FORM-7
SEC/71/PKGS 29 August 2025
The General Manager
Pakistan Stock Exchange Limited Stock Exchange Building
Stock Exchange Road Karachi
SUB: FINANCIAL RESULTS FOR THE HALF YEAR ENDED 30 JUNE 2025Dear Sir,
We have to inform you that the Board of Directors of Packages Limited ("the Company"), in its meeting held on Friday, 29 August 2025, at 11:30 a.m. at the Head Office of the Company and via Zoom has, inter alia, approved the condensed interim financial statements (unaudited) of the Company [standalone and consolidated] for the half year ended 30 June 2025 and recommended the following:
- CASH DIVIDEND: NIL
- BONUS SHARES: NIL
- RIGHT SHARES: NIL
- ANY OTHER ENTITLEMENT/CORPORATE ACTION: NIL
- ANY OTHER PRICE-SENSITIVE INFORMATION: NIL
The financial results of the Company for the captioned period are enclosed as Annexure 'A1 to A5'
(Unconsolidated/Standalone) and Annexure 'B1 to B5' (Consolidated) with this letter.
The quarterly report of the Company for the period ended 30 June 2025 will be transmitted through PUCARS separately, within the specified time, and shall also be made available on the Company's website https://www.packages.com.pk
Yours sincerely,
For Packages Limited
Iqra SajjadCompany Secretary
Encl: as above CC:Director
Company Law Division
Securities and Exchange Commission of Pakistan
NIC Building, Jinnah Avenue Blue Area, Islamabad
Director
Enforcement Department
Securities and Exchange Commission of Pakistan
NIC Building, Jinnah Avenue Blue Area, Islamabad
Director
Securities Market Division
Securities and Exchange Commission of Pakistan
NIC Building, Jinnah Avenue Blue Area, Islamabad
Offsite-II Department
Supervision Division
Securities & Exchange Commission of Pakistan
63, NIC Building, Jinnah Avenue Blue Area
Islamabad
Executive Director/HOD
Annexure A1
PACKAGES LIMITED Unconsolidated Condensed Interim Statement of Financial PositionAs at June 30, 2025
June 30, December 31,
2025 2024
Un-audited Audited
ASSETS NON-CURRENT ASSETS | (Rupees i | n t | housand) |
Property, plant and equipment | 680,153 | 604,130 | |
Investment properties | 1,960,631 | 1,919,924 | |
Intangible assets | 774 | 929 | |
Long term investments | 58,152,173 | 59,630,418 | |
Long term loan to subsidiary company | 6,250,000 | 1,000,000 | |
Long term security deposits | 3,713 | 3,713 | |
Deferred taxation | - | 29,714 | |
67,047,444 | 63,188,828 | ||
CURRENT ASSETS | |||
Loans, advances, deposits, prepayments and | |||
other receivables | 1,229,886 | 1,385,742 | |
Income tax receivable | 2,369,175 | 2,294,994 | |
Short term investments | 110,000 | 110,000 | |
Cash and bank balances | 2,140,821 | 159,674 | |
5,849,882 | 3,950,410 | ||
TOTAL ASSETS | 72,897,326 | 67,139,238 | |
EQUITY AND LIABILITIES | |||
SHARE CAPITAL AND RESERVES | |||
Authorized share capital - 150,000,000 (December 31, 2024: 150,000,000) ordinary shares of Rs 10 each | 1,500,000 | 1,500,000 | |
- 22,000,000 (December 31, 2024: 22,000,000) 10% non-voting preference shares / convertible stock of Rs 190 each | 4,180,000 | 4,180,000 | |
5,680,000 | 5,680,000 | ||
Issued, subscribed and paid up share capital | |||
- 89,379,504 (December 31, 2024: 89,379,504) ordinary shares of Rs 10 each - 8,186,842 (December 31, 2024: 8,186,842) 10% non-voting preference shares / | 893,795 | 893,795 | |
convertible stock of Rs 190 each | 606,222 | 606,222 | |
Other reserves | 47,935,416 | 51,407,032 | |
Revenue reserve: Un-appropriated profits | 2,375,030 | 2,311,494 | |
Total equity | 51,810,463 | 55,218,543 | |
NON-CURRENT LIABILITIES | |||
Long term finances from financial institutions | 12,382,650 | 6,938,900 | |
Long term advances | 77,766 | 43,501 | |
Deferred tax liabilities | 1,954,362 | - | |
Employee benefit obligations | 1,309,828 | 1,227,074 | |
