Focus on
Growth QUARTERLY REPORT2025
TABLE OF CONTENTS
P.02 P.03
Company Information Vision and Mission Statements
P.04 P.06
Directors' Review
Condensed Interim Statement of Financial Position
P.08 P.09
Condensed Interim Statement of Profit or Loss and other Comprehensive Income
Condensed Interim Statement of
Changes in Equity
P.10 P.11
Condensed Interim Statement of
Cash Flows
Selected Notes to the Condensed
Interim Financial Statements
1
Third Quarterly Report 2025
COMPANY
INFORMATION
BOARD OF DIRECTORS
CHAIRPERSON
Mrs. Qaiser Shamim Khan
CHIEF EXECUTIVE
Mr. Muhammad Shamim Khan
Standard Chartered Bank (Pakistan) Limited Soneri Bank Limited
Samba Bank Limited The Bank of Punjab
United Bank Limited
AUDIT COMMITTEE
Mr. Muhammad Ashraf Khan Durani Chairman
MANAGING DIRECTOR
Mr. Nauman Ahmed Khan
DIRECTORS
Mr. Muhammad Shamim Khan (Director) Mrs. Qaiser Shamim Khan (Director)
Mr. Adnan Ahmed Khan (Director)
Mr. Nauman Ahmed Khan (Director)
Mr. Muhammad Khan (Director)
Mrs. Farrah Khan (Director)
Mrs. Sarah Hajra Khan (Director) Mr. Anwar Ahmed Khan (Independent Director)
Mr. Muhammad Ashraf Khan Durani
(Independent Director) Mr. Farid Ud Din Ahmed (Independent Director)
CHIEF FINANCIAL OFFICER
Mr. Hafiz Muhammad Arif
COMPANY SECRETARY
Mr. Wasif Mahmood
AUDITORS
M/s. Rahman Sarfaraz Rahim Iqbal Rafiq Chartered Accountants, Lahore
LEGAL ADVISOR
Mr. Shehzad Ata Elahi, Advocate
BANKERS
Allied Bank Limited Askari Bank Limited
Al Baraka Bank Pakistan Bank Al-Habib Limited Bank Alfalah Limited
BankIslami (Pakistan) Limited
Dubai Islamic Bank (Pakistan) Limited Faysal Bank Limited
Habib Bank Limited
Habib Metropolitan Bank Limited
MCB Bank Limited
MCB Islamic Bank Limited Meezan Bank Limited
NBP Aitemaad Islamic Bank Limited National Bank of Pakistan Corporate Pak China Investment Company Ltd
Pak Kuwait Investment Company (Pvt) Ltd
Mrs. Qaiser Shamim Khan Member
Mr. Adnan Ahmed Khan Member
HUMAN RESOURCE & REMUNERATION COMMITTEE
Mr. Farid Ud Din Ahmed Chairman
Mr. Adnan Ahmed Khan Member
Mr. Muhammad Khan Member
RISK MANAGEMENT COMMITTEE
Mr. Farid Ud Din Ahmed Chairman Mr. Muhammad Ashraf Khan Durani Member
NOMINATION COMMITTEE
Mr. Farid Ud Din Ahmed Chairman Mr. Muhammad Ashraf Khan Durani Member
SHARE REGISTRAR
M/s. Corplink (Pvt) Ltd
Wings Arcade, 1-K- Commercial Model Town, Lahore
Tel: 042-35839182, 35887262
Fax: 042-35869037
REGISTERED OFFICE
23- Pir Khurshid Colony Gulgasht, Multan Tel: 061-6524621, 6524675
Fax: 061-6524675
LAHORE OFFICE
2-D-1 Gulberg-III, Lahore - 54600 Tel: 042-35771066-71
Fax: 042-35771175
FACTORY ADDRESSES
Unit 1: Layyah Sugar Mills, Layyah Tel: 0606-411981-4, 0606-410014
Fax: 0606-411284
Unit 2: Safina Sugar Mills, Lalian District Chinniot.
Tel: 047-6610011-6, 047-7629990
Fax: 047-6610010
WEBSITE: https://www.thalindustries.com
2
VISION
We shall build on our core competencies and achieve
excellence in performance to become a leading producer of best quality sugar. In doing so we aim to meet or accede the expectations of all our stakeholders.
Our goal is not only to attain technological advancements in the field of sugar but also to inculcate the most efficient, ethical and time tested business practices in our management.
Furthermore, we shall strive to innovate the ways for the improvement and increase in per acre yield of sugarcane and introduce improved varieties of sugarcane having better yield characters, high sucrose contents, disease and drought resistant and better ratooning crop in the region. We shall introduce the mechanized sugarcane cultivation mehtod to the growers and to educate regarding latest developments of agriculture technology and free consultancy of professionals.
MISSION
We aim to be a leading producer and supplier of quality sugar by adopting the most technological advancement. We intend to play a pivotal role in the economic development of Pakistan.
DIRECTORS'
REVIEW
The Directors of your Company are pleased to present the Un-Audited Accounts of the Company for the Quarter Ended 30 June 2025 in compliance with the section 237 of the Companies Act, 2017.
