CONTENTS
Company Information 2
Directors' Report 3
Directors' Report (urdu) 5
Condensed Interim Statement of Financial Position 8
Condensed Interim Statement of Profit or Loss 10
Condensed Interim Statement of Comprehensive Income 11
Condensed Interim Statement of Changes in Equity 12
Condensed Interim Statement of Cash Flows 13
Notes to and Forming Part of the Condensed Interim Financial Statements 14
COMPANY INFORMATIONBOARD OF DIRECTORS
Mr. Shazad Ghaffar Chairman
Mr. Najam Aziz Sethi Chief Executive Officer Mr. Syed Mohammad Mehdi Mohsin Non - Executive Director Ms. Umme Kulsum Imam Non - Executive Director
Mr. Aamir Amin Independent Director
Mr. Syed Manzar Hassan Independent Director
Mr. Mujeeb Rashid Independent Director
AUDIT COMMITTEE
Mr. Syed Manzar Hassan Chairman
Mr. Shazad Ghaffar Member
Mr. Aamir Amin Member
HUMAN RESOURCES & REMUNERATION COMMITTEE
Mr. Mujeeb Rashid Chairman
Ms. Umme Kulsum Imam Member
Mr. Najam Aziz Sethi Member
SUSTAINABILITY COMMITTEE
Mr. Najam Aziz Sethi Chairman
Ms. Syeda Umme Kulsum Imam Member
Mr. Mujeeb Rashid Member
SHARE REGISTRAR
Corplink (Private) Limited,
Wings Arcade, 1-K (Commercial), Model Town, Lahore
Phone : (042) 35839182, 35887262,
Fax: (042) 35869037
CORPORATE OFFICE
72-FCC Gulberg IV, Lahore Phones: (042) 35872392-96,
Fax: (042) 3587239
E-Mail: ho@mitchells.com.pk Website: https://www.mitchells.com.pk
FACTORY & FARMS
Renala Khurd, District Okara, Pakistan Phones: (044) 2635907-8, 2622908
Fax: (044) 2621416
E-Mail: rnk@mitchells.com.pk rsoc@mitchells.com.pk
CHIEF FINANCIAL OFFICER
Badar M. Khan, FCA
COMPANY SECRETARY
Anum Ali
AUDITORS
Crowe Hussain Chaudhury & Co. Chartered Accountants
LEGAL ADVISORS
Alliance Legal Services
Office No.7, L.G. Floor, Lahore Palace Building, 14-B, Temple Road, Lahore.
BANKERS
Habib Bank Limited National Bank of Pakistan Allied Bank Limited
JS Bank Limited
Bank Al Habib Limited
REGIONAL SALES OFFICES
ISLAMABAD
Plot # 102, Street 7
Main China Road, Sector I-10/3 Islamabad
Phones: (051) 2707357
E-Mail: rson@mitchells.com.pk
KARACHI
Mehran VIP II, Ground Floor, Plot 18/3 Dr. Dawood Pota Road- Karachi Phones: (021) 35212112, 35212712
& 35219675
Fax: (021) 35673588
E-Mail: rsos@mitchells.com.pk
DIRECTORS' REPORT
The Directors of the Company are pleased to present their report on the unaudited condensed interim financial statements for the third quarter ended March 31, 2025.
31 Mar 2025 | 31 Mar 2024 |
1,988.90 | 2,097.91 |
574.76 | 609.69 |
69.51 | 167.63 |
43.49 | 140.00 |
1.90 | 6.12 |
PKR Millions
Sales Revenue Gross Profit
Net Profit before tax Net Profit after tax Earnings Per Share
Performance Overview:
After a mixed performance in the first half, the Company showed signs of strength in the third quarter. Sales volumes improved 4.87%, driven by strong local demand during the month of Ramzan. However, overall margins came under pressure due to subdued export performance. Encouragingly, local sales registered growth in both volume and value terms. The Company earned a net profit of PKR 37 million in Q3 alone, bringing the cumulative profit after tax for the nine-month period to PKR 43.49 million.
Cost Management and Operational Efficiency:
In view of lower profitability and tight liquidity conditions, the Company continued to implement stringent cost control measures. Efforts were made to manage raw and packing material costs effectively, while administrative expenses remained well-contained. These efforts contributed to operational efficiencies and enabled the Company to optimize the use of available resources.