Accumulating compensated absences | 145,334 | 122,073 | |
15,869,940 | 8,331,548 | ||
CURRENT LIABILITIES | |||
Current portion of non - current liabilities | 1,712,500 | 1,312,500 | |
Short term borrowings from financial institutions - secured | 2,068,794 | 1,000,000 | |
Trade and other payables | 892,532 | 830,951 | |
Unclaimed dividend | 120,499 | 100,268 | |
Accrued finance cost | 422,598 | 345,428 | |
5,216,923 | 3,589,147 | ||
CONTINGENCIES AND COMMITMENTS | |||
TOTAL EQUITY AND LIABILITIES | 72,897,326 | 67,139,238 |
Annexure A2
PACKAGES LIMITED
Unconsolidated Condensed Interim Statement of Profit Or Loss (Un-audited)
For the three-month and six-month periods ended June 30, 2025
Three-month period ended | Six-month period ended | |||
June 30, | June 30, | June 30, | June 30, | |
2025 | 2024 | 2025 | 2024 | |
Un-audited | Un-audited | Un-audited | Un-audited | |
(Rupees in thousand) | ||||
Dividend income | 1,218,631 | 531,032 | 2,321,063 | 1,878,684 |
Rental income | 185,224 | 159,121 | 370,296 | 314,129 |
Operating revenue | 1,403,855 | 690,153 | 2,691,359 | 2,192,813 |
Administrative expenses | (338,176) | (323,280) | (621,702) | (588,424) |
Net impairment gain on financial assets | - | 99,418 | 558 | 99,421 |
Other expenses | (71) | (605) | (152) | (605) |
Other income | 115,331 | 51,251 | 169,453 | 107,189 |
Operating profit | 1,180,939 | 516,937 | 2,239,516 | 1,810,394 |
Finance costs | (323,852) | (423,076) | (633,894) | (821,913) |
Profit before levy and income tax | 857,087 | 93,861 | 1,605,622 | 988,481 |
Levy | (16,463) | (13,626) | (16,463) | (18,287) |
Profit before income tax | 840,624 | 80,235 | 1,589,159 | 970,194 |
Income tax | (124,565) | (50,570) | (184,930) | (151,016) |
Profit for the period | 716,059 | 29,665 | 1,404,229 | 819,178 |
Earnings/(loss) per share in Rupees | ||||
- Basic | 8.01 | (0.38) | 15.71 | 8.45 |
- Diluted | 7.74 | (0.38) | 15.18 | 8.45 |
Annexure A3
PACKAGES LIMITED
Unconsolidated Condensed Interim Statement Of Comprehensive Income (Un-audited)
For the three-month and six-month periods ended June 30, 2025
Three-month period ended Six-month period ended
June 30, | June 30, | June 30, | June 30, | |||
2025 | 2024 | 2025 | 2024 | |||
Un-audited | Un-audited | Un-audited | Un-audited |
(Rupees in thousand)
Profit for the period 716,059 29,665 1,404,229 819,178
Other comprehensive loss for the period:
-
(3,827,683)
-
(3,471,616)
-
(1,626,633)
-
(3,181,669)
Items that may be reclassified subsequently to profit or loss:
Items that will not be subsequently reclassified to profit or loss:
- Change in fair value of investments held at fair value through other comprehensive income ('FVOCI') - net of tax effect
(3,181,669) (1,626,633) (3,471,616) (3,827,683)
Total comprehensive loss for the period (2,465,610) (1,596,968) (2,067,387) (3,008,505)
PACKAGES LIMITED Unconsolidated Condensed Interim Statement Of Changes In Equity (Un-audited)
For the six-month period ended June 30, 2025
Annexure A4
Issued, subscribed and paid
Reserves Total equity
up share capital
Capital reserves Revenue reserves
Balance as on January 01, 2024 (audited) Transaction with preference shareholders
Participating dividend on preference shares /convertible stock
Transactions with owners in their capacity as owners, recognised directly in equity
Final dividend for the year ended
December 31, 2023 of Rs 27.5 per ordinary share
Total comprehensive income/(loss) for the period ended June 30, 2024
Profit for the period
Other comprehensive loss for the period
Preference
Ordinary shares / Capital
share convertible Share FVOCI redemption General Un-appropriated
capital stock premium reserve reserve reserve profits Total (Rupees in thousand)