INDUSTRY OVERVIEW
Sugarcane remains a key component of Pakistan's agricultural economy, with the sugar industry ranking as the second-largest agro-based sector after textiles. It contributes approximately 3.5% to agricultural value addition and 0.8% to the national GDP.
The 2024-25 crushing season presented several challenges, including adverse weather conditions, and escalating input costs. While modern cultivation techniques helped mitigate some of these impacts, sugarcane yield per acre declined by an estimated 10-15%.
As a part of the initial steps toward de-regulation of sugar industry, the Provincial Governments did not notify official support prices for sugarcane during the season, allowing market forces to dictate pricing. The company procured sugarcane at an average rate of PKR 429 per maund during the period.
OPERATING HIGHLIGHTS
As of the reporting date, the company processed 2,501,855 metric tons of sugarcane, resulting in the production of 241,471 metric tons of white refined sugar, with an average recovery rate of 9.655%. In comparison, during the corresponding period of the previous year, the company processed 2,701,533metric tons of sugarcane, producing 260,696 metric tons of white refined sugar at the same average recovery rate of 9.655%. While the recovery rate remained consistent year-over-year, the volume of sugarcane crushed declined by approximately 7.4%, primarily due to reduced sugarcane availability during the current crushing season.
Net sales for the Nine months of the financial year reached PKR 37,395.768 million, as compared to PKR 20,901.469 million in the corresponding period of the previous year.
As a result of higher revenue generation, the Company's profit before tax increased to PKR 1,734.111 million, compared to PKR 1,014.961 million in the corresponding period of the previous year. This improvement is primarily driven by a rise in sales volume and an increase in the average selling price during the current period. Additionally, the significant reduction in benchmark interest rates-from 22% to 11%-has contributed positively to the Company's profitability by lowering financial charges.
To support long-term growth and profitability, the company remain focused on Strengthening strategic support to cane growers, including Provision of high-quality seed varieties, Timely access to fertilizers and pesticides, and Comprehensive agronomic guidance to enhance both sugar recovery and farm productivity.
FUTURE OUT LOOK
The sugar industry currently operates within a semi-regulated environment. While sugarcane procurement has transitioned to market-based pricing, the government is attempting to regulate ex-mill and retail sugar prices to manage domestic market costs.
The Pakistan Sugar Mills Association (PSMA) continues to advocate for complete deregulation to foster long-term sectoral sustainability and competitiveness. However, the government's present policy seeks to balance industry viability with consumer affordability.
On the macroeconomic front, the reduction in the policy rate by the State Bank of Pakistan from 22% (March 2024) to 11% (June 2025) is expected to significantly lower borrowing costs, thereby supporting financial performance across the sector. Further easing is anticipated, subject to inflation trends.
Tax policy changes, particularly the transition from Final Tax Regime (FTR) to Normal Tax Regime (NTR) for export earnings, may moderately impact net profitability. Additionally, the IMF's opposition to tax exemptions, including on imported sugar, may limit future policy relief.
Despite regulatory and fiscal challenges, the industry remains committed to enhancing operational efficiency and sustaining value creation. The next crushing season is expected to commence in early November 2025, with export decisions to be taken based on carryover stock levels and domestic availability.
ACKNOWLEDGEMENT
The Board expresses its sincere appreciation to the entire workforce for their commitment, dedication, and contributions toward achieving the company's goals. The Board also extends gratitude to the financial institutions, growers, government agencies, and all other stakeholders for their continued support and cooperation.
For and on behalf of Board
The Thal Industries Corporation Ltd.
Mrs. Qaiser Shamim Khan Muhammad Shamim Khan
Chairperson Chief Executive
Lahore: 23rd July, 2025
CONDENSED INTERIM STATEMENT OF FINANCIAL POSITION
AS AT 30 JUNE 2025 (UN-AUDITED)
EQUITY AND LIABILITIES
SHARE CAPITAL AND RESERVES
Note
(Audited) 30 September
(Un-Audited) 30 June 2025 . (Rup |
150,232,320 -93,800,000 10,662,234,825 |
10,906,267,145 - |
10,906,267,145 |
-89,813,546 328,235,856 585,634,331 |
1,003,683,733 |
5,815,930,179 452,212,988 7,607,334,354 44,475,578 22,101,080 938,337,432 |
14,880,391,611 - |
26,790,342,489 |
2024
ees) . . . . . . . . . .
Share capital 4
Revenue reserve General reserve Unappropriated profit
LOANS FROM DIRECTORS 5
NON-CURRENT LIABILITIES
Long term borrowings - secured 6
Lease liabilities - secured 7
Staff retirement benefits - Gratuity Deferred taxation
CURRENT LIABILITIES
Trade and other payables Accrued markup/ profit
Short term borrowings - secured 8
Current portion of non-current liabilities Uncashed dividend warrants
Provision for taxation
CONTINGENCIES AND COMMITMENTS 9
150,232,320
-93,800,000
9,486,824,488
9,730,856,808
478,600,000
10,209,456,808
-43,268,112
300,549,318
567,383,661
911,201,091
3,399,067,278
946,175,828
11,854,941,709
43,253,518
21,549,586
435,445,129
16,700,433,048
-
27,821,090,947
The annexed notes 1 to 21 form an integral part of this condensed interim financial statements.
