Shams Textile Mills Ltd. Quarterly Results: Standalone & Consolidated Reports

Quarterly Results

Results Snapshot

YoYQoQ

Figures in Million

Consolidate Quarterly Results

Mar'25

Dec'24

Sep'24

Jun'24

Mar'24

Dec'23

Sep'23

Net Sales

928.91

1,502.00

1,313.12

1,529.80

2,122.25

1,599.11

1,665.02

Other Operating Income

0.00

Total Operating income

928.91

1,502.00

1,313.12

1,529.80

2,122.25

1,599.11

1,665.02

Raw Material Cost

906.35

1,408.37

1,311.93

1,558.78

2,033.01

1,456.93

1,604.72

Purchase of Finished goods

0.00

(Increase) / Decrease In Stocks

0.00

Employee Cost

0.00

Power Cost

0.00

Manufacturing Expenses

21.21

29.11

29.33

26.15

26.07

22.23

16.05

Selling and Distribution Expenses

29.62

36.85

38.97

46.41

44.28

39.98

45.57

Other Expenses

-2.12

-2.91

-2.93

-2.62

-2.61

-2.22

-1.61

Total Expenditure (Excl Depreciation)

935.96

1,445.22

1,350.90

1,605.20

2,077.29

1,496.91

1,650.30

Operating Profit (PBDIT) excl Other Income

-7.1

56.8

-37.8

-75.4

102.2

14.7

Other Income

8.63

12.18

3.87

50.67

10.40

-4.81

0.47

Operating Profit (PBDIT)

8.03

66.47

-32.80

-89.57

45.61

104.28

30.79

Interest

21.21

29.11

29.33

26.15

26.07

22.23

16.05

Exceptional Items

0.00

Gross Profit (PBDT)

22.56

93.63

1.19

-28.98

89.24

142.18

60.30

Depreciation

18.00

17.45

16.43

16.84

16.54

16.42

15.60

Profit Before Tax

-31.18

19.92

-78.57

-132.56

3.00

65.63

-0.86

Tax

0.00

-1.09

1.09

-62.27

0.10

10.46

20.81

Provisions and contingencies

0.00

Profit After Tax

-31.18

21.01

-79.66

-70.29

2.90

55.17

-21.67

Extraordinary Items

0.00

Prior Period Expenses

0.00

Other Adjustments

0.00

Net Profit

-31.18

21.01

-79.66

-70.29

2.90

55.17

-21.67

Share in Profit of Associates

0.00

Minority Interest

0.00

Other related items

0.00

Consolidated Net Profit

-31.18

21.01

-79.66

-70.29

2.90

55.17

-21.67

Equity Capital

0.00

Face Value

10.0

Reserves

823.00

855.31

851.99

931.32

1,001.89

988.22

925.64

Earnings per share (EPS)

-3.61

2.43

-9.22

-8.14

0.34

6.39

-2.51

Diluted Earnings per share

-3.61

2.43

-9.22

-8.14

0.34

6.39

-2.51

Operating Profit Margin (Excl OI)

-2.0%

2.45%

-4.04%

-10.27%

0.88%

5.79%

0.88%

Gross Profit Margin

-1.42%

2.49%

-4.73%

-7.56%

0.92%

5.13%

0.89%

PAT Margin

-3.36%

1.4%

-6.07%

-4.59%

0.14%

3.45%

-1.3%

Public Share Holdings (%)

0.0%

Pledged Promotor Holding (%)

0.0%

Quarterly Analysis Highlights - QoQ

Net Sales

QoQ Growth in quarter ended Mar 2025 is -38.16% vs 14.39% in Dec 2024

Consolidate Net Profit

QoQ Growth in quarter ended Mar 2025 is -248.57% vs 126.35% in Dec 2024

Operating Profit (PBDIT) excl Other Income

QoQ Growth in quarter ended Mar 2025 is -101.10% vs 247.96% in Dec 2024

Interest

QoQ Growth in quarter ended Mar 2025 is -27.15% vs -0.68% in Dec 2024

Operating Profit Margin (Excl OI)