893,795 | 606,222 | 3,766,738 | 25,953,732 | 1,615,000 | 22,810,333 | 3,007,715 | 58,653,535 |
- | - | - | - | - | - | (63,749) | (63,749) |
- | - | - | - | - | - | (2,457,937) | (2,457,937) |
-
-
-
-
-
-
-(3,827,683)
-
-
-
-
819,178
-
819,178
(3,827,683)
- - - (3,827,683) - - 819,178 (3,008,505)
Balance as on June 30, 2024 (un-audited) 893,795 606,222 3,766,738 22,126,049 1,615,000 22,810,333 1,305,207 53,123,344
893,795 | 606,222 | 3,766,738 | 23,214,961 | 1,615,000 | 22,810,333 | 2,311,494 | 55,218,543 |
- | - | - | - | - | - | (1,340,693) | (1,340,693) |
Balance as on January 01, 2025 (audited) Transactions with owners in their capacity as owners,
recognised directly in equity
Final dividend for the year ended
December 31, 2024 of Rs 15 per ordinary share
1,404,229
(3,471,616)
1,404,229
-
-
-
-
-
-(3,471,616)
-
-
-
-
-
-
Total comprehensive income/(loss) for the period ended June 30, 2025
Profit for the period
Other comprehensive loss for the period
- - - (3,471,616) - - 1,404,229 (2,067,387)
Balance as on June 30, 2025 (un-audited) 893,795 606,222 3,766,738 19,743,345 1,615,000 22,810,333 2,375,030 51,810,463
Annexure A5
PACKAGES LIMITED Unconsolidated Condensed Interim Statement of Cash Flows (Un-audited)For the six-month period ended June 30, 2025
Six-month period ended June 30, June 30,
2025 2024
Un-audited Un-audited
Cash flows from operating activities | (Rupees in thousand) | ||||
Profit before levy and income tax | 1,605,622 | 988,481 | |||
Adjustments for non-cash charges and other items: | |||||
- Depreciation on operating fixed assets | 36,901 | 26,410 | |||
- Depreciation on investment properties | 21,065 | 21,709 | |||
- Amortisation on intangible assets | 155 | 155 | |||
- Provision for accumulating compensated absences | 21,148 | 13,957 | |||
- Provision for retirement benefits | 92,821 | 85,064 | |||
- Loss on sale of operating fixed assets | 71 | 605 | |||
- Exchange gain | (9,029) | (17,980) | |||
- Finance cost | 633,894 | 821,913 | |||
- Net impairment gain on financial assets | (558) | (99,421) | |||
- Liabilities no longer payable written back | (12,189) | (454) | |||
- Provision for rent in respect of land leased from GoPb | 93,000 | 75,000 | |||
- Profit on long term loans to subsidiary companies | (108,165) | (27,610) | |||
- Dividend income classified as investing cash flows | (2,321,063) | (1,878,684) | |||
Profit before working capital changes | 53,673 | 9,145 | |||
Effect on cash flow due to working capital changes: | |||||
- (Increase)/decrease in loans, advances, deposits, | |||||
prepayments and other receivables | (21,335) | 139,813 | |||
- Decrease in trade and other payables | (28,826) | (97,241) | |||
(50,161) | 42,572 | ||||
Cash generated from operations | 3,512 | 51,717 | |||
Finance cost paid | (556,724) | (863,424) | |||
Income tax and levy paid | (284,869) | (216,161) | |||
Long term security deposits - net | - | (1,111) | |||
Payment for accumulating compensated absences | (2,944) | (758) | |||
Employee benefit obligations paid | (10,067) | (8,067) | |||
Dividends received | 2,621,063 | 2,821,197 | |||
Long term advances - net | 34,265 | 29,480 | |||
Net cash inflow from operating activities | 1,804,236 | 1,812,873 | |||
Cash flows from investing activities | |||||
Payments for property, plant and equipment | (187,610) | (184,232) | |||
Payments for investment properties | (61,772) | (432,132) | |||
Long term loans to subsidiaries | (5,250,000) | - | |||
Proceeds from disposal of property, plant and equipment | 74,614 | 33,170 | |||
Net cash outflow from investing activities | (5,424,768) | (583,194) | |||
Cash flows from financing activities | |||||
Proceeds from long term finances | 6,300,000 | - | |||
Repayments of long term finances | (456,250) | (343,750) | |||
