•^^TRUST SECURITIES
CORPORATE OFFICE:
Suite No. 4o , 4th Floor,Business & Finance Center,
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:
Cash Dividend Nil
Bonus Shares Nil
Right Shares Nil
-
the fo/lowing financial sfafements of fhe Company f'or the year ended June 30, 2025 are attached;
Statement of Financial Position as at June 30, 2025;
Statement of Profit or Loss for the year ended June 30, 2025;
Statement of Changes in Equity for the year ended June 30, 2025; and
Statement of Cash Flows for the year ended June 30, 2025
Other Price-Sensitive tnformaf/on / Corporate Announcement(s}
-
the fo/lowing financial sfafements of fhe Company f'or the year ended June 30, 2025 are attached;
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
883,619,907 707,266,244Authorized 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 |
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
490,155,230 333,152,64820
883,6}9,907 707,266,244The 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 taxEarning per share - bq.sic and diluted
28 (5,623,247) (20,264)
19,168,186 83,997,34329 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
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
24,791,433Rupees
84,01 7,607
(21,454,643) 6,223,918 Changes in Working Capital: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)
(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 operationsTaxes 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
CASH FLOWS FROM I/VVESTING ACTIVITIES
(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, I72,3.30Note | 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