Distribution and marketing expenses, however, increased significantly during the period, reflecting the Company's strategic shift toward Modern Trade channels. This included offering trade incentives and expanding the sales force to tap into new market segments.
On a positive note, finance costs declined in line with the State Bank of Pakistan's reduction in the policy rate, which is expected to continue supporting business operations in the upcoming quarter.
Strategic Review Update
The strategic review conducted by the two major shareholders, Syeda Maimanat Mohsin and Syeda Matanat Ghaffar has concluded with M/S CCL Holdings (Private) Limited being the preferred bidder. The two major shareholders are negotiating definitive agreements, subject to regulatory approvals aimed to facilitate the acquisition of up to 40.63% shares held by them.
Future Outlook:
The macroeconomic environment, while still challenging, offers cautious optimism. A downward trend in inflation and interest rates is likely to improve consumer purchasing power, thereby benefiting the FMCG sector. Stabilized agricultural output may also contribute to better raw material availability and cost management.
DIRECTORS' REPORTLooking ahead, the Company remains focused on expanding export sales, securing timely procurement of seasonal raw materials, and enhancing operational productivity. The Board is confident in the Company's ability to deliver improved financial results in the fourth quarter while maintaining its long-term commitment to sustainable growth and profitability.
For and on behalf of
the Board of Directors
Najam Aziz Sethi Shazad Ghaffar
Chief Executive Officer Chairman
April 28, 2025
ز رــٹکی رئ اڈ ٹروـپر
31 ہزئاج اک ںوراوشوگ یتایلام ےک یہام ہس یرسیت ینپمک ہک ےہ یہر وہ یشوخ ےئوہ ےترک شیپ ٹروپر ہی وک زرٹکیرئاڈ فآ ڈروب :ںیہ یہر اج یک شیپ ںایکلھج یتایلام مہا لیذ جرد ۔ایگ ایک لمکم وک 2025 چرام
:ںیہ لیذ ہجردنم تاکن یلام مہا ےیل ےک تدم ہدوجوم
ںیم نیلم ےپور
2024 چرام 31 | 2025 چرام 31 | |
2,097.91 | 1,988.90 | وینویر زلیس |
609.69 | 574.76 | عفانم یعومجم |
167.63 | 69.51 | عفانم صلاخ لبق ےس سکیٹ |
140.00 | 43.49 | عفانم صلاخ دعب ےک سکیٹ |
6.12 | 1.90 | صصح یف عفانم |
ےنیہم ےک ناضمر ۔ےئاھکد راثآ ےک یطوبضم ںیم یہام ہس یرسیت ےن ینپمک ،دعب ےک یگدرکراک یلج یلم ںیم یہامشش یلہپ ےس ہجو یک یمک ںیم یگدرکراک یدمآرب ،مہات ۔یئآ یرتہب دصیف 4.87 ںیم مجح ےک زلیس ےس ہجو یک گنام یماقم طوبضم ںیم ینپمک ۔ایک جرد ہفاضا ےس ظاحل ںونود ردق روا مجح ےن تخورف یماقم ہک ےہ ہی تاب ازفا ہلصوح ۔ےئگ آ ںیم ؤابد نجرام یعومجم یعومجم دعب ےک سکیٹ ےیل ےک تدم یک ہام ون ےس سج ،ایامک عفانم صلاخ اک نیلم PKR 37 ںیم یہام ہس یرسیت فرص ےن ۔ایگ وہ نیلم PKR 43.49 عفانم