Dividend paid | (1,320,462) | (2,501,271) | |||
Net cash inflow/(outflow) from financing activities | 4,523,288 | (2,845,021) | |||
Net increase/(decrease) in cash and cash equivalents | 902,756 | (1,615,342) | |||
Cash and cash equivalents at the beginning of the period | (730,326) | 517,387 | |||
Effect of exchange rate changes on cash and cash equivalents | 62 | 35 | |||
Cash and cash equivalents at the end of the period | 172,492 | (1,097,920) | |||
Annexure B1
PACKAGES LIMITED AND ITS SUBSIDIARIES Consolidated Condensed Interim Statement of Financial PositionAs at June 30, 2025
June 30, December 31,
2025 2024
Un-audited Audited
ASSETS NON-CURRENT ASSETS | (Rupees i | n t | housand) |
Property, plant and equipment | 109,627,972 | 107,469,125 | |
Right-of-use assets | 1,786,175 | 1,836,684 | |
Investment properties | 13,317,660 | 13,221,984 | |
Intangible assets | 6,524,595 | 5,750,804 | |
Investments accounted for using the equity method | 5,636,481 | 6,155,613 | |
Other long term investments | 25,742,294 | 27,220,540 | |
Long term security deposits | 438,165 | 347,699 | |
Long term loans | 7,997 | 5,656 | |
163,081,339 | 162,008,105 | ||
CURRENT ASSETS | |||
Stores and spares | 7,950,211 | 5,311,642 | |
Stock-in-trade | 43,985,589 | 42,132,162 | |
Short term investments | 2,152,980 | 617,884 | |
Trade debts | 22,756,504 | 19,347,599 | |
Loans, advances, deposits, prepayments and | |||
other receivables | 10,307,376 | 8,298,943 | |
Income tax receivable | 7,572,164 | 7,168,149 | |
Cash and bank balances | 6,837,868 | 3,784,458 | |
101,562,692 | 86,660,837 | ||
TOTAL ASSETS | 264,644,031 | 248,668,942 | |
EQUITY AND LIABILITIES | |||
SHARE CAPITAL AND RESERVES | |||
Authorized share capital | |||
- 150,000,000 (December 31, 2024: 150,000,000) ordinary shares of Rs 10 each | 1,500,000 | 1,500,000 | |
- 22,000,000 (December 31, 2024: 22,000,000) 10% non-voting preference | |||
shares / convertible stock of Rs 190 each | 4,180,000 | 4,180,000 | |
5,680,000 | 5,680,000 | ||
Issued, subscribed and paid up share capital | |||
- 89,379,504 (December 31, 2024: 89,379,504) ordinary shares of Rs 10 each | 893,795 | 893,795 | |
- 8,186,842 (December 31, 2024: 8,186,842) 10% non-voting preference shares / | |||
convertible stock of Rs 190 each | 606,222 | 606,222 | |
Other reserves | 51,281,642 | 55,305,019 | |
Equity portion of loan from shareholder of the Parent Company | 277,219 | 277,219 | |
Revenue reserve: Un-appropriated profits | 10,498,234 | 13,140,151 | |
Attributable to owners of the Parent Company | 63,557,112 | 70,222,406 | |
Non-controlling interests | 18,530,409 | 18,486,388 | |
Total equity | 82,087,521 | 88,708,794 | |
NON-CURRENT LIABILITIES | |||
Long term finances from financial institutions | 61,178,109 | 60,240,619 | |
Lease liabilities | 1,716,501 | 1,403,824 | |
Security deposits | 512,291 | 479,423 | |
Deferred income | 236,456 | 295,441 | |
Deferred government grant | 871,222 | 1,040,158 | |
Deferred taxation | 8,513,217 | 6,004,843 | |
Long term advances | 408,135 | 336,247 | |
Employee benefit obligations | 2,910,846 | 2,659,867 | |
Accumulating compensated absences | 702,586 | 691,597 | |
77,049,363 | 73,152,019 | ||
CURRENT LIABILITIES | |||
Current portion of non - current liabilities | 11,632,487 | 9,318,037 | |
Short term borrowings from financial institutions - secured | 56,284,993 | 46,418,451 | |
Trade and other payables | 34,298,896 | 27,479,841 | |
Unclaimed dividend | 164,875 | 135,188 | |
Unpaid dividend | 2,477 | 3,911 | |
Accrued finance cost | 3,123,419 | 3,452,701 | |
105,507,147 | 86,808,129 | ||
CONTINGENCIES AND COMMITMENTS | |||
TOTAL EQUITY AND LIABILITIES | 264,644,031 | 248,668,942 |
Annexure B2
