,616,856 | 7,297,860 | 1,261,022 | (1,513,684) | 7,045,198 | 3,571,658 |
Note March, 2025 Un Audited
Dce 2024
Audited
Rupees Rupees
LONG TERM MUSHARIKAH INVESTMENT - SECURED
Long term musharikah investment 1,080,329,199 1,147,396,206
Less: Expected credit loss against muhsarikah investment on adoption of IFRS 9 (49,563,900) (32,229,102)
Less: Current portion of long term musharikah investment (431,587,453) (424,717,327)
599,177,847 690,449,778
LONG TERM MORABAHA INVESTMENT - SECURED
70,590,483
61,001,309
5,815,862
4,634,330
143,878,659
143,878,659
(36,315,684)
(36,922,428)
54,421,869
49,379,352
3,016,570
3,016,570
(10,988,799)
(16,184,108)
Long term morabaha investment
Add: Unearned morabaha income
Less: Expected credit loss against long term moarabaha investment on adoption of IFRS 9
76,406,345
(3,388,895)
65,635,639
(40,306)
73,017,450
65,595,333
Less: Current portion of long term morabaha investment (66,805,958) (55,651,727)
6,211,492 9,943,606
Less: Current portion of unearned morabaha income
(3,016,570)
(3,016,570)
3,194,922
6,927,036
8 SHORT TERM MORABAHA INVESTMENT-SECURED
Short term morabaha investment
389,245,278
349,426,355
Less: Expected credit losses against short term morabaha investment
(211,415,591)
(213,374,252)
177,829,687
136,052,103
9 CURRENT MATURITY OF LONG TERM INVESTMENTS
Current portion of long term musharikah investment
287,708,794
280,838,667
Principal due but not received
Less: Expected credit losses against musharikah investment
107,562,975
106,956,231
395,271,769
387,794,898
Current portion of long term morabaha investment
12,384,089
6,272,375
Principal due but not received
Add: Unearned morabaha income
Less: Expected credit losses against morabaha investment
46,449,640
36,211,814
454,105,498
430,279,088
10 IJARAH RENTAL RECEIVABLES
Ijarah rental receivable
153,057,170
157,298,808
Less: Expected credit losses against ijarah rental receivable
(80,299,596)
(80,304,753)
72,757,575
76,994,055
11 ADVANCES, DEPOSITS, PREPAYMENTS AND OTHER RECEIVABLES
Profit receivable
- Morabaha investment
310,449
414,536
- Musharikah investment
13,333,790
19,153,437
Prepayments
13,644,239
7,716,940
19,567,973
3,482,491
Advances
3,293,286
1,137,766
Non-banking assets
21,060,000
21,060,000
Other receivables
201,366,261
204,053,383
247,080,726
249,301,612
Less: Expected credit losses against advances and other receivables
(89,502,803)
(89,502,803)
157,577,923
159,798,809
Note March, 2025 Un Audited
Dce 2024
Audited
CASH AND BANK BALANCES Rupees Rupees
8,682,800
9,128,894
9,195
206,038
61,774,982
13,681,403
117,201
17,201
Cash at banks
Current accounts
Deposit account
Savings accounts
Current account with State Bank of Pakistan
70,584,178 23,033,536
Cash in hand 594,520 46,564
71,178,698 23,080,100
AUTHORIZED, ISSUED, SUBSCRIBED AND PAID-UP MODARABA CERTIFICATE CAPITAL
Authorized certificate capital
50,000,000 modaraba certificates of Rs.10 each 500,000,000 500,000,000
Issued, subscribed and paid-up certificate capital
March, 2025 Un Audited
Dce 2024
Audited
March, 2025 Un Audited
Dce 2024
Audited
Numbers Numbers Rupees Rupees
20,000,000 20,000,000
14,020,000 14,020,000
Modaraba certificates of Rs. 10 each fully paid in cash
Modaraba certificates of Rs. 10 each issued as fully paid bonus certificates
200,000,000 200,000,000
140,200,000 140,200,000
34,020,000 34,020,000 340,200,000 340,200,000
Following certificates held by associated companies of the Modaraba:
March, 2025 Dec, 2024
Number of
Rupees Number of
Rupees
certificates | certificates | |||||
Punjab Modaraba Services (Pvt.) Limited | 13,320,694 | 133,206,940 | 13,320,694 | 133,206,940 | ||
The Bank of Punjab Employees Gratuity Fund | 5,099,500 | 50,995,000 | 5,099,500 | 50,995,000 | ||
The Bank of Punjab | 4,788 | 47,880 | 4,788 | 47,880 | ||
18,424,982 | 184,249,820 | 18,424,982 | 184,249,820 |