QoQ Growth in quarter ended Mar 2025 has fallen from Dec 2024

Compare Quarterly Results Of Shams Textile Mills Ltd. With

Select Peers

Figures in Million

Consolidate Quarterly Results

Change(PKR)

Change(%)

Net Sales

928.91

1,961.22

-1,032.31

-52.64%

Other Operating Income

0.00

Total Operating income

928.91

1,961.22

-1,032.31

-52.64%

Raw Material Cost

906.35

1,668.13

-761.78

-45.67%

Purchase of Finished goods

0.00

(Increase) / Decrease In Stocks

0.00

Employee Cost

0.00

Power Cost

0.00

Manufacturing Expenses

21.21

104.47

-83.26

-79.70%

Selling and Distribution Expenses

29.62

77.47

-47.85

-61.77%

Other Expenses

-2.12

-10.45

8.33

79.71%

Total Expenditure (Excl Depreciation)

935.96

1,745.60

-809.64

-46.38%

Operating Profit (PBDIT) excl Other Income

-7.05

215.62

-222.67

-103.27%

Other Income

8.63

17.95

-9.32

-51.92%

Operating Profit (PBDIT)

8.03

248.88

-240.85

-96.77%

Interest

21.21

104.47

-83.26

-79.70%

Exceptional Items

0.00

Gross Profit (PBDT)

22.56

293.09

-270.53

-92.30%

Depreciation

18.00

39.83

-21.83

-54.81%

Profit Before Tax

-31.18

104.58

-135.76

-129.81%

Tax

0.00

13.14

-13.14

-100.00%

Provisions and contingencies

0.00

Profit After Tax

-31.18

91.45

-122.63

-134.10%

Extraordinary Items

0.00

Prior Period Expenses

0.00

Other Adjustments

0.00

Net Profit

-31.18

91.45

-122.63

-134.10%

Share in Profit of Associates

0.00

Minority Interest

0.00

Other related items

0.00

Consolidated Net Profit

-31.18

91.45

-122.63

-134.10%

Equity Capital

0.00

Face Value

10.00

0.00

Reserves

823.00

4,119.68

-3,296.68

-80.02%

Earnings per share (EPS)

-3.61

4.40

-8.01

-182.05%

Diluted Earnings per share

-3.61

4.40

-8.01

-182.05%

Operating Profit Margin (Excl OI)

-2.00%

9.74%

0.00

-11.74%

Gross Profit Margin

-1.42%

7.36%

0.00

-8.78%

PAT Margin

-3.36%

4.66%

0.00

-8.02%

Public Share Holdings (%)

0.00

0.00%

Pledged Promotor Holding (%)

0.00

0.00%

Quarterly - Net Sales

Net Sales 92.89 Million

in Mar 2025

Figures in Million

QoQ Growth in quarter ended Mar 2025 is -38.16% vs 14.39% in Dec 2024

YoY Growth in quarter ended Mar 2025 is -56.23% vs 51.26% in Mar 2024

Quarterly - Consolidate Net Profit

Consolidate Net Profit -3.12 Million

in Mar 2025

Figures in Million

QoQ Growth in quarter ended Mar 2025 is -248.57% vs 126.35% in Dec 2024

YoY Growth in quarter ended Mar 2025 is -1,175.86% vs 112.83% in Mar 2024

Quarterly - Operating Profit (PBDIT)

Operating Profit (PBDIT) -0.06 Million

in Mar 2025

Figures in Million

QoQ Growth in quarter ended Mar 2025 is -101.10% vs 247.96% in Dec 2024

YoY Growth in quarter ended Mar 2025 is -101.70% vs 230.37% in Mar 2024

Quarterly - Interest

Interest 2.12 Million

in Mar 2025

Figures in Million

QoQ Growth in quarter ended Mar 2025 is -27.15% vs -0.68% in Dec 2024

YoY Growth in quarter ended Mar 2025 is -18.77% vs 770.00% in Mar 2024

Quarterly - Operating Profit Margin (Excl OI)

Operating Profit Margin (Excl OI) -2.00%

in Mar 2025

Figures in %

QoQ Growth in quarter ended Mar 2025 has fallen from Dec 2024

YoY Growth in quarter ended Mar 2025 has fallen from Mar 2024