PACKAGES LIMITED AND ITS SUBSIDIARIES Consolidated Condensed Interim Statement of Profit or Loss (Un-audited)For the three and six month periods ended June 30, 2025
Three-month period ended Six-month period ended
June 30, 2025 Un-audited | June 30, 2024 Un-audited | June 30, 2025 Un-audited | June 30, 2024 Un-audited | ||||
(Rupees in thousand) | |||||||
Net revenue | 47,418,762 | 43,129,338 | 97,163,373 | 88,463,658 | |||
Cost of sales and services | (37,472,638) | (34,077,667) | (77,014,238) | (69,735,691) | |||
Gross profit | 9,946,124 | 9,051,671 | 20,149,135 | 18,727,967 | |||
Administrative expenses | (1,703,906) | (1,224,167) | (3,430,105) | (3,176,800) | |||
Distribution and marketing costs | (2,702,729) | (2,693,016) | (5,695,211) | (4,725,711) | |||
Net impairment gain/(loss) on financials assets | 41,429 | (65,587) | (37,464) | (41,353) | |||
Other expenses | (939,687) | (338,488) | (1,410,617) | (608,701) | |||
Other income | 396,930 | 377,256 | 631,497 | 1,415,135 | |||
Investment income Share of net profit of associates and joint venture | 109,754 | 90,840 | 109,754 | 121,911 | |||
accounted for using equity method | 96,878 | 108,652 | 190,675 | 174,381 | |||
Operating profit | 5,244,793 | 5,307,161 | 10,507,664 | 11,886,829 | |||
Finance costs | (3,600,279) | (4,597,379) | (7,252,053) | (9,104,839) | |||
Profit before levy and income tax | 1,644,514 | 709,782 | 3,255,611 | 2,781,990 | |||
Levy | (183,274) | (615,228) | (526,076) | (795,652) | |||
Profit before income tax | 1,461,240 | 94,554 | 2,729,535 | 1,986,338 | |||
Income tax | (1,985,917) | 482,853 | (3,066,338) | (783,888) | |||
(Loss)/profit for the period | (524,677) | 577,407 | (336,803) | 1,202,450 | |||
(Loss)/profit attributable to: | |||||||
Equity holders of the Parent Company | (998,491) | 127,906 | (1,301,224) | 409,266 | |||
Non-controlling interests | 473,814 | 449,501 | 964,421 | 793,184 | |||
(524,677) | 577,407 | (336,803) | 1,202,450 | ||||
(Loss)/earnings per share attributable to equity holders | |||||||
of the Parent Company during the period | |||||||
- Basic (loss)/earnings per share | (11.17) | 0.72 | (14.56) | 3.87 | |||
- Diluted (loss)/earnings per share | (11.17) | 0.72 | (14.56) | 3.87 | |||
Annexure B3
PACKAGES LIMITED AND ITS SUBSIDIARIES Consolidated Condensed Interim Statement Of Comprehensive Income (Un-audited)For the three and six month periods ended June 30, 2025
Six-month period ended Six-month period ended
June 30, | June 30, | June 30, | June 30, | |||
2025 | 2024 | 2025 | 2024 | |||
Un-audited | Un-audited | Un-audited | Un-audited |
(Rupees in thousand)
(Loss)/profit for the period (524,677) 577,407 (336,803) 1,202,450
Other comprehensive (loss) / income for the period
Items that will not be subsequently reclassified to profit or loss:
(3,827,683)
(3,471,616)
(1,626,633)
(3,181,670)
Change in fair value of investments at fair value through other comprehensive income ('FVOCI') - net of tax effect
Items that may be reclassified subsequently to profit or loss:
Net exchange differences on translation of foreign operations Share of other comprehensive loss of associates and joint
venture accounted for using the equity method - net of tax
(3,181,670) (1,626,633) (3,471,616) (3,827,683)
4,164 | (20,694) | (4,976) | 74,044 | |||
(489,719) | (107,987) | (549,674) | (427,490) |
(485,555) (128,681) (554,650) (353,446)
Other comprehensive loss for the period (3,667,225) (1,755,314) (4,026,266) (4,181,129)
Total comprehensive loss for the period (4,191,902) (1,177,907) (4,363,069) (2,978,679)
Total comprehensive (loss) / income attributable to:
Equity holders of the Parent Company (4,665,277) (1,623,075) (5,324,601) (3,788,843)
Non-controlling interests 473,375 445,168 961,532 810,164