CHIEF EXECUTIVE
CHIEF FINANCIAL OFFICER DIRECTOR
PROPERTY AND ASSETS
NON-CURRENT ASSETS
Note
(Audited) 30 September
(Un-Audited) 30 June 2025 . (Rup |
7,537,055,771 1,000 6,464,500 |
7,543,521,271 |
1,043,776,097 10,867,266,776 1,657,656,109 1,148,261,594 300,415,028 167,509,656 2,267,900,896 1,794,035,061 |
19,246,821,218 |
26,790,342,489 |
2024
ees) . . . . . . . . . .
Property, plant and equipment 10
Intangible assets Long term deposits
CURRENT ASSETS
Stores, spare parts and loose tools Stock-in-trade
Trade debts 11
Loans and advances Short term investments
Trade deposits, prepayments and other receivables Taxes recoverable/ adjustable
Cash and bank balances
6,145,980,383
1,000
6,464,500
6,152,445,883
1,042,446,392
14,369,866,124
2,061,855,927
1,215,769,630
570,123,670
167,882,454
1,198,542,934
1,042,157,933
21,668,645,064
27,821,090,947
CHIEF EXECUTIVE
CHIEF FINANCIAL OFFICER DIRECTOR
CONDENSED INTERIM STATEMENT OF PROFIT
OR LOSS AND OTHER COMPREHENSIVE INCOME
Period Ended | Quarter Ended | |||
30 June | 30 June | |||
2025 | 2024 | 2025 | 2024 | |
. (R | upees) ....... | . (Rup | ees) ....... | |
37,395,768,163 | 20,901,469,196 | 12,809,438,751 | 8,626,974,829 | |
(33,042,009,126) | (17,045,944,209) | (10,683,444,515) | (8,077,630,679) | |
4,353,759,037 | 3,855,524,987 | 2,125,994,236 | 549,344,150 | |
(432,799,536) | (241,504,752) | (105,494,127) | (65,125,464) | |
(859,543,932) | (757,418,249) | (273,259,847) | (243,698,464) | |
(1,292,343,468) | (998,923,001) | (378,753,974) | (308,823,928) | |
3,061,415,569 | 2,856,601,986 | 1,747,240,262 | 240,520,222 | |
307,198,274 | 352,009,062 | 128,361,033 | 78,791,494 | |
3,368,613,843 | 3,208,611,048 | 1,875,601,295 | 319,311,716 | |
(1,505,980,771) | (2,118,427,110) | (431,987,431) | (1,074,680,152) | |
(128,521,682) | (75,222,692) | (99,609,357) | 52,120,422 | |
(1,634,502,453) | (2,193,649,802) | (531,596,788) | (1,022,559,730) | |
1,734,111,390 | 1,014,961,246 | 1,344,004,507 | (703,248,014) | |
(467,447,102) | (104,507,346) | (156,068,116) | (3,786,415) | |
1,266,664,288 | 910,453,900 | 1,187,936,391 | (707,034,429) | |
(53,695,871) | (274,385,978) | (35,445,201) | 18,681,328 | |
1,212,968,417 | 636,067,922 | 1,152,491,190 | (688,353,101) | |
- | - | - | - | |
- | - | - | ||
- | - | - | - | |
- | - | - | - | |
1,212,968,417 | 636,067,922 | 1,152,491,190 | (688,353,101) | |
80.74 | 42.34 | 76.71 | (45.82) | |
FOR THE PERIOD ENDED 30 JUNE 2025 (UNAUDITED)
Note
Sales - net
Cost of sales 12
Gross profit
Operating expenses
Distribution and selling expenses Administration expenses
Operating profit
Other income 13
Finance cost Other expenses
Profit before levies and income tax Levies
Profit before income tax
Taxation- Income tax
Profit for the period
OTHER COMPREHENSIVE INCOME-NET OF TAX
Items that may be reclassified to profit or loss Items that may not be reclassified to profit
or loss:
Remeasurement of staff gratuity (loss)/gain
Related impact on deferred tax
Other comprehensive income for the period Total comprehensive income for the period Earnings per share - basic and diluted 14
The annexed notes 1 to 21 form an integral part of this condensed interim financial statements.
