First Punjab Modaraba Services Pvt Ltd.PSX: FPJM

Transmission of Quarterly Report for the period ended March 31, 2025

· Issued by First Punjab Modaraba Services Pvt Ltd.

. 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 Seth


For 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.

For Punjab Modaraba Services (Private) Limited (Modaraba Management Company)




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.

For Punjab Modaraba Services (Private) Limited (Modaraba Management Company)


Director

Director



Chief Executive Officer



Chief Financial Officer

FIRST PUNJAB MODARABA NOTES TO FINANCIAL STATEMENTS FOR THE PERIOD ENDED MARCH 31, 2025

  1. 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).

  2. BASIS OF PREPARATION

    1. 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.

    2. 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.

    3. 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.

    4. 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.

  1. 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:

    1. 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.

    2. 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

  1. 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

  2. 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

  1. 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

  2. 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

    1. 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

    2. 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

      1. 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

      2. 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

  1. 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

  2. INCOME FROM IJARAH RENTALS

  1. 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.

  2. LOSS PER CERTIFICATE - BASIC AND DILUTED

    1. 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

    2. 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.



  3. RELATED PARTIES AND TRANSACTIONS WITH RELATED PARTIES

    First Punjab Modaraba

    1. 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

    2. 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

  4. 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

  5. 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



Earlier from First Punjab Modaraba Services Pvt

All First Punjab Modaraba Services Pvt news releases