:یگدرکراک لنشیرپآ روا ماظتنا اک تگالروا ماخ ۔اھکر یراج انرک ذفان وک تامادقا تخس ےک ےناپ وباق رپ تگال ےن ینپمک ،رظن شیپ ےک تالاح یٹیڈیوکیل تخس روا عفانم مک رارقرب ےس حرط یھچا تاجارخا یماظتنا ہکبج ،یئگ یک ششوک یک ےنرک مظنم ےس ےقیرط رثؤم وک تاجارخا ےک لیرٹیم گنکیپ ۔ایانب لباق ےک ےنانب رتہب وک لامعتسا ےک لئاسو بایتسد وک ینپمک روا ایک ادا رادرک مہا ںیم تیدافا لنشیرپآ ےن ںوششوک نا ۔ےہر ےک ینپمک فرط یک زلنیچ یتراجت دیدج ہک وج ،اوہ ہفاضا ںایامن ںیم تاجارخا ےک گنٹیکرام روا میسقت نارود ےک ےصرع سا ،مہات ےک ےنرک لامعتسا ںیم ںوصح ےئن ےک ٹیکرام روا شکشیپ یک تاعارم یتراجت ںیم سا ۔ےہ اترک یساکع یک یلیدبت کجٹیرٹسا ۔اھت لماش اناھڑب وک سروف زلیس ےیل
ےس سج ،یئوہ عقاو یمک ںیم تگال یتایلام ھتاس ےک یمک ںیم ٹیر یسیلاپ یک ناتسکاپ فآ کنیب ٹیٹسا ،رپ ٹون تبثم کیا ۔یگ ےہر یراج یرتہب یک ںویئاورراک یرابوراک ںیم یہام ہس یلاو ےنآ ہک ےہ عقوت
ٹیڈ پا ہزئاج کجٹیرٹساM/S CCL ہجیتن اک ہزئاج کجٹیرٹسا ےئگ ےیک ےس بناج یک رافغ تناتم ہدیس روا نسحم تانمیم ہدیس ،زرڈلوہ رئیش ےڑب ود ےہر رک تیچ تاب رپ ںودہاعم یعطق ناگتفای صصح ےڑب ود ۔اوہ لصاح رپ روط ےک ہدنہد یلوب یحیجرت وک ڈٹیمل (ٹیویئارپ) زگنڈلوہ تلوہس ںیم لوصح ےک صصح دصیف 40.63 دوجوم ساپ ےک نا دصقم اک سج ےہ طورشم ےس ںویروظنم یرٹیلوگیر وج ،ںیہ ۔ےہ انرک مہارف
یلمع تمکح یک لبقتسمےس ناحجر ےک یمک ںیم دوس حرش روا رز طارفا ۔ےہ اترک شیپ تیئاجر طاتحم ،ےہ گنجنلیچ یھب با ہچرگا ،لوحام کمانکا ورکیم یک لام ماخ راوادیپ یعرز مکحتسم ۔اگوہ ہدئاف وک رٹکیس یج یس میا فیا حرط سا ،ےہ ناکما اک ےنوہ رتہب دیرخ توق یک نیفراص ۔ےہ یتکس لاڈ ہصح یھب ںیم ماظتنا ےک تگال روا یبایتسد رتہب
ز رــٹکی رئ اڈ ٹروـپر
یراوادیپ لنشیرپآ روا ،ےنانب ظوفحم وک یرادیرخ تقورب یک لام ماخ یمسوم ،ےناھڑب وک تخورف یدمآرب ینپمک ،ےئوہ ےتھکید ےگآ ہس یھتوچ ےئوہ ےتھکر رارقرب وک یگتسباو یتدم لیوط ینپا ےیل ےک عفانم روا یقرت رادیئاپ وک ڈروب ۔ےہ زوکرم رپ ےناھڑب وک تیحالص ۔ےہ دامتعا رپ تیحالص یک ینپمک یک ےنرک مہارف جئاتن یتایلام رتہب ںیم یہام
زرٹکیرئاڈ فآ ڈروب
رافغ دازہش یھٹیس زیزع مجن
نیمرئیچ رسیفآ وٹکیزگیا فیچ
2025 لیرپا 28
Condensed Interim Statements
FOR THE THREE-MONTH & NINE-MONTH PERIOD ENDED MARCH 31, 2025
Condensed Interim Statement of Financial Position (Un-Audited)March 31 2025 Rupees Un-Audited | June 30, 2024 Rupees Audited |
557,207,076 | 578,599,878 |
20,656,569 | 24,275,170 |
2,578,452 | 2,578,452 |
1,224,780 | 1,224,780 |
581,666,877 | 606,678,280 |
84,277,348 | 59,104,872 |
631,937,516 | 497,158,148 |
409,298,530 | 267,440,260 |
114,217,581 | 111,882,599 |
133,364,838 | 111,088,598 |
33,079,926 | 58,294,718 |
1,406,175,739 | 1,104,969,195 |
1,987,842,616 | 1,711,647,475 |
AS AT MARCH 31, 2025
Note
ASSETS
NON CURRENT ASSETS
Property, plant and equipment 6
Intangible assets Biological assets Long term deposits
Current Assets
Stores and spare parts Stock in trade
Trade debts
Advances, deposits and prepayments Income tax recoverable - net
Cash and bank balances
TOTAL ASSETS
March 31 2025 Rupees Un-Audited | June 30, 2024 Rupees Audited |
400,000,000 | 400,000,000 |
228,750,000 | 228,750,000 |
407,409,319 | 363,909,406 |
636,159,319 | 592,659,406 |
176,206,975 | 151,865,360 |
597,995,206 | 534,520,896 |
363,391,547 | 212,585,223 |
204,000,000 | 204,000,000 |
8,176,815 | 14,103,836 |
1,912,754 | 1,912,754 |
1,175,476,322 | 967,122,709 |
- | - |