CHIEF EXECUTIVE
CHIEF FINANCIAL OFFICER DIRECTOR
CONDENSED INTERIM STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 30 JUNE 2025 (UNAUDITED)
Revenue reserves | ||||||
Particulars | Share capital | General reserves | Unappropriated profit | Sub total | Loans from directors | Total |
Rupees | ||||||
Balance as on 01 October 2023 | 150,232,320 | 93,800,000 8,436,308,160 | 8,680,340,480 | 478,600,000 | 9,158,940,480 | |
Cash dividend @ 50% i.e Rs. 5 per share | - | - (75,116,160) | (75,116,160) | - | (75,116,160) | |
Total comprehensive income for the Nine months | ||||||
Profit/(Loss) for the period | - | - 636,067,922 | 636,067,922 | - | 636,067,922 | |
Other comprehensive income for the period | - | - - | - | - | - | |
- | - 636,067,922 | 636,067,922 | - | 636,067,922 | ||
Balance as on 30 June, 2024 | 150,232,320 | 93,800,000 8,997,259,922 | 9,241,292,242 | 478,600,000 | 9,719,892,242 | |
Total comprehensive Income for the Three Months period: | ||||||
Profit/(Loss) for the period | - | - 489,564,566 | 489,564,566 | - | 489,564,566 | |
- | - 489,564,566 | 489,564,566 | - | 489,564,566 |
:
Balance as on September 30, 2024 150,232,320 93,800,000 9,486,824,488 9,730,856,808 478,600,000 10,209,456,808
Cash dividend @ 25% i.e Rs. 2.5 per share - - (37,558,080) (37,558,080) - (37,558,080) Directors' loan repaid - - - - (478,600,000) (478,600,000) Total comprehensive income for the Nine months
- | - | 1,212,968,417 1,212,968,417 | 1,212,968,417 |
- | - | - 1,212,968,417 | 1,212,968,417 |
Profit/(Loss) for the period
150,232,320 93,800,000 10,662,234,825 10,906,267,145 - 10,906,267,145
Balance as on June 30, 2025
The annexed notes 1 to 21 form an integral part of this condensed interim financial statements.
CHIEF EXECUTIVE
CHIEF FINANCIAL OFFICER DIRECTOR
CONDENSED INTERIM STATEMENT OF CASH FLOWS
FOR THE PERIOD ENDED 30 JUNE 2025 (UNAUDITED)
30 June 2025 . (Rup | 30 June 2024 ees) . . . . . . . . . . | |
1,734,111,390 | 1,014,961,246 | |
467,508,267 | 459,381,601 | |
56,450,963 | 42,987,262 | |
- | (5,841,875) | |
(7,157,460) | (4,799,966) | |
1,505,980,771 | 2,118,427,110 | |
93,131,654 | 54,509,197 | |
35,390,028 | 20,713,495 | |
2,151,304,222 | 2,685,376,824 | |
3,885,415,612 | 3,700,338,070 | |
5,333,210,613 | (14,417,466,105) | |
9,218,626,225 | (10,717,128,035) | |
(28,764,425) | (11,757,373) | |
(1,976,265,029) | (958,951,925) | |
(84,628,569) | (173,845,728) | |
(60,243,354) | (98,524,031) | |
- | - | |
7,068,724,848 | (11,960,207,092) | |
(1,775,718,838) | (494,473,311) | |
- | 1,527,800 | |
269,708,642 | (2,312,006,391) | |
8,008,025 | 6,403,373 | |
- | (2,999,995) | |
(1,498,002,170) | (2,801,548,524) | |
- | (187,500,000) | |
(58,840,579) | (57,924,525) | |
3,208,970 | (1,427,300) | |
(4,307,951,249) | 14,634,118,885 | |
(478,600,000) | - | |
(37,006,586) | (74,061,770) | |
(4,879,189,444) | 14,313,205,290 | |
691,533,234 | (448,550,326) | |
1,042,157,933 | 744,081,584 | |
1,733,691,167 | 295,531,258 | |
1,794,035,061 | 533,941,742 | |
(60,343,894) | (238,410,484) | |
1,733,691,167 | 295,531,258 | |
Note
CASH FLOWS FROM OPERATING ACTIVITIES
Profit before levies and income tax Adjustments for non-cash and other items:
Depreciation Provision for gratuity
Remeasurement gain on investments at fair value through profit or loss- net
Gain on disposal of property, plant and equipment Finance cost
Workers' Profit Participation Fund (WPPF) Workers' Welfare Fund (WWF)
Operating cash flows before changes in working capital
Changes in working capital 15
Net cash used in operations
Gratuity paid Finance cost paid WPPF paid
WWF paid
Income tax paid
Net cash used in operating activities
CASH FLOWS FROM INVESTING ACTIVITIES
Fixed capital expenditure Long term advances
Short term investments - net
Proceeds from disposal of property, plant and equipment Long term deposits
Net cash used in investing activities
CASH FLOWS FROM FINANCING ACTIVITIES
Long term borrowings - net
Lease rentals paid during the period Lease security deposit
Short term borrowings - net Directors' loan repaid Dividend paid
Net cash 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
Cash and cash equivalents comprise of the following:
Cash and bank balances Running finance
CHIEF EXECUTIVE
The annexed notes 1 to 21 form an integral part of this condensed interim financial statements.
CHIEF FINANCIAL OFFICER DIRECTOR
SELECTED NOTES TO THE
CONDENSED INTERIM FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 JUNE 2025 (UNAUDITED)
STATUS AND ACTIVITIES
The Thal Industries Corporation Limited (the Company) was incorporated in Pakistan on 07 September 1953 under the Companies Act, 1913 (now the Companies Act, 2017) as public company limited by shares. Its shares are quoted on Pakistan Stock Exchange in Pakistan. The Company is principally engaged in production and sale of refined sugar and its by-products.
