for the period ended march 31, 2015 (un-audited) mr. tanveer ahmed magoon chairman mr. syed wajih...
TRANSCRIPT
for the period endedMarch 31, 2015 (Un-Audited)
For Long Term ‘BBB’
For Short Term A-3
Out Look - Positive
By JCR VIS Credit Company
CONTENTS
(An Islamic Financial Institution)
First Paramount Modaraba
Mission & Vision
Corporate Information
Directors Report
Shari’ah Advisor’s Report
Balance Sheet
Pro!t and Loss Account
Cash Flow Statement
Statement of Changes in Equity
Notes to the Interim Financial Information (unaudited)
01
02
03
04
05
06
07
08
09
It is our firm commitment tooperate the Modaraba activities inaccordance with Islamic Shariawith Its true spirit.
To employ the Modaraba funds inbest possible way and to promotethe human talents, to maximizethe profit for certificate holders.
It is our mission to constantlyendeavour for excellence in allspheres of business activity,maintain its eminent marketpos i t i on , p romote l as t i ngrelationship with our customersand other stakeholders, andconstruct a durable and vibrantPakistan.
1.
2.
3.
STATEMENT OF ETHICS AND BUSINESS PRACTICES
We believe a complete code of ethics is a prerequistefor all Directors and employees of Frist ParamountModaraba. We endeavour to t h e philosophy behind thecode of ethics to carry out honestly activities assignedto them. Our aim is to have highest standard ofexecllence for the product and the betterment for allthose involved directly or indirectly with our Modaraba.
Mission & Vision
01
02
Corporate Information
MODARABA COMPANY
MANAGED BY: PARAMOUNT INVESTMENTS LIMITED
BOARD OF DIRECTORS
Mr. Tanveer Ahmed Magoon Chairman Mr. Syed Wajih Hassan Chief Executive Officer Mr. Pir Muhammad Kalia Director Mr. Abdul Razzak Jandga Director Mr. Nadeem Iqbal Independent Director Mr. Humayun Mazhar Qureshi Director Mr. Khalid Rehman Director
AUDIT COMMITTEE
Mr. Nadeem Iqbal Chairman
Mr. Pir Muhammad Kalia Member
Mr. Humayun Mazhar Qureshi Member
HUMAN RESOURCE COMMITTEE
Mr. Tanveer Ahmed Magoon Chairman
Mr. Pir Muhammad Kalia Member
Mr. Nadeem Iqbal Member
Mr. Syed Wajih Hassan Member
CHIEF FINANCIAL OFFICER / COMPANY SECRETARY
Mr. Abdullah Khan
SHARIAH ADVISOR Mufti Muhammad Najeeb Khan
CREDIT RATING
Long term BBB
Short Term A-3
Out Look Positive
By JCR Credit Rating Company
AUDITORS OF THE MODARABA M/s Ernst & Young Ford Rhodes Sidat Hyder Chartered Accountants
03
04
First Paramount ModarabaBalance Sheet (Unaudited)For the period ended March 31, 2015
Note 53"Octej 52"Lwpg4237 4236CUUGVU
PQP"/"EWTTGPV"CUUGVU
Property, plant and equipment 7 78.743.975"""""" 82.3::.299""""""
Long term portion of murabaha receivable 8 76.395.46:"""""" 74.983.52:""""""
Long term portion of diminishing musharika financing 9 7.683.39:"""""""" 35.842.4:5""""""
Long Term Mushrikah Investment ; 67.772.222"""""" 32.266.222""""""
Loan to employees 545.897""""""""""" 488.88:"""""""""""
Long term deposit 6:5.96;""""""""""" 427.64:"""""""""""
384.735.824"""" 359.2:7.986""""
EWTTGPV"CUUGVU
Current portion of musharika finance ; 35.4;9.794"""""" 37.83:.8:8""""""