1,987,842,616 | 1,711,647,475 |
Note
EQUITY AND LIABILITIES SHARE CAPITAL AND RESERVES
Authorized capital
40,000,000 (June 30, 2024: 40,000,000) ordinary
ordinary shares of Rs. 10 each
Issued, subscribed and paid up capital
22,875,000 (June 30, 2024: 22,875,000)
ordinary shares of Rs. 10 each Reserves
SHAREHOLDERS' EQUITY NON-CURRENT LIABILITIES
Deferred liabilities
CURRENT LIABILITIES
Trade and other payables
Finances under markup arrangements Loan from related parties - unsecured Accrued finance cost
Unclaimed dividend
CONTINGENCIES AND COMMITMENTS 5
TOTAL EQUITY AND LIABILITIES
The annexed notes 1 to 15 form an integral part of these condensed interim financial statements.
Shazad Ghaffar
Condensed Interim Statement of Profit or Loss (Un-Audited)FOR THE THREE-MONTH & NINE-MONTH PERIOD ENDED MARCH 31, 2025
March 31 2025 Rupees | March 31 2024 Rupees | March 31 2025 Rupees | March 31 2024 Rupees | |
1,988,900,201 | 2,097,918,460 | 719,297,636 | 692,762,049 | |
(1,414,139,228) | (1,488,221,745) | (495,265,183) | (466,294,774) | |
574,760,973 | 609,696,715 | 224,032,453 | 226,467,275 | |
(152,313,950) | (151,069,192) | (52,484,835) | (49,963,320) | |
(293,071,482) | (227,139,245) | (106,210,079) | (78,398,602) | |
(15,168,865) | (15,663,534) | (3,563,706) | (8,468,966) | |
17,413,914 | 30,948,667 | 3,858,068 | 2,495,371 | |
(62,100,895) | (79,139,151) | (19,325,019) | (22,259,802) | |
69,519,695 | 167,634,260 | 46,306,882 | 69,871,956 | |
(26,019,782) | (27,632,156) | (9,246,898) | (8,349,268) | |
43,499,913 | 140,002,104 | 37,059,984 | 61,522,688 | |
- | - | - | - | |
43,499,913 | 140,002,104 | 37,059,984 | 61,522,688 | |
1.90 | 6.12 | 1.62 | 2.69 | |
Nine-months period ended Quarter Ended
Note
Sales 8
Cost of sales 9
Gross Profit
Administration expenses Distribution and marketing
expenses 10
Other operating expenses Other Income
Finance cost
Profit / (Loss) before Levy and
Taxation
Levy / final taxation
Profit / (Loss) before Taxation
Taxation
Net Profit for the period
Earning per share - basic and diluted
The annexed notes 1 to 15 form an integral part of these condensed interim financial statements.
Shazad Ghaffar
Condensed Interim Statement of Comprehensive Income (Un-audited)
FOR THE THREE-MONTH & NINE-MONTH PERIOD ENDED MARCH 31, 2025
March 31 2025 Rupees | March 31 2024 Rupees | March 31 2025 Rupees | March 31 2024 Rupees | |
43,499,913 | 140,002,104 | 37,059,984 | 61,522,688 | |
- | - | - | - | |
- | - | - | - | |
43,499,913 | 140,002,104 | 37,059,984 | 61,522,688 | |
Nine-months period ended Quarter Ended
Profit for the period
Other comprehensive income:
Items that will not be re-classified subsequently to profit or loss
Items that may be re-classified subsequently to profit or loss
Total comprehensive Income for the period
The annexed notes from 1 to 15 form an integral part of these condensed interim financial statements (un-audited).