Geographical locations and addresses of business units/ plants:
Purpose
Location
Address
Registered Office
Multan
23-Pir Khursid Colony Gulgasht, Multan
Head Office
Lahore
2-D-1 Gulberg III, Lahore
Mill Site Unit-1
Layyah
Layyah Sugar Mills, Layyah
Mill Site Unit-2
Chinniot
Safina Sugar Mills, Lalian District Chinniot
BASIS OF PREPARATION
Statement of compliance
These condensed interim financial statements 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; 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.
The condensed interim financial statements are not audited and have been presented in condensed form and do not include all the information as is required to be provided in a full set of annual financial statements. These condensed interim financial statements should be read in conjunction with the audited financial statements of the Company for the year ended 30 September 2024.
The comparative figures as at 30 September 2024 in the condensed interim statement of financial position and the related notes to the condensed interim financial statements are based on audited financial statements. The comparative figures in the condensed interim statement of profit or loss and other comprehensive income, condensed interim statement of cash flows, condensed interim statement of changes in equity and related notes to the condensed interim financial statements for the nine months' period ended 30 June 2024 are based on unaudited condensed interim financial statements. The condensed interim statement of profit or loss and other comprehensive income for the Nine months' period ended 30 June 2025 and 30 June 2024 are neither audited nor reviewed.
The preparation of condensed interim financial statements requires management to make judgments, estimates and assumptions that affect the application of accounting policies and reported amounts of assets and liabilities, income and expense. Actual results may differ from these estimates. The significant judgments made by management in applying the Company's accounting policies and the key sources of estimates uncertainty were the same as those that applied to the financial statements for the year ended 30 September 2024.
These condensed interim financial statements are presented in Pak Rupees which is also the Company's functional and presentation currency. All financial information presented in Pak Rupees has been rounded to the nearest of Rupees. Figures for previous year/ period are rearranged wherever necessary to facilitate comparison. Appropriate disclosure is given in relevant note in case of material rearrangement.
MATERIAL ACCOUNTING POLICY INFORMATION
The accounting policies and the methods of computation adopted in the preparation of these condensed interim financial statements are the same as those applied in the preparation of the annual audited financial statements for the year ended 30 September 2024.
Standards and amendments to published accounting and reporting standards which were effective during the Nine months' period ended 30 June 2025
There are other new standards which are effective from 01 October 2024 but they do not have a material effect on the Company's condensed interim financial statements.
Standards and amendments to approved accounting and reporting standards that are not
yet effective
There are other new standards and certain amendments and interpretations to the accounting and reporting standards that will be mandatory for the Company's annual accounting periods beginning on or after 01 October 2024. However, these standards, amendments and interpretations will not have any significant impact on the financial reporting of the Company and, therefore, have not been disclosed in these condensed interim financial statements.
(Un-Audited) 30 June
2025
. (Rup
1,000,000,000
83,688,460
1,427,700
65,116,160
150,232,320
SHARE CAPITAL
Number of Shares
30 June 30 September
2025 2024
Authorized Capital:
100,000,000 100,000,000 Ordinary shares of Rs. 10/- each
(Audited) 30 September
2024
ees) ..........
1,000,000,000
Issued, subscribed and paid-up share capital:
8,368,846
8,368,846
Ordinary shares of Rs. 10/-
each fully paid in cash
83,688,460
142,770
142,770
Ordinary shares of Rs. 10/- each
issued as fully paid for consideration
otherwise than cash
1,427,700
6,511,616
6,511,616
Ordinary shares of Rs. 10/-
each issued as bonus shares
65,116,160
15,023,232
15,023,232
150,232,320
All the shares are similar with respect to their rights on voting board selection, first refusal and block voting.
Note
(Un-Audited) 30 June
2025
(Audited) 30 September
2024
LOANS FROM DIRECTORS
Loans from directors - unsecured 5.1
. . . . . . . . . . (Rupees) . . . . . . . . . .
- 478,600,000
(Un-Audited) 30 June
2025
. (Rup
-
-
-
-
-
These loans were unsecured, markup free and payable at the convenience of the Company. The entire balance of these loans has been repaid during the period, and hence, no balance remains outstanding as at period end date. This had been disclosed/classified in accordance with TR-32 "Directors' Loan", clause 3.3 "Contractual Directors' loan that is interest free and repayable at the discretion of the Company", issued by the Institute of Chartered Accountants of Pakistan. These loans were subordinated to bank loans.
LONG TERM BORROWINGS - SECURED
From banking companies:
Opening balance
Paid during the period/ year Less: current portion
Note
6.1
(Audited) 30 September
2024
ees) . . . . . . . . . .