Cash and bank balances 57.784.399"""""" 63.853.6:5""""""
Current portion of long term murabaha receivable 92.;2;.4;3"""""" 8;.294.338""""""
Current portion of long term diminishing musharika financing 36.438.268"""""" 35.752.768""""""
Current portion of loan to employees 453.;;8""""""""""" 322.222"""""""""""
Shot-term musharika finance 32 3:.222.222"""""" /"""""""""""""""""""
Short-term murabaha receivable : 43.232.638"""""" 39.:;4.5:2""""""
Advances against morabaha 49.:26.25:"""""" 36.622.2:2""""""
Stores and spares 4.27;.397"""""""" 3.768.9;4""""""""
Trade debtors 37.47;.798"""""" 5.497.297""""""""
Accrued Profit 69.;44""""""""""""" 848.945"""""""""""
Receivable from Modaraba Management Company - a related party /""""""""""""""""""" 33.874"""""""""""""
Advances, prepayments and other receivables 7.729.:83"""""""" 33.792.772""""""
445.;28.292"""" 3:;.498.2:5""""
VQVCN"CUUGVU 5:8.63;.895"""" 548.583.:69""""
GSWKV["CPF"NKCDKNKVKGU
ECRKVCN"CPF"TGUGTXGU
Egtvkhkecvg"Ecrkvcn
Authorised
25,000,000 (30 June 2012: 25,000,000) certificates of Rs. 10 each 472.222.222"""" 472.222.222""""
Issued, subscribed and paid-up ;4.452.44;"""""" :5.:67.885""""""
Capital reserves 78.29;.243"""""" 86.685.7:9""""""
Unappropriated profit 52.;;9.326"""""" 53.3:4.997""""""
39;.528.575"""" 39;.6;4.247""""NKCDKNKVKGU
PQP"EWTTGPV"NKCDKNKVKGU
Deferred income 9.322.3;4"""""""" :.524.498""""""""
Certificates of musharaka 339.929.722"""" 93.722.375""""""
346.:29.8;4"""" 9;.:24.64;""""""
EWTTGPV"NKCDKNKVKGU
Creditors, accrued and other liabilities 35.937.:38"""""" 34.994.;56""""""
Certificates of musharaka 59.432.222"""""" 44.5:5.493""""""
Deferred income 3:.479.85:"""""" 43.477.976""""""
Payable to Modaraba Management Company - a related party 3.3;6.4;4"""""""" /"""""""""""""""""""
Unclaimed profit distribution 33.;49.::3"""""" 32.877.656""""""
:4.527.849"""""" 89.289.5;5""""""
VQVCN"GSWKV["CPF"NKCDKNKVKGU 5:8.63;.895"""" 548.583.:69""""
05
""""""""""""Ejkgh"Gzgewvkxg Fktgevqt Fktgevqt
First Paramount ModarabaProfit and Loss Account (Unaudited)for the Period ended March 31, 2015
Note
Lwn{/Octej Lwn{/Octej Lcp/Octej Lcp/Octej
4237 4236 4237 4236
Operating income 33 7;.6;;.6:4""""" 40,879,089 46.8:5.223""""" 14,033,424
Qrgtcvkpi"equvu
(Provision) reversal for doubtful recoveries 485.7;7"""""""""" 297,066 /"""""""""""""""""" 60,497
Operating expenses 5;.:5;.4:3""""" 25,480,486 3:.39:.476""""" 8,300,934
*62.324.:98+"""" (25,777,552) *3:.39:.476+"""" (8,361,431)
3;.5;8.828""""" 15,101,537 8.726.969""""""" 5,671,992
Other income 34 4.3;2.494""""""" 1,337,831 4;2.432"""""""""" 402,565
43.7:8.:9:""""" 16,439,368 8.9;6.;79""""""" 6,074,558
Financial charges *;.43;.539+"""""" (3,454,938) *6.462.;7;+"""""" (1,425,988)
Provision for worker's welfare fund *469.573+""""""""" (259,689) *73.2:2+""""""""""" (92,971)
34.342.432""""" 12,724,741 4.724.;3:""""""" 4,555,598
Modaraba company's management fee *3.627.;66+"""""" (1,476,070) *4;2.55:+""""""""" (528,449)
Profit for the period 32.936.487""""" 11,248,671 4.434.79;""""""" 4,027,149