March, 2025 Un Audited
Dce 2024
Audited
Note Rupees Rupees
14 RESERVES | ||
Capital reserve | ||
Statutory reserve | 218,176,678 | 218,176,678 |
Revenue reserves Accumulated loss | (898,888,753) | (832,448,402) |
(680,712,075) | (614,271,724) | |
15 SUBORDINATED FUNDS | 500,000,000 | 500,000,000 |
This represents funds extended by The Bank of Punjab - parent company i.e. major sponsor | ||
under Musharikah Agreement dated October 27, 2023 as a support to improve the equity | ||
base of the Modaraba and classified as equity under the provisions of Modaraba | ||
Regulations, 2021. This amount is unsecured, repayable in three years time i.e. June 30, | ||
2026 and carries profit at the rate of 18.61% per annum payable semi-annually. | ||
16 REDEEMABLE CAPITAL - PARTICIPATORY AND UNSECURED | ||
Certificate of musharikah - unsecured | 1,485,000,000 | 1,485,000,000 |
This represents funds provided by the Bank of Punjab - parent company to finance the | ||
working capital requirements of the Modaraba. This amount is unsecured, repayable in | ||
three years time and carries profit at the rate of 18.61% per annum payable semi-annually. | ||
Note March, 2025 Un Audited
Dce 2024
Audited
Rupees Rupees
TRADE AND OTHER PAYABLES
Accrued expenses
633,500
633,500
Tax deducted at source
779,284
177,559
Advances against ijarah / morabaha / musharikah
34,609,423
43,730,458
Other payables
48,999,841
44,489,330
85,022,048 89,030,847
Note March, 2025 Un Audited
March, 2024 Un Audited
Rupees Rupees
Ijarah income
20,168,301
38,024,769
Less: Depreciation on ijarah assets
(12,743,800)
(11,906,890)
7,424,501
26,117,879
19 OTHER INCOME
Profit on bank deposits
9,417,456
28,870,139
Processing fee
163,502
218,110
Documentation charges
220,550
-
Cheque return charges
412,500
183,500
Gain on settlement of musharikah
899,729
4,290,011
Miscellaneous income
4,581
390,677
11,118,318
33,952,437
20 ADMINISTRATIVE AND GENERAL EXPENSES
Salaries and benefits
10,229,427
10,623,143
Traveling and conveyance
-
293,138
Legal and professional
42,000
162,393
Printing and stationary
190,925
327,676
Insurance
656,681
350,620
Fee and subscription
199,870
870,116
Repair and maintenance
680,067
334,422
Vehicle running and maintenance
113,165
287,607
Power and utilities
531,869
558,665
Entertainment
641,028
406,833
Advertisement
44,260
30,000
Telephone and postage
151,874
204,581
Corporate expenses
29,405
70,132
Rent, rates and taxes
1,685,923
1,353,205
Selling and marketing expenses
72,777
746,992
Depreciation - assets in use
115,765
316,705
Amortization of intangible assets
166,819
165,095
Miscellaneous expenses
447,979
581,673
15,999,834
17,682,996
21 FINANCE COST
Financial charges on redeemable capital
68,143,192
68,900,338
Financial charges on subordinated funds
22,943,836
23,198,767
Bank charges
13,265
25,314
91,100,292
92,124,419
INCOME FROM IJARAH RENTALS
LEVIES Note March, 2025
Un Audited
March, 2024 Un Audited
Minimum tax
Rupees
Rupees
- For the period
724,950
1,071,439
- Prior period
-
83,759
724,950
1,155,198
This represents portion of minimum tax paid under section 113, final tax on builders & developers under section 100D and final tax on dividend income under section 150 of Income Tax Ordinance, 2001 (ITO, 2001), representing levy in terms of requirements of IFRIC 21/IAS 37.
LOSS PER CERTIFICATE - BASIC AND DILUTED
Basic loss per certificate
March, 2025 Un Audited
Dce 2024
Audited
Loss after taxation for the year (Rupees) (62,959,260) 3,032,757
Weighted average number of ordinary certificates outstanding during the year (Numbers) 34,020,000 34,020,000
Loss per certificate - basic and diluted (Rupees) (1.85) 0.09
Diluted
No figure for diluted earnings per certificate has been presented as the Modaraba has not issued any instruments which would have an impact on loss / earnings per certificate when exercised.