Shazad Ghaffar
Condensed Interim Statement of Changes in Equity (Un-audited)FOR THE NINE-MONTH PERIOD ENDED MARCH 31, 2025
Issued, Subscribed and Paid up Capital | Reserves | Total | |||
Capital Reserve | Revenue Reserve | Total Reserves | |||
Share Premium | General Reserve | Accumulated Loss | |||
---------------------------------------------Rupees--------------------------------------------- | |||||||||||
Balance as at June 30, 2023-Audited | 228,750,000 609,335,878 300,000 (694,639,815) (85,003,937) 143,746,063 | ||||||||||
Profit for the period | - | - | - | 140,002,104 | 140,002,104 | 140,002,104 | |||||
Other comprehensive income for the period | - | - | - | - | - | - | |||||
Total comprehensive Income for the period | - - - 140,002,104 140,002,104 140,002,104 | ||||||||||
Balance as at March 31, 2024 - (Un- audited) | 228,750,000 609,335,878 300,000 (554,637,711) 54,998,167 283,748,167 | ||||||||||
Balance as at June 30, 2024 (Audited) | 228,750,000 609,335,878 | 300,000 (245,726,472) | 363,909,406 | 592,659,406 | |||||||
Profit for the period | - | - | - | 43,499,913 | 43,499,913 | 43,499,913 | |||||
Other comprehensive income for the period | - | - | - | - | - | - | |||||
Total comprehensive income for the period | - - | - 43,499,913 | 43,499,913 | 43,499,913 | |||||||
Balance as at March 31, 2025 - (Un- audited) | 228,750,000 609,335,878 | 300,000 (202,226,559) | 407,409,319 | 636,159,319 | |||||||
The annexed notes from 1 to 15 form an integral part of these condensed interim financial statements (un-audited).
Shazad Ghaffar
Condensed Interim Statement of Cash Flows (Un-audited)
March 31 2025 Rupees | March 31 2024 Rupees |
(33,731,550) | 313,006,297 |
(68,027,916) | (74,984,528) |
(48,296,022) | (31,190,650) |
(10,318,916) | (24,585,938) |
(160,374,404) | 182,245,181 |
(15,646,712) | (3,039,146) |
- | (30,000,000) |
- | 14,582,194 |
(15,646,712) | (18,456,952) |
- | (100,000,000) |
150,806,324 | (44,419,869) |
150,806,324 | (144,419,869) |
(25,214,792) | 19,368,360 |
58,294,718 | 21,312,106 |
33,079,926 | 40,680,466 |
FOR THE NINE-MONTH PERIOD ENDED MARCH 31, 2025
Note
Cash flows from operating activities
Cash generated from/(used in) operations 7
Finance cost paid Taxation
Retirement benefits paid
Net cash generated from / (used in) operating activities
Cash flows from investing activities
Fixed capital expenditure Short Term Investment
Proceeds from sale of property, plant and equipment
Net cash used in investing activities
Cash flows from financing activities
Loan repaid to shareholders Short term borrowings - net
Net cash (used in) / generated from financing activities
Net increase in cash and cash equivalents
Cash and cash equivalents at the beginning of the period
Cash and cash equivalents at the end of the period
The annexed notes from 1 to 15 form an integral part of these financial statements.
Shazad Ghaffar
Notes to and Forming Part of the Condensed Interim Financial Statements (Un-Audited)FOR THE THREE-MONTH & NINE-MONTH PERIOD ENDED MARCH 31, 2025
THE COMPANY AND ITS OPERATIONS
Mitchell's Fruit Farms Limited ("the Company") is a public limited Company incorporated in Pakistan. The shares of the Company are listed on Pakistan Stock Exchange. The Company is domiciled in Pakistan and is principally engaged in the manufacture and sale of various confectionery and grocery products.
The geographical location and address of Company's business units, including manufacturing facility are as under:
Business Unit Geographical Location
Head Office / Registered Office 72 - FCC Gulberg IV, Lahore Manufacturing Facility Renala Khurd, District Okara, Pakistan
Regional Sales office Plot # 102, Street 7, Main China Road, Sector I-10/3, Islamabad Regional Sales office Mehran VIP II, Ground Floor, House No. 18/3, Dr. Dawood Pota
Road, Karachi
BASIS OF PREPARATION
Statement of Compliance
These condensed interim financial statements of the Company 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 (IAS) 34, Interim Financial Reporting, 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 as are 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.