Earnings per certificate 3038""""""""""""""""" 1.34 2046""""""""""""""""" 0.39
Nine months period ended Three months period ended
06
""""""""""""Ejkgh"Gzgewvkxg Fktgevqt Fktgevqt
Hktuv"Rctcoqwpv"OqfctcdcEcuj"Hnqy"Uvcvgogpv"*Wpcwfkvgf+Hqt"vjg"rgtkqf"gpfgf"Octej"53."4237
53"Octej 52"Lwpg
4237 4236
Rtqhkv"hqt"vjg"{gct """""""32.936.487" 12,387,610
Cflwuvogpvu"hqt<
Depreciation on tangible fixed assets """""""""4.5:8.8;7" 3,185,975
Depreciation on intangible assets """"""""""""""6:.742" 90,307
Provision for worker's welfare fund """"""""""""469.573" 285,982
Provision for doubtful recoveries """"""""""""485.7;7" 289,584
Financial charges """"""""";.43;.539" 6,445,625
Gain / Loss on sale of assets in own use """"""""""""879.;79" 12,079
Operating profit before working capital changes """""""45.759.922" 22,697,162
(Increase) / decrease in assets
-Diminishing musharakah receivable - net """""""""9.695.827" (4,720,476)
- Stores and spares """""""""""*734.5:5+ (863,455)
- Long term deposits """""""""""*49:.543+ 3,000
- Trade debtors """"""*33.;:6.723+ (2,015,654)
- Receivable from Modaraba's management company - a related party """"""""""""""33.874" 154,413
- Advances, prepayments and other receivable """""""""8.674.769" (10,094,576)
Increase / (decrease) in liabilities
- Creditors, accrued and other liabilities """"""""""""8;7.753" 7,059,675
- Payable to Modaraba Management Company. """""""""3.3;6.4;4"
Net cash from operations """""""48.7;2.344" """"34.442.2:;"
Financial charges paid *;.43;.539+""""""" (6,445,625)
Pgv"ecuj"*wugf"kp+"1"htqo"qrgtcvkpi"cevkxkvkgu 39.592.:27""""""" 7.996.686""""""
/"""""""""""""""""""Ecuj"hnqyu"htqo"kpxguvkpi"cevkxkvkgu
Murabaha receivable - net *32.:52.;68+""""" (714,831)
Advance against murabaha *35.625.;7:+""""" (13,737,080)
Capital expenditure including capital work in progress *8.9;4.587+""""""" (11,147,911)
Investment - net /""""""""""""""""""" 2,053,047
Sale proceeds of assets in own use 9.587.678""""""""" 232,849
Musharaka arrangements *73.3:6.::8+""""" (18,220,382)
Pgv"ecuj"htqo"kpxguvkpi"cevkxkvkgu *96.:68.8;;+""""" (41,534,308)
Ecuj"hnqyu"htqo"hkpcpekpi"cevkxkvkgu
Musharaka financing - net 83.256.298""""""" 47,848,459
Profit distributed *;.849.6:;+""""""" (7,577,106)
Pgv"ecuj"wugf"kp"hkpcpekpi"cevkxkvkgu 73.628.7:9""""""" 40,271,353
Pgv"*fgetgcug+"1"kpetgcug"kp"ecuj"cpf"ecuj"gswkxcngpvu *8.28;.529+""""""" 4,511,509
Ecuj"cpf"ecuj"gswkxcngpvu"cv"dgikppkpi"qh"vjg"{gct 63.853.6:5""""""" 37,119,973
Ecuj"cpf"ecuj"gswkxcngpvu"cv"gpf"qh"vjg"Swctvgt 57.784.399""""""" 41,631,483
The annexed notes 1 to 13 form an integral part of these financial statements
07
""""""""""""Ejkgh"Gzgewvkxg Fktgevqt Fktgevqt
Hktuv"Rctcoqwpv"Oqfctcdc
----------------------- CAPTAL REVENUE
Share Merger Statutory Unrealised gain Unappropriated Total
Capital Reserve Reserve on revaluation of available Profit
for sale Investment
BALANCES AS AT JULY 1, 2013 76,223,330 1,935,160 67,673,238 182,374 29,657,252 175,671,354
Profit distribution for the year ended - - - (8,384,566) (8,384,566)