187,500,000
(187,500,000)
-
-
-
(Un-Audited) 30 June
2025
. (Rup
101,610,850
19,683,721
17,881,000
65,834,382
(58,840,579)
146,169,374
(11,880,250)
134,289,124
(44,475,578)
89,813,546
The Company had obtained a term finance facility of Rs. 350 million from Allied Bank Limited which was fully repaid during the year ended 30 September 2024. The said facility was secured against first pari passu/ hypothecation charge over all present and future fixed assets of the Company and personal guarantees of directors of the Company. It carried markup at 3 month KIBOR + 1%.
LEASE LIABILITIES - SECURED
Opening balance Finance cost accretion
Obtained during the period/ year Lease modification
Lease rentals paid during the period/ year
Less: Security deposits adjustable on expiry of lease term
Less: Current portion
(Audited) 30 September
2024
ees) . . . . . . . . . .
121,460,474
20,166,034
31,841,000
-(71,856,658)
101,610,850
(15,089,220)
86,521,630
(43,253,518)
43,268,112
30 June 2025
Rupees
Minimum Lease Payments
Less: Future Finance Cost
Present Value of Minimum Lease Payments
65,315,354
(20,839,776)
44,475,578
117,820,091
(28,006,545)
89,813,546
183,135,445
(48,846,321)
134,289,124
Maturity analysis-contractual undiscounted cash flows:
Not later than one year
Later than one year but not later than five years
30 September 2024
Rupees
Minimum Lease Payments
Less: Future Finance Cost
Present Value of Minimum Lease Payments
Not later than one year
56,702,238
(13,448,720)
43,253,518
Later than one year but not later than five years
51,259,906
(7,991,794)
43,268,112
107,962,144
(21,440,514)
86,521,630
The Company has a finance lease agreements from conventional banks of Rs. 249.322 million (2024: Rs. 223.86 million) for vehicles with various banks. Rentals are payable in monthly/ quarterly instalments ending upto July 2027. The markup rate implicit in the lease is 3 months KIBOR + 0.75% to 1.25% (2024: 3 months KIBOR + 0.75% to 1%) p.a, which translates to effective
markup ranging from 12.09% to 21.17% (2024: 22.41% to 24.16%) p.a during the period/ year. The lease is secured by way of personal guarantees of directors of the Company and vehicle registered in the name of banks with 10% of vehicle value held as security.
The Company intends to exercise its option to purchase the leased assets upon the maturity of lease term. Taxes, repairs and insurance cost is to be borne by the Company. In case of termination of the agreement, the Company has to pay the entire rentals for the unexpired period of the lease agreement.
The Company also has lease contracts for offices used in its operations. These leases generally have lease terms between 3 to 6 years. In general, the Company is restricted from assigning and subleasing the leased assets. These lease contracts include extension and termination options subject to the mutual consent of the Company and the lessors. The Company is bound by certain covenants which includes but are not limited to payment of certain taxes and to
(Un-Audited) 30 June
2025
. (Rup
(Audited) 30 September
2024
ees) . . . . . . . . . .
60,343,894
600,376,381
1,876,901,809
6,976,094,705
1,937,245,703
7,576,471,086
5,670,088,651
4,278,470,623
7,607,334,354
11,854,941,709
exercise reasonable care.
Note
SHORT TERM BORROWINGS - SECURED
Sanctioned limits
(Rs. in millions)
From conventional banks:
30 June
30 September
2025
2024
Running finance
1,935
1,225
8.1
Cash finance
14,165
14,215
8.2
Islamic mode of financing:
16,100
15,440
Istisna/ Tijarah/ Salam/ Murabaha
12,583
10,950
8.3
28,683
26,390
These loans have been obtained from various banks to meet the working capital requirements and are secured against first pari passu hypothecation/ registered ranking charge over current assets of the Company and personal guarantees of directors. These are subject to markup at the rate of 1 to 3 month KIBOR -2% to 0.90% p.a (2024: 1 to 3 month KIBOR + 0.5% to 0.90% p.a) and
the effective markup ranged from 10.09% to 18.83% p.a (2024: 18.83% to 23.93% p.a) during the period/ year. These limits will expire on various dates by 30 November 2027 and are renewable.
These loans have been obtained from various banks to meet the working capital requirements and are secured against pledge over sugar bags of equivalent value with 5% to 25% margin and personal guarantees of directors. These are subject to markup at the rate of 1 to 3 months KIBOR -2% to 1% p.a (2024: 1 to 9 months KIBOR plus 0.30% to 1.5% p.a) and the effective
markup ranged from 11.9% to 23.24% p.a (2024: 17.59% to 24.74% p.a) during the period/ year. These limits will expire on various dates by 31 January 2026 and are renewable.
The Company has obtained Istisna/ Tijarah/ Salam/ Murabaha facilities from various Islamic banks to meet the working capital requirements and are secured against pledge over sugar bags of equivalent value with 7% to 25% margin and personal guarantees of directors. These are subject to markup at the rate of 3 to 9 months KIBOR -2% to 1% p.a (2024: 1 to 9 months KIBOR plus 0.25% to 1% p.a) and the effective markup ranged from 10.48% to 22.45% p.a (2024: 18.56% to 23.37% p.a) during the period/ year. These limits will expire on various dates by 31 December 2025 and are renewable.