RELATED PARTIES AND TRANSACTIONS WITH RELATED PARTIES
First Punjab Modaraba
Transactions with the related parties March, 2025
Un-Audited
March, 2024 Audited
Names of related parties Relationship Nature of transactions Rupees Rupees
The Bank of Punjab
Holding Company of Modaraba Company Redeemable capital - participatory and unsecured - -
received during the year
Redeemable capital - participatory and unsecured rolled - -over during the year
Redeemed during the year - -
Subordinated funds received during the year - -
Profit paid on certificates of musharikah 139,297,126 92,099,105 Profit earned from bank accounts maintained with BOP - -
Punjab Modaraba Services (Pvt.) Limited Modaraba Management Company Rent expense of head office premises 1,578,448 1,340,955
Sale of office chair & laptop - -Key Management Personnel Key Management Personnel Remuneration of key management personnel 2,005,989 2,550,510
Staff loans disbursed during the year 1,325,000 75,000
First Punjab Modaraba Employees Provident Fund Trust Associate Provident fund contributions paid to the fund 337,634 304,309
Quarterly Accounts March 2025 / Page 17
Balances with the related parties
March, 2025 Un audited
Dec, 2024
Audited
Names of related parties Relationship Nature of balances Rupees Rupees
The Bank of Punjab
Holding Company of
Redeemable capital - participatory and unsecured 1,485,000,000 1,485,000,000
Modaraba's Management Company
Profit payable on redeemable capital - participatory and unsecured
46,795,226 95,005,325
Subordinated funds / loans 500,000,000 500,000,000
Profit payable on subordinate funds / loans 8,718,658 8,718,658
Outstanding Modaraba certificates 47,880 47,880
Bank accounts maintained with BOP 69,753,467 19,235,341
The Bank of Punjab Employees Gratuity Fund
Associate Outstanding Modaraba certificates 50,995,000 50,995,000
Punjab Modaraba Services (Pvt.) Limited Modaraba Management Company Outstanding Modaraba certificates 133,206,940 133,206,940
Key Management Personnel Key Management Personnel Outstanding loan under Musharikah and ijarah
arrangements during the period
7,838,100 6,117,635
First Punjab Modaraba Employees Provident Fund Trust Associate Advance against monthly contribution - -
First Punjab Modaraba
March, 2025 Un audited
March , 2024 Un audited
Note Rupees Rupees
CASH GENERATED FROM OPERATIONS
Profit / (loss) for the period before income tax (47,790,117) 4,187,955
12,743,800
11,906,890
115,765
385,327
166,819
165,095
(1,696,695)
(543,305)
(899,729)
(643,164)
(4,290,011)
(5,157)
(87,300)
16,728,054
(379,912)
(3,805,380)
-
(9,417,456)
(28,870,139)
91,087,027
92,099,105
104,903,510
70,385,750
57,113,393
74,573,705
13,085,996
24,418,768
Adjustments for non cash other items:
Depreciation of ijarah assets Depreciation of assets in own use Amortization of intangible assets (Gain) / loss on disposal of Ijarah assets (Gain) / loss on disposal of Musharikah investment (Gain) / loss on disposal of development property (Reversal) / Provision for Ijarah rental receivables (Reversal) / Provision for musharikah investment (Reversal) / Provision for morabaha investment Profit on bank deposits Financial charges on redeemable capital and subordinated funds
Operating profit before working capital changes Working capital changes:
4,241,638
17,243,655
8,844,359
7,175,113
(Increase)/decrease in operating assets:
Ijarah rental receivables - net Advances, deposits, prepayments and other receivables
Increase / (decrease) in operating liabilities:
Trade and other payables (4,008,800) 4,344,748
Net changes in operating assets and operating liabilities 9,077,196 28,763,516
Cash generated from operations 66,190,589 103,337,221
DATE OF AUTHORIZATION FOR ISSUE
The financial statements of Modaraba were approved by the Board of Directors of Modaraba Management Company and authorized for issue on June 30, 2025.
For Punjab Modaraba Services (Private) Limited (Modaraba Management Company)Director
Director
Chief Executive Officer
Chief Financial Officer
Quarterly Accounts March 2025 / Page 18
Managed By:
Punjab Modaraba Services (Pvt) Ltd.
PABX : +(92-42)36365191 - 93
Add : Office No.100, 3rd Floor, National Tower, 28-Egerton Road, Lahore-Pakistan
Website : https://www.punjabmodaraba.com.pk