30 June 2013 @ Rs. 1.10 per certificate
Issuance of Bonus Certificate 10% 7,622,333 (7,622,333) -
Profit for the year 12,387,610 12,387,610
Transferred to Statutory Reserve 2,477,522 (2,477,522) -
Unrealised gain on revaluation of available
for sale Investment (182,374) - (182,374)
BALANCES AS AT JUNE 30 2014 83,845,663 1,935,160 62,528,427 - 31,182,774 179,492,024
Profit distribution for the year ended (10,899,936) (10,899,936)
30 June 2014 @ Rs. 1.30 per certificate
Issuance of Bonus Certificate 10% 8,384,566 (8,384,566) -
Total comprehensive income for the period 10,714,265 10,714,265
ended March 31, 2015
BALANCES AS AT MARCH 31, 2015 92,230,229 1,935,160 54,143,861 - 30,997,104 179,306,353
The annexed notes 1 to 13 form an integral part of these financial statements
STATEMENT OF CHANGES IN EQUITY (Unaudited)
for the Period ended March 31, 2015
08
""""""""""""Ejkgh"Gzgewvkxg Fktgevqt Fktgevqt
1. LEGAL STATUS AND OPERATIONS
1.1
2. STATEMENT OF COMPLIANCE
3. SIGNIFICANT ACCOUNTING POLICIES
New / Revised Standards, Interpretations and Amendments
IAS 19 – Employee Bene�ts – (Amendment) - De�ned Bene�t Plans: Employee Contributions
IAS 32 – Financial Instruments: Presentation – (Amendment)
– O�setting Financial Assets and Financial Liabilities
IAS 36 – Impairment of Assets – (Amendment)
– Recoverable Amount Disclosures for Non-Financial Assets
IAS 39 – Financial Instruments: Recognition and Measurement – (Amendment)
– Novation of Derivatives and Continuation of Hedge Accounting
IFRIC 21 – Levies
4. FINANCIAL RISK MANAGEMENT
This condensed interim financial information has been prepared in accordance with the requirements of the
International Accounting Standard 34 - Interim Financial Reporting and provisions of and directives issued under
the Companies Ordinance, 1984, Modaraba Companies and Modaraba (Floatation and Control) Ordinance, 1980,
Modaraba Companies and Modaraba Rules, 1981 and directives issued by the Securities and Exchange
Commission of Pakistan (SECP). In case where requirements differ, the provisions of / or directives issued under
the Companies Ordinance, 1984, Modaraba Companies and Modaraba (Floatation and Control) Ordinance, 1980,
Modaraba Companies and Modaraba Rules, 1981 and directives issued by the SECP have been followed.
The condensed interim financial information does not include all the information and disclosures required in the
annual financial statements and should therefore be read in conjunction with the financial statements of the
Modaraba for the year ended June 30, 2014.
The accounting policies adopted in the preparation of these condensed interim financial statements are
consistent with those of the previous financial year except as follows:
The Modaraba has adopted the following amendments and interpretation of IFRSs which became
effective for the current period:
The adoption of the above amendments to accounting standards and interpretations did not have any
effect on the condensed interim financial statements.
