Trust Securities & Brokerage LimitedPSX: TSBL

Financial Results for the Year Ended June 30, 2025.

· Issued by Trust Securities & Brokerage Limited




•^^TRUST SECURITIES

CORPORATE OFFICE:

Suite No. 4o , 4th Floor,Business & Finance Center,

und rigar Road Karachi.

g d U W s

September 29, 2025

The General Manager

Pakistan Stock Exchange Limited, Stock Exchange Building

Stock Exchange Road KARACHI.

Subject: FINANCIAL RESULTS FOR THE YEAR ENDED JUNE 30, 2025

Dear Sir,

We have to inform you that the Board of Directors of our Company in their meeting held on September 29, 2025, 2:30 p.m at 401, 4th Floor, Business & Finance Centre, I.I. Chundrigar Road, Karachi have recommended the following:

  1. Cash Dividend Nil

  2. Bonus Shares Nil

  3. Right Shares Nil

    1. the fo/lowing financial sfafements of fhe Company f'or the year ended June 30, 2025 are attached;
      1. Statement of Financial Position as at June 30, 2025;

      2. Statement of Profit or Loss for the year ended June 30, 2025;

      3. Statement of Changes in Equity for the year ended June 30, 2025; and

      4. Statement of Cash Flows for the year ended June 30, 2025

    2. Other Price-Sensitive tnformaf/on / Corporate Announcement(s}

The Board of Directors of the Company resolved to convene Annual General Meeting (AGM) scheduled to be held on October 27, 2025 at 03:30 p.m. at the Registered Office of the Company at 401, 4!hFloor, Business & Finance Centre, l.I. Chundrigar Road, Karachi.

The entitled shareholders / members to attend the meeting whose names will appear in the Register of Members on Monday, October 20, 2025.

The Register of Members and the Share Transfer Books of the Company shall remain closed from October 21, 2025, to October 27, 2025 (both days inclusive). Transfers received in order at the office of our Share Registrar, Mls. Hameed Majeed Associates (Pvt.) Limited, H.M. House, 7-Bank Square, Lahore by the close of the business hours on October 20, 2025 will be treated in time for incorporating the change in the Register of Members as at October 20, 2025.

The Annual Report of the Company will be transmitted through PUCARS at least 21 days before holding of the Annual General Meeting.



Yours fait fully,

For Tr Sec





t Xe imit d

SYED MAQSOOD AHMAD

Company Secretary x

Copy to: Executive Director/HOD, Offsite-II Department, Supervision Division, Securities & Exchangé Commission of Pakistan, 63, NIC Building, Jinnah Avenue, Blue Area, Islamabad

Suite No. God, 4th Floor, Business s' Finance Center,

l. I. Chundrigar Road Karachi.



UAN: (9s-zz) i j t-0oo.g7p,

Room No. sio. sth Floor.

Busi^ess a Finance Center,

l.l. CAundrigar Road. Karachi.

Tel: 102 T)-3828288O-89

Room No. 807 g 800, 8th Floor, PSX New Building a PSX QTice



StOVk Mcharnge load, Karachi.

Tel: ion i aeaezeoo-st s





Building No. i & z, 7, Kashmir Road,



Room No. soy,+th Floo , Ls£ plaza



Lahore. fPakistan j



'*' l92-42) A7 &S, (92- iy)l0i8y



TRUST SECURITIES AMD BROKERAGE Llif ITED STATEME/VT OF FINANCIAL POSITION

AS AT JUNE 30, 2025



ASSETS

Non-Current Assets

Property and equipment

5

15,452,426

15,291,159

Right of use assets

6

24,345,324

21,264,286

Intangibles

7

4,913,434

5,188,434

long term deposits

8

21,296,805

7596,805

Deferred taxation 9 18,515,100 19,714,317

84,523,089

69,055,001

Current Assets

Short term investments Trade debts

Receivable against margin finance Advances, deposits and other receivables Tax refunds due from government - net Cash and bank balances

Tota1 Assets

EOUITY AND LIABILITIES

Share Ciipital and Reserves

I0 I I 12

23,130

18,901,630

333,079,801

193,623,448

173,952,907

G7,l36,442

275,484,704

177,844,561

8,709,225

7,645.016

7,867,051

173,060,146

13

14



799,096,818 638,211,243

883,619,907 707,266,244

Authorized Capital

75,000,000 (2024 : 75,000,000) Ordinary shares of Rs. 10 each

750,000,000

750,000,000

Issued, subscribed and paid-up capital

16

300,000,000

300.000.000

Reserves

Accumilatcd Profii 82,343,649 63, I7F,463

382,343,649

363.1 75,463

Non-Current Liabilities

Lease liabilities

17

11,121,028

I 0,'J? 8,I.11

Current Liabilities

I'rade and other payables

Short term borrowings

Current portion of lease liabilities

Accrued markup

Contingencies & Commitments Total Equity and Liabilities

is

431,260,423

255,265,306

46,863,322

66,383,027

10,352,253

8,775,311

1,679.232

2.726,004

19

l7

490,155,230 333,152,648

20

883,6}9,907 707,266,244

The annexed notes from ] to 39 form an integral part of these financial statements