CONTINGENCIES AND COMMITMENTS
There has been no change in the status of contingencies and commitments as reported in the preceeding published annual financial statements of the Company for the year ended 30 September 2024 except for the following:
The Company has provided guarantees to various customers from different financial institutions amounting to Rs. 3,631.070 million ( 2024: Rs. 2,119.552 million).
(Un-Audited) 30 June
2025
. (Rup
7,189,450,045
159,709,050
187,896,676
7,537,055,771
5,532,575,764
2,080,744,614
(850,565)
14,736,509
(437,756,278)
7,189,450,045
The Company has not made any commitments in respect of contracts for capital expenditure (2024: Rs. 25.907 million million), letter of credit for capital expenditure (2024: Rs. 35.39 million).Commitment for letter of credit for other than capital expenditure amounting to Rs.15.682(2024: Rs. 4.149 million) has been made at the period end.
(Audited) 30 September
2024
PROPERTY, PLANT AND EQUIPMENT Note
Operating fixed assets - owned 10.1
Operating fixed assets - leased 10.2
Capital work in progress - at cost
Operating fixed assets - owned
Opening written down value
Additions during the period/ year- at cost 10.1.1
Disposals during the period/ year- at WDV 10.1.1
Transfers (at WDV)
Depreciation charged for the period/ year
ees) . . . . . . . . . .
5,532,575,764
125,855,787
487,548,832
6,145,980,383
5,676,137,583
432,543,682
(265,421)
5,787,711
(581,627,791)
5,532,575,764
(Un-Audited) Period ended 30 June 2025
(Audited)
Period ended
30 September 2024
Addition
At Cost
Disposal
At WDV
Addition
At Cost
Disposal
At WDV
Rupees
Rupees
Rupees
Rupees
1,531,511,481
-
-
-
-
-
49,754,729
-
517,253,912
(515,310)
302,510,919
-
4,794,852
-
18,530,606
-
8,483,009
(544)
8,759,452
-
12,661,695
-
1,750,884
-
6,039,666
(334,711)
51,237,092
(265,421)
2,080,744,614
(850,565)
432,543,682
(265,421)
Additions and Disposals
Operating Fixed Assets - owned
Freehold land
Buildings on freehold land Plant and machinery
Tools, implements and other factory equipments Computer and other office equipments
Electric installations Vehicles
(Un-Audited) 30 June
2025
10.2 Operating fixed assets - leased Note (Rup
(Audited) 30 September
2024
ees) . . . . . . . . . .
Opening written down value
125,855,787
135,285,576
Additions during the period/ year
10.2.1
12,507,380
37,509,614
Lease modification
65,834,382
-
Transfers (at WDV)
10.2.1
(14,736,509)
(5,787,711)
Depreciation charged for the period/ year
(29,751,990)
(39,806,090)
Disposal of lease asset
-
(1,345,602)
159,709,050
125,855,787
10.2.1 Additions and Disposals from
(Un-Audited) period ended 30 June 2025
(Audited)
period ended
30 September 2024
Addition Disposal
Addition Disposal
At Cos t At WDV
At Cost At WDV
Rupees Rupees
65,834,382 -
12,507,380 334,711
Rupees Rupees
- -
37,509,614 1,345,602
78,341,762 334,711
37,509,614 1,345,602
Operating fixed assets - leased
Note
TRADE DEBTS
(Un-Audited) 30 June
2025
. (Rup
(Audited) 30 September
2024
ees) ..........
Trade debts
1,666,710,400
2,070,910,218
Impairment allowance for expected credit loss
(9,054,291)
(9,054,291)
1,657,656,109
2,061,855,927
Buildings on freehold land Vehicles
COST OF SALES
Note
(Un-Audited) 30 June
(Un-Audited) 30 June
2025
. (Rup
14,355,614,084
29,544,587,481
43,900,201,565
(10,858,192,439)
33,042,009,126
14,252,040
26,859,884,077
-807,242,885
116,176,408
551,776,803
533,005,256
4,800,839
423,904,154
233,412,697
9,206,659
29,553,661,818
(9,074,337)
29,544,587,481
149,770,725
-
-22,705,175
172,475,900
82,782,458
904,507
7,157,460
43,877,948
134,722,374
307,198,274
2024
ees) ..........