The financial risk management objectives and policies are consistent with those disclosed in the
annual financial statements of the Modaraba for the year ended June 30, 2014.
F I R S T P A R A M O U N T M O D A R A B A
N O T E S T O T H E C O N D E N S E D I N T E R I M F I N A N C I A L S T A T E M E N T S (U N A U D I T E D )
F O R T H E H A L F P E R I O D E N D E D M A R C H 3 1 , 2 0 1 5
First Paramount Modaraba (the Modaraba) is a multi-purpose, perpetual and multi-dimensional Modaraba floated
under the Modaraba Companies and Modaraba (Floatation and Control) Ordinance, 1980 and the rules framed
there under and is managed by Paramount Investments Limited, a company incorporated in Pakistan. The
Modaraba is listed on the Karachi and Islamabad Stock Exchanges. The registered office of the Modaraba is
situated at Karachi. Modaraba's principal activities includes deployment of funds on murabaha and musharika
arrangements and generator rental and sale project under the name "AL-BURQ Associates" (formerly known as
Advance Trading Corporation), weaving business under the name of "FPM Weaving", electrical maintenance and
troubleshooting services' business under the name of "FPM Solutions".
The financial information is presented in Pakistan rupees, which is the modaraba's functional and
presentation currency. Figures have been rounded off to the nearest rupee, unless stated otherwise.
09
5. RNCPV"CPF"GSWKROGPV Octej"53 Lwpg"52
4237 4236
*Wpcwfkvgf+ *Cwfkvgf+
Plant and equipment 76.:49.55;"""""""""""""" 59,087,888
Capital Work in progress - Advance to suppliers /""""""""""""""""""""""""""" 639,647
Intangible assets 3.744.837"""""""""""""""" 288,743
Generator marked for sale 393.9;;""""""""""""""""""" 171,799
Rupees 78.743.975"""""""""""""" 60,188,077
5.1 Equv
Opening balance 93.;78.285"""""""""""""" 60,723,846
Addition / (disposal) - net *6.;9:.6:8+""""""""""""""" 11,072,712
Rupees 88.;99.799"""""""""""""" 93.9;8.77:""""""""""
Ceewowncvgf"fgrtgekcvkqp
Opening balance 34.9;2.385"""""""""""""" 9,556,136
For the period - net of disposal *85;.;47+"""""""""""""""""" 3,152,534
Rupees 34.372.459"""""""""""""" 12,708,670
Written down value 76.:49.55;"""""""""""""" 59,087,888
6. NQPI"VGTO"OWTCDCJC"TGEGKXCDNGU"/"Ugewtgf
Considered good - secured 347.2:4.75;"""""""""""" 121,833,424
Considered doubtful - secured 5.258.66;"""""""""""""""" 2,954,388
34:.33:.;::"""""""""""" 124,787,812
Provision for doubtful recoveries *5.258.66;+""""""""""""""" (2,954,388)
347.2:4.75;"""""""""""" 121,833,424
Receivable within one year shown under current assets *92.;2;.4;3+""""""""""""" (69,072,116)
Rupees 76.395.46:"""""""""""""" 52,761,308
7. NQPI"VGTO"RQTVKQP"QH"FKOKPKUJKPI
OWUJCTCMCJ"HKPCPEKPI"/"ugewtgf
Considered good 3;.899.446"""""""""""""" 27,150,829
Current portion of long term diminishing musharika financing *36.438.268+""""""""""""" (13,530,546)
Rupees 7.683.39:"""""""""""""""" 13,620,283
8. UJQTV"VGTO"OWTCDCJC"TGEGKXCDNGU
Considered good-secured 43.232.638"""""""""""""" 17,892,380