(4,191,902) (1,177,907) (4,363,069) (2,978,679)
Annexure B4
PACKAGES LIMITED AND ITS SUBSIDIARIES
Consolidated Condensed Interim Statement Of Changes In Equity (Un-audited)
For the six month period ended June 30, 2025
Attributable to equity holders of the Parent Company
Issued, subscribed and
Reserves
Capital and
paid up share capital
reserves
Capital reserves Revenue reserves
Exchange | Other | ||||||||
Preference | differences | reserves | Equity portion | ||||||
shares / | on | relating to | Transaction | of loan from | |||||
Ordinary convertible | translation | associates | with non- | shareholder of Capital | Un- | Non- | |||
share stock | Share | of foreign | FVOCI | and joint | controlling | the Parent redemption | General | appropriated | controlling Total |
capital reserve premium operations reserve ventures interests Company reserve reserve profits Total interests equity (Rupees in thousand)
Balance as on January 1, 2024 (audited) | 893,795 | 606,222 | 3,766,738 | 185,677 | 25,953,731 | 3,591,121 | 80,653 | 277,219 | 1,615,000 | 22,810,333 | 18,679,148 | 78,459,637 | 17,928,035 | 96,387,672 | |||||||||||||
Transactions with preference shareholders | |||||||||||||||||||||||||||
Participating dividend on preference shares / | |||||||||||||||||||||||||||
convertible stock | - | - | - | - | - | - | - | - | - | - | (63,749) | (63,749) | - | (63,749) | |||||||||||||
Transactions with owners recognized directly | |||||||||||||||||||||||||||
in equity | |||||||||||||||||||||||||||
Final dividend for the year ended December 31, 2023 | |||||||||||||||||||||||||||
of Rs. 27.5 per share Final dividend for the year ended December 31, 2023 | - | - | - | - | - | - | - | - | - | - | (2,457,937) | (2,457,937) | - | (2,457,937) | |||||||||||||
paid to non-controlling interests | - | - | - | - | - | - | - | - | - | - | - | - | (612,555) | (612,555) |
- - - - - - - - - - (2,457,937) (2,457,937) (612,555) (3,070,492)
Total comprehensive income / (loss) for the period ended June 30, 2024
Profit for the period | - | - | - | - | - | - | - | - | - | - | 409,266 | 409,266 | 793,184 | 1,202,450 | |||||||||||||
Other comprehensive income / (loss) for the period | - | - | - | 57,064 | (3,827,683) | (427,490) | - | - | - | - | - | (4,198,109) | 16,980 | (4,181,129) | |||||||||||||
- | - | - | 57,064 | (3,827,683) | (427,490) | - | - | - | - | 409,266 | (3,788,843) | 810,164 | (2,978,679) |
Balance as on June 30, 2024 (un-audited) 893,795 606,222 3,766,738 242,741 22,126,048 3,163,631 80,653 277,219 1,615,000 22,810,333 16,566,728 72,149,108 18,125,644 90,274,752
Balance as on January 1, 2025 (audited) 893,795 606,222 3,766,738 309,043 23,214,960 3,508,292 80,653 277,219 1,615,000 22,810,333 13,140,151 70,222,406 18,486,388 88,708,794
Transactions with owners recognized directly in equity
Final dividend for the year ended December 31, 2024 of Rs. 15 per share
Final dividend for the year ended December 31, 2024 paid to non-controlling interests
Total comprehensive (loss) / income for the period ended June 30, 2025
(Loss) / profit for the period
Other comprehensive loss for the period
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
(1,340,693)
-
(1,340,693)
-
-(917,511)
(1,340,693)
(917,511)
- - - - - - - - - - (1,340,693) (1,340,693) (917,511) (2,258,204)
-
-
-
-
-
-
-(2,087)
-(3,471,616)
-(549,674)
-
-
-
-
-
-
-
-
(1,301,224)
-
(1,301,224)
(4,023,377)
964,421
(2,889)
(336,803)
(4,026,266)
- - - (2,087) (3,471,616) (549,674) - - - - (1,301,224) (5,324,601) 961,532 (4,363,069)
Balance as on June 30, 2025 (un-audited) 893,795 606,222 3,766,738 306,956 19,743,344 2,958,618 80,653 277,219 1,615,000 22,810,333 10,498,234 63,557,112 18,530,409 82,087,521
Annexure B5