TRUST SECURITIES AND BROKERS CrE LIMITED STATEMENT OF PROFIT OR LOSS

FOR THE YEAR ENDED JUNE 30, 2025

Note

2025

Itypees

2024

Rupees

Operating revenue

21

251.089,761

2 11,999,40 1

Gain on sale of short term investments

22

13,896,742

96,963,841

Gain on remeasurement of investments - at FV TPL

23

7,290,260

Operating and administrative expenses

24

(272,338,672)

(233,569,594)

Finance cost

25

(11,748,345)

( 1.3,507,075)

Other charges

26

(22,795,909)

(44,209,4 1 I )

Other income

27

66,687,856 59,050,185

Profit before income tax and minimum tax differential

24,791,433

84,017,607

Minimum tax differentiai

Profit before income tax

24,791,433

84,0 I 7,607

Income tax

Profit after.income tax

Earning per share - bq.sic and diluted

28 (5,623,247) (20,264)

19,168,186 83,997,343

29 0.64 2.80









4 he annexed notes from 1 to 39 form an integral part of these financial statements.

TeUsr szcUeirlES AND BROKERAGE LI3fITED STATEMENT OF CHANGES IM EQUITY FOR TME YEAR ENDED JU/VE 30, 202.f





Issued,



subscribed and Accumulated paid-yp capital (Loss) / Profit



Balarice as at I iine 30, 2023

300,000,000

(20,82 I ,880)

279, 178, 120

Total comprehensive income for the year Profit for the year

83,997,343

83,997.343

Balance as at 0iine 30, 2024

300,000,000

63,175,463

363,175,463

Tool comprehensive income for the year Profit for the year

19,168,186

19,168,186

Balance as at I une 30, 2025

300,000,000

82,343,649

382,343,649

Chief xecu







The annexed notes from I to 39 form an integral part of these financial statements.

TRUST SECURITIES AND BROKERAGE LIMITED

STATEME7VT OF CASH FLOWS FOR THE YEARE7VDED JUNE 30, 202S

  1. CASH FLOWS FROM OPERA TING ACTIVITIES

    Profit before income tax and minimum tax differential

    Adjustment for non-cash charges and other items Depreciation on property and equipment Depreciation on right of use assets

    Amortization

    Provision for expected credit losses

    Impairment loss Interest income Finance cost Dividend income

    Interest on lease IiabiIities Reversal of provision for ECL Other income

    Unrealised gain on remeasurement of investment

    2025

    Rupees

    24,791,433


    Rupees

    84,01 7,607

    1,972,054

    1,57 1,936

    10,662,030

    1 1,074,338

    275,000

    275,000

    21,351,140

    43,546,093

    870

    ( i8,77 i,348)

    (54, 137,868j

    7,793,999

    9,731 ,4 i 5

    t400,000)

    (57 1,664)

    3,576,090

    3,775,660

    (7,814,159)

    (1,751,602)

    (95,449)

    (7,290,260)

    (21,454,643) 6,223,918 Changes in Working Capital:

    (I ncrease) in current assets

    Trade debts

    Receivable against margin finance Advances, deposits and other receivables

    Tncrease in eurrenI liabilities

    3,336,790

    (152,993,334)

    (7,764,5'94)

    (106,796,465)

    (30.254.607)

    (91,944,398)

    (79,585,534)

    (351,734,197)

    90,241,525

    ( 1 17,604,735)

    Trade and other payables 175,992, I I v 106, 171,6 I S

    Cash (used in) / generated from operations

    Taxes paid Finance cost paid

    (172,405,290)

    (5,488,239)

    t8,840,770)

    78,808,405

    ( 10,568,979)

    (8,30 1.985)

    Long term deposits paid during the year

    Net cash (used in) / generated from operating activities

  2. CASH FLOWS FROM I/VVESTING ACTIVITIES

(13,700,000) ( 12,000)

(200,434,299) 59,925,441

Purchase of property and equipment

(1,259,830)

(2,2T4,874)

Addition in capital work in progress

(873,491)

(1,979.450)

Addition in right-of-use assets

(2,870,127)

( I.894,001 )

Interest income received

53,079,600

50,609,968

Dividend income received

400,000

57 1,664

Investments disposed of duting the year

Net casb generated from investing activities

18,878,500 9,079,023 67J54,652 54, I72,3.30

Note

2025

Rupees



Rupees

C. CASH FLOWS FROM FHA n'CING ACTI VI TIES

Proceeds from short term borrowings Repayment of short term borrowings

(19,519,705)

17,760,669

Repayment of liabilities against right use of asset

(12,593,743)

(13,602,521)

Net cash (used in) / generated from financing activities

(32,113,448)

4,158,148

Nef (decrease) / increase in cash and cash equivalents (A+B*C)

(165,193,095)

I I 8,255,919

Cash and cash equivalents at beginning of year

173,060,146

54,804,227

Cash and cash equivalents at end of year 15

7,867,051

173,060,146





The annexed notes from l to 39 form an integral part of these financial statements



Chief Executi Officer Chief Financial Officer