Considered doubtful - secured /""""""""""""""""""""""""""" 31,294
43.232.638"""""""""""""" 17,923,674
Provision for doubtful recoveries /""""""""""""""""""""""""""" (31,294)
Rupees 43.232.638"""""""""""""" 17,892,380
9. NQPI"VGTO"OWUJCTKMC"HKPCPEGU
Musharika for Fabric 1,044,000 1,044,000
Musharika for Garments 13,297,572 15,618,686
Musharika for food products 6,000,000 6,000,000
Musharika for printing 3,000,000 3,000,000
Musharika for UPS system 15,506,000 -
Musharika for dry fruits, spices & herbs 20,000,000 -
58,847,572 25,662,686
Current portion of long-term musharika financing (13,297,572) (15,618,686)
Rupees 67.772.222"""""""""""""" 32.266.222""""""""""
10
Octej"53 Lwpg"52
4237 4236
*Wpcwfkvgf+ *Cwfkvgf+
10. UJQTV"VGTO"OWUJCTKMC"HKPCPEGU
Musharika for water treatment 15,000,000 -
Musharika for school stationery 3,000,000 -
- -
Rupees 3:.222.222"""""""""""""" /"""""""""""""""""""""""
11. QRGTCVKPI"KPEQOG"
53"Octej 31 March 53"Octej 31 March
4237 2014 4237 2014
Profit on murabaha Receivable 39.9;;.25:"""""""""""""" 18,302,713 7.;7:.2:7""""""""""""" 5,892,965
Profit on diminishing musharaka 5.8:7.2:7"""""""""""""""" 2,511,700 3.435.:52""""""""""""" 796,503
Rental income of DM - /"""""""""""""""""""""""""""" -
Income from Musharika Projects 34.36:.474"""""""""""""" 1,176,807 6.669.7;7""""""""""""" 547,663
Income from Generator Project :.232.275"""""""""""""""" 10,511,696 3.;59.623""""""""""""" 3,256,365
Income from Weaving Project 7.67:.3:6"""""""""""""""" 6,388,948 3.7:3.;95""""""""""""" 2,234,317
Income from Solution Project 34.5;:.:92"""""""""""""" 1,987,225 ;.766.339""""""""""""" 1,305,611
Rupees 7;.6;;.6:4"""""""""""""" 40,879,089 46.8:5.223""""""""""" 14,033,424
12. QVJGT"KPEQOG
53"Octej 31 March 53"Octej 31 March
4237 2014 4237 2014
Gain on sale of fixed assets *879.;79+"""""""""""""""""" (12,079) /"""""""""""""""""""""""""""" -
Profit on Islamic Bank deposits 3.394.3;5"""""""""""""""" 476,131 429.379"""""""""""""""" 247,234
Income on modaraba certificate /""""""""""""""""""""""""""" - /"""""""""""""""""""""""""""" -
Income on COIs 626.683""""""""""""""""""" 2,640 65.5;6"""""""""""""""""" (231,070)
Modaraba's management fee 3;7.46;""""""""""""""""""" 292,274 44.79;"""""""""""""""""" 101,784
Rental income from patel hospital /""""""""""""""""""""""""""" - /"""""""""""""""""""""""""""" -
Other income 3.298.548"""""""""""""""" 578,866 39.2:2"""""""""""""""""" 284,618
Rupees 4.3;2.494"""""""""""""""" 1,337,831 4;2.432"""""""""""""""" 402,566
13. FCVG"QH"CWVJQTKUCVKQP"HQT"KUUWG
The financial statements were authorised for issue on 28th April, 2015 by the Board of Directors of the Modaraba Management Company
The year should be 2015
""""""""""""Ejkgh"Gzgewvkxg Fktgevqt Fktgevqt
Pkpg"oqpvju"rgtkqf"gpfgf Vjtgg"oqpvju"rgtkqf"gpfgf
////////////////////////////"*Wpcwfkvgf+"/////////////////////////////
Pkpg"oqpvju"rgtkqf"gpfgf Vjtgg"oqpvju"rgtkqf"gpfgf
////////////////////////////"*Wpcwfkvgf+"/////////////////////////////
11