PACKAGES LIMITED AND ITS SUBSIDIARIES Consolidated Condensed Interim Statement of Cash Flows (Un-audited)For the six month period ended June 30, 2025
Six-month period ended June 30, June 30,
2025 2024
Un-audited Un-audited
(Rupees in thousand)
Cash flows from operating activities | |||
Profit before levy and income tax from: | 3,255,611 | 2,781,990 | |
Adjustments for non-cash items: | |||
- Depreciation on operating fixed assets | 3,767,758 | 3,382,534 | |
- Depreciation on right-of-use assets | 78,308 | 26,791 | |
- Depreciation on investment properties | 326,936 | 307,018 | |
- Amortization on intangible assets | 30,361 | 31,813 | |
- Provision for accumulating compensated absences | 105,445 | 72,968 | |
- Provision for employee benefit obligations | 354,900 | 314,932 | |
- Provision for obsolete / slow-moving stores and spares | (61) | (932) | |
- Provision for NRV write-down of stock-in-trade | 177,816 | 332,945 | |
- Amortization of deferred income | (53,959) | (34,721) | |
- Profit on disposal of operating fixed assets | 7,929 | (24,751) | |
- Finance costs | 7,252,053 | 9,104,839 | |
- Amortization of deferred government grant | (258,900) | 86,249 | |
- Impairment reversal on financial assets | 37,464 | 41,353 | |
- Liabilities no longer payable written-back | (90,292) | (55,633) | |
- Provision for rent in respect of land leased from GoPb | 93,000 | 75,000 | |
- Exchange adjustments - net | 494,583 | 177,156 | |
- Share of profit of investments accounted for under equity method - net of tax | (190,675) | (174,381) | |
- Dividend income | (109,754) | (121,911) | |
Profit before working capital changes | 15,278,523 | 16,323,259 | |
Effect on cash flow due to working capital changes: | |||
- Increase in trade debts | (3,446,831) | (6,364,273) | |
- (Increase)/decrease in stores and spares | (2,638,508) | 262,022 | |
- (Increase)/decrease in stock-in-trade | (2,031,243) | 5,945,812 | |
- Increase in loans, advances, deposits, prepayments | |||
and other receivables | (2,008,433) | (149,924) | |
- Increase in trade and other payables | 6,404,906 | 4,085,242 | |
(3,720,109) | 3,778,879 | ||
Cash generated from operations | 11,558,414 | 20,102,138 | |
Finance cost paid | (7,527,247) | (8,905,028) | |
Income tax and levy paid | (3,481,426) | (2,826,166) | |
Long term security deposits - net | 51,466 | 89,748 | |
Long term loans and deposits - net | (92,807) | (41,347) | |
Payments for accumulating compensated absences | (94,456) | (76,475) | |
Long term advances - net | 64,965 | 29,851 | |
Employee benefit obligations paid | (103,921) | (73,834) | |
Net cash inflow from operating activities | 374,988 | 8,298,887 | |
Cash flows from investing activities | |||
Fixed capital expenditure | (7,838,890) | (13,908,443) | |
Insurance claim received | - | 771,465 | |
Proceeds from disposal of property, plant and equipment | 644,804 | 256,282 | |
Dividends received | 269,886 | 207,043 | |
Net cash outflow from investing activities | (6,924,200) | (12,673,653) | |
Cash flows from financing activities | |||
Proceeds from long term finances | 7,307,608 | 4,580,333 | |
Repayment of long term finances | (3,772,856) | (3,220,413) | |
Payment of lease liabilities | (49,776) | 22,035 | |
Participating dividend on preference shares | - | (63,749) | |
Dividend paid to equity holders of the Parent Company | (1,320,462) | (2,434,963) | |
Dividend paid to non-controlling interests | (909,489) | (836,826) | |
Net cash inflow/(outflow) from financing activities | 1,255,025 | (1,953,583) | |
Net decrease in cash and cash equivalents | (5,294,187) | (6,328,349) | |
Cash and cash equivalents at the beginning of the period | (42,016,109) | (35,662,918) | |
Cash and cash equivalents at the end of the period | (47,310,296) | (41,991,267) | |