Finished goods - Opening
Add: Cost of goods manufactured 12.1
Finished goods - Closing
Cost of goods manufactured
Work-in-process - opening Raw material consumed
Cost of refined sugar purchased Salaries, wages and other benefits Fuel and power
Stores, spares and loose tools Repairs and maintenance Insurance
Depreciation Vehicles running Miscellaneous
Work-in-process - closing
OTHER INCOME
Financial assets
Profit on deposit accounts
Remeasurement gain on investments at fair value through profit or loss- net
Dividend income on mutual funds
Gain on disposal of short term investment
Non-financial assets
Sale of scrap Rental income
Gain on disposal of property, plant and equipment Miscellaneous
4,742,438,597
32,816,678,267
37,559,116,864
(20,513,172,655)
17,045,944,209
6,687,110
30,095,060,209
-690,437,156
129,513,189
597,582,423
658,523,488
3,751,502
415,568,960
228,162,410
5,481,834
32,830,768,281
(14,090,014)
32,816,678,267
97,607,599
5,841,875
186,515,335
-
289,964,809
32,892,760
1,068,361
4,799,966
23,283,166
62,044,253
352,009,062
EARNINGS PER SHARE - BASIC AND DILUTED
Earnings per share is calculated by dividing the profit after taxation for the period by the weighted average number of shares outstanding during the period as follows:
Un-Audited
Period ended 30 June 2025
Period ended
30 June 2024
Quarter ended 30 June 2025
Quarter ended 30 June 2024
. . . . . . . . . . . . . . . . . . . . R U P E E S . . . . . . . . . . . . . . . . . . . .
Profit after taxation
1,212,968,417
636,067,922
1,152,491,190
(688,353,101)
Weighted average number of
ordinary shares in issue during the
period
15,023,232
15,023,232
15,023,232
15,023,232
Earnings per share
80.74
42.34
76.71
(45.82)
(Un-Audited)
30 June
2025
(Un-Audited)
30 June
2024
.......... (Rupees) ..........
(1,329,705) 69,769,515
3,502,599,348 (15,778,136,962)
404,199,817 (1,540,442,622)
67,508,036 (152,161,099)
372,798 (205,674,674)
(1,069,357,962) (626,294,440)
2,429,218,281
3,815,474,177
(14,417,466,105)
5,333,210,613
No figure for diluted earnings per share has been presented as the Company has not issued any instruments carrying options which would have an impact on earnings per share when exercised.
CHANGES IN WORKING CAPITAL
(Increase)/ decrease in current assets:
Stores, spare parts and loose tools Stock-in-trade
Trade debts
Loans and advances
Trade deposits, prepayments and other receivables Taxes recoverable/ adjustable
Increase in current liabilities:
Trade and other payables
REMUNERATION OF CHIEF EXECUTIVE, DIRECTORS AND EXECUTIVES
Remuneration of chief executive, directors and executives charged during the period under review is as under:
Period ended 30 June 2025 (Un-Audited)
Period ended 30 June 2024 (Un-Audited)
Chief Executive
Director
Executives
Total
Chief Executive
Director
Executives
Total
. . . . . . . . . . . . . . . . . . . . R U P E E S . . . . . . . . . . . . . . . . . . . .
Managerial remuneration
1,530,000
1,530,000
185,175,157
188,235,157
1,530,000
1,680,000
188,068,725 191,278,725
Utilities
-
-
7,950,313
7,950,313
6,181,574 6,181,574
Bonus
-
-
35,177,175
35,177,175
-
-
32,956,666 32,956,666
Meeting Fee
90,000
660,000
-
750,000
-
-
- -
Incentive
-
-
11,393,844
11,393,844
-
-
- -
Total
1,620,000
2,190,000
239,696,489
243,506,489
1,530,000
1,680,000
227,206,965 230,416,965
Number of persons
1
1
69
70
1
1
56 58
TRANSACTIONS WITH RELATED PARTIES
The related parties comprise of associated companies, entities over which the directors are able to exercise influence, staff retirement funds, directors and key management personnel. The transactions with related parties other than remuneration and benefits to key management personnel under the terms of their employment which are disclosed in the note 16 are as follows:
Period ended
(Un-Audited) 30 June 2025 . (Rup | (Un-Audited) 30 June 2024 ees) .......... | |||
Name of Company | Transaction | Nature of Relationship | ||
Naubahar Bottling Company (Pvt) Limited | Sale of goods | Common directorship | 10,255,513,022 | 3,588,578,432 |
Al-Moiz Industries Limited | Sale of goods Purchase of Goods | Common directorship Common directorship | 538,550,166 111,706,308 | 270,083,113 101,140,491 |
Baba Farid Sugar Mills Limited | Sale of goods | Common directorship | 8,480,000 | - |
Purchase of Goods | Common directorship | - | 15,004,742 | |
Mr. Shamim Khan | Purcahse of land | Chief Executive | 1,500,000,000 | - |
The Company continues to have a policy whereby all transactions with related parties and associated undertakings are priced at comparable uncontrolled market price. | ||||
Key management personnel: | ||||
Dividend paid | (32,628,897) | (74,061,770) | ||
Repayment of loans from directors | (478,600,000) | - | ||
Lease commitments | (10,182,150) | (7,650,000) | ||
(Un-Audited) 30 June 2025 . (Rup | (Audited) 30 September 2024 ees) .......... | |||
Balance due from/ (due to) related parties are as below: | ||||
Naubahar Bottling Company (Private) Limited | 183,180,010 | 56,972,423 | ||
Al-Moiz Industries Limited | 292,935,061 | (30,135,588) | ||
Loans from directors - Long term | - | (478,000,000) | ||
| Attention: This is an excerpt of the original content. To continue reading it, access the original document here. |