These condensed interim financial statements comprise of the condensed interim statement of financial position of the Company, as at March 31, 2025 and the related condensed interim statement of profit or loss, condensed interim statement of comprehensive income, condensed interim statement of changes in equity and condensed interim statement of cash flows together with the notes forming part thereof.
These condensed interim financial statements do not include all of the information required for full annual financial statements and should be read in conjunction with the audited annual financial statements for the year ended June 30, 2024.
The comparative statement of financial position presented in these condensed interim financial statements has been extracted from the audited annual financial statements of the Company for the year ended June 30, 2024, whereas comparative condensed interim statement of profit or loss, condensed interim statement of comprehensive income, condensed interim statement of changes in equity and condensed interim statement of cash flows have been extracted from the un-audited condensed interim financial statements for the nine months period ended March 31, 2024.
These condensed interim financial statements are unaudited and are being submitted to the shareholders as required under Section 237 of the Companies Act, 2017 ("the Act").
Functional and presentation currency
These condensed interim financial statements are presented in Pakistan Rupees which is the Company's functional currency.
JUDGMENTS AND ESTIMATES
The preparation of these condensed interim financial statements (un-audited) requires management to make judgments, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets, liabilities, income and expenses. Actual results may differ from these estimates.
SIGNIFICANT ACCOUNTING POLICIES
The Company's accounting policies and methods of computation adopted in the preparation of these condensed interim financial statements (un-audited) are the same as those applied in the preparation of preceding annual financial statements of the Company for the year ended June 30, 2024.
CONTINGENCIES AND COMMITMENTS
Contingencies
There is no material change in the status of contingencies as reported in the financial statements of the Company for the year ended June 30, 2024 except for the following:
The Company received the notice dated January 11, 2025 and intention has been shown that sales tax will be charged under the provisions Sales Tax Act 1990, if Company failed to submit his stance under the provisions of law. The Company has deposited the written reply along with documentary evidence on March 12, 2025 and show cause notice under section 11 is not received yet. The Company on the basis of opinion of the tax advisor is hopeful of favorable outcome of the case.
The Company received the notice under section 57(2) of the Punjab Sales Tax on Services Act, 2012 dated March 18, 2025 through which, Company is required to submit the reconciliation for non-payment of sales tax withholding under the provisions of Punjab Sales Tax on Services Act, 2012 read with Punjab Sales Tax on Services (Withholding) Rule, 2015. The Company is preparing the reconciliation for submission on the due date. The Company on the basis of opinion of the tax advisor is hopeful of favorable outcome of the case.
Since the Management and taxation expert of the Company believes that there are meritorious grounds to defend the above mentioned demands relating to the respective cases, no provision has been recorded in these financial statements with respect to the above matters.
Others
Letters of guarantee on account of payment of dues amounting to Rs. 17.20 million (June 30, 2024: Rs. 17.20 million).
The Company has issued postdated cheques amounting to Rs 104.56 million (June 30, 2024: Rs 126.14 million) to the Collector of Customs Lahore Dry Port on account of taxable duty which might become payable against Duty and Tax Remission on Export under SRO # 492 (I)/2009 dated June 13, 2009 and SRO # 450 (I)/2001 dated June 30, 2001 under Customs Rules 2001.
Commitments
March 31
2025
(Un-audited) Rupees
June 30,
2024
(Audited) Rupees
557,207,076
572,168,335
-
6,431,543
557,207,076
578,599,878
572,168,335
622,300,506
22,078,255
9,253,099
(973,500)
(8,028,251)
593,273,090
623,525,354
(36,066,014)
(51,357,019)
557,207,076
572,168,335
Letters of credit for purchase of raw and packing materials amounting to Rs. 22.5 million (June 30, 2024: Rs. 0.74 million).
