2022

57

115

116

117

Page 2

FIRST EQUITY MODARABA

Rs.In "000

TEN YEARS AT A GLANCE

Restated

BALANCE SHEET

June2013

June2014

June2015

June2016

June2017

June2018

June2019

June2020

June2021

June2022

Authorised Capital

600,000

600,000

600,000

600,000

600,000

600,000

600,000

600,000

600,000

600,000

Issued Subscribed & Paid-up-capital

524,400

524,400

524,400

524,400

524,400

524,400

524,400

524,400

524,400

524,400

Reserves

110,463

115,035

117,529

119,794

130,843

126,650

123,347

117,485

111,306

100,962

Revaluation Reserve on Investment

(7,355)

(13,150)

(20,170)

(25,286)

(30,023)

(37,125)

(53,437)

(29,970)

7,939

(68,012)

Deferred Liabilities

2,092

1,556

2,655

2,934

2,864

4,046

4,252

4,551

5,711

5,898

Creditors, accrued expenses and other liabilities

6,139

11,857

24,657

7,940

62,860

12,283

8,333

9,730

22,456

14,764

Profit distbution

-

19,665

8,914

6,817

31,464

-

-

-

22,600

-

Unclaimed profit dastribution

26,003

25,967

27,618

27,845

28,730

29,642

29,561

29,560

29,554

30,448

Provision for taxation

3,773

-

-

-

-

-

-

-

-

-

665,515

686,345

685,603

664,444

751,138

659,895

636,456

655,757

723,965

608,460

Tangible Assets

19,234

17,849

17,377

16,361

8,825

7,931

9,125

7,788

6,443

5,060

Intangibe Assets

19,000

19,000

19,000

19,000

10,000

-

-

-

-

-

Deferred Costs

-

-

-

-

-

-

-

-

-

-

Invesments

373,192

431,784

423,890

426,898

499,291

453,889

430,925

449,719

563,344

499,126

Morabaha/Musharaka Receivables

150,039

159,320

153,003

140,333

134,320

136,668

139,583

53,075

8,634

9,561

Advances, deposits prepayments

and other receivables

54,475

48,501

52,048

51,063

57,308

49,780

52,439

54,418

62,092

84,037

Cash and Bank balance

49,575

9,889

20,285

10,789

41,394

11,626

4,384

90,758

83,451

10,676

PROFIT & LOSS ACCOUNT

665,515

686,345

685,603

664,444

751,138

659,895

636,456

655,757

723,965

608,460

Income / (loss)

53,722

46,938

34,684

30,680

82,329

17,246

19,814

16,691

44,880

22,850

Operating expenses

(25,093)

(22,242)

(21,775)

(21,587)

(34,290)

(21,439)

(23,117)

(22,552)

(25,989)

(25,789)

Modaraba company's Management'fee

(989)

(3,307)

(1,511)

-

(5,526)

-

-

-

(1,889)

-

Sales tax on Modaraba Management Fee

(246)

-

Worker Welfare Fund

(335)

-

Taxation

(2,226)

-

-

-

-

-

-

-

-

(3,785)

Profit/ (Loss) for the year

28,629

24,696

11,398

9,093

42,513

(4,193)

(3,304)

(5,861)

16,421

(6,724)

Cash Distribution

-

3.75%

1.70%

1.30%

6.00%

-

-

-

5.00%

Earnings per certificate

0.127

0.471

0.217

0.173

0.81

(0.08)

(0.06)

(0.11)

0.31

(0.13)

Breakup value

11.97

12.33

12.03

11.93

12.52

11.71

11.33

11.67

12.27

-

Page 4

This is an excerpt of the original content. To continue reading it, access the original document here.

Attachments

  • Original Link
  • Original Document
  • Permalink

Disclaimer

First Equity Modaraba published this content on 06 December 2022 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 06 December 2022 10:51:04 UTC.