Note
PROPERTY, PLANT AND EQUIPMENT
Operating fixed assets 6.1
Capital work in progress
Operating fixed assets Opening written down value
Additions during the period / year
Disposal & Adjustments during the period / year (Net Value)
Depreciation charge for the period / year
March 31
2024
(Un-audited) Rupees
March 31
2025
(Un-audited) Rupees
Note
7 | CASH GENERATED FROM OPERATIONS | |||
Profit before tax for the period | 69,519,695 | 167,634,260 | ||
Adjustment for: | ||||
Depreciation and amortization | 39,684,615 | 42,950,623 | ||
Impairment of leasehold improvements | - | 3,165,360 | ||
Gain on disposal of fixed assets | - | (12,990,263) | ||
Provision for gratuity and accumulated leaves Provision for obsolete stocks Provision for sale returns | 35,634,031 100,000 28,755,503 | 38,657,700 -29,470,406 | ||
Exchange loss / (gain) | (639,066) | 2,846,208 | ||
Finance cost | 62,100,895 | 79,139,151 | ||
165,635,978 | 183,239,185 | |||
Profit before working capital changes | 235,155,673 | 350,873,445 | ||
Effect on cash flow due to working capital changes: | ||||
(Increase)/decrease in stores, spares and loose tools | (25,172,476) | 5,830,936 | ||
(Increase)/decrease in stock-in-trade | (134,879,368) | 27,113,000 | ||
(Increase)/decrease in trade debts | (141,858,270) | (175,867,987) | ||
(Increase)/decrease in advances, deposits & prepayments | (1,695,916) | (65,149,001) | ||
Increase/(decrease) in creditors, accrued and other liabilities | 34,718,807 | 170,205,904 | ||
(268,887,223) | (37,867,148) | |||
Cash generated from/(used in) operations | (33,731,550) | 313,006,297 | ||
2025 Un-Audited Rupees | 2024 Un-Audited Rupees | 2025 Un-Audited Rupees | 2024 Un-Audited Rupees |
2,173,379,252 498,613,029 | 2,277,791,810 518,271,852 | 789,730,904 209,929,567 | 691,384,837 220,586,511 |
2,671,992,281 | 2,796,063,662 | 999,660,471 | 911,971,348 |
(327,411,649) | (319,378,142) | (157,972,395) | (106,622,271) |
2,344,580,632 | 2,476,685,520 | 841,688,076 | 805,349,077 |
(355,680,431) | (378,767,060) | (122,390,440) | (112,587,028) |
1,988,900,201 | 2,097,918,460 | 719,297,636 | 692,762,049 |
1,054,905,173 | 1,158,427,314 | 368,330,710 | 350,429,293 |
210,650,156 | 176,969,279 | 75,003,969 | 64,263,906 |
34,021,056 | 29,855,418 | 11,995,737 | 12,236,304 |
54,603,692 | 69,927,821 | 17,931,521 | 21,172,310 |
2,722,544 | 3,196,489 | 882,449 | 1,128,502 |
4,953,391 | 2,940,368 | 1,472,561 | 1,120,341 |
3,618,470 | 3,265,462 | 1,129,673 | 1,132,457 |
31,955,723 | 32,959,102 | 10,887,518 | 11,140,372 |
4,304,357 | 153,029 | 3,779,571 | 16,861 |
12,404,666 | 10,527,463 | 3,851,474 | 3,654,428 |
1,414,139,228 | 1,488,221,745 | 495,265,183 | 466,294,774 |
61,779,190 | 55,449,779 | 19,709,196 | 18,107,133 |
53,321,991 | 36,346,185 | 17,314,199 | 11,655,245 |
14,786,480 | 19,112,396 | 4,517,422 | 6,174,507 |
2,575,374 | 887,442 | 1,812,269 | 707,036 |
148,666,030 | 113,045,526 | 58,197,475 | 39,679,326 |
11,942,417 | 2,297,917 | 4,659,518 | 2,075,355 |
293,071,482 | 227,139,245 | 106,210,079 | 78,398,602 |
Nine Months Period Ended March 31, Quarter Period Ended March 31,
REVENUE
Local
Export Gross Sales
Less: Sales tax & FED
Less: Sales returns, trade discounts and incentives
COST OF SALES
Raw and packing material consumed
Salaries, wages and other benefits
Boiler Expenses Power, water & Gas
Travelling and vehicle running Repairs and maintenance Rent, rates and taxes Depreciation & Amortization Material write off Miscellaneous expenses
DISTRIBUTION AND MARKETING EXPENSES
Salaries, wages and other benefits Freight
Travelling and vehicle running Advertisement
Selling & distribution costs Other expenses
| Attention: This is an excerpt of the original content. To continue reading it, access the original document here. |
