Last close · 4 Oct 2024
Rs 8.07 -5.28%
Annual · FY2016 – FY2025
Salman Noman Enterprises Limited (SANE) income statement
The loss attributable to shareholders was Rs 23.6 mn, or Rs -5.29 per share.
| Rs mn | FY2025 Jul 2024 – Jun 2025 | FY2024 Jul 2023 – Jun 2024 | FY2023 Jul 2022 – Jun 2023 | FY2022 Jul 2021 – Jun 2022 | FY2021 Jul 2020 – Jun 2021 | FY2020 Jul 2019 – Jun 2020 | FY2019 Jul 2018 – Jun 2019 | FY2018 Jul 2017 – Jun 2018 | FY2017 Jul 2016 – Jun 2017 | FY2016 Jul 2015 – Jun 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | 0.0 | 277.1 | 597.3 | 1,129.8 |
| Cost of revenue | — | — | — | — | — | — | 0.0 | (390.6) | (692.6) | (1,301.9) |
| Gross profit | — | — | — | — | — | — | 0.0 | (113.4) | (95.4) | (172.1) |
| Selling, general & administrative expenses | (23.6) | (25.0) | (26.5) | (27.8) | (29.2) | (30.7) | (32.2) | (10.9) | (21.3) | (24.2) |
| Operating profit | (23.6) | (25.0) | (26.5) | (27.8) | (29.2) | (30.7) | (32.2) | (124.3) | (117.2) | (197.1) |
| Finance cost | — | — | — | — | — | — | — | (44.3) | (43.8) | (48.1) |
| Profit before tax | (23.6) | (25.0) | (26.5) | (27.8) | (29.2) | (30.7) | (32.2) | (168.7) | (160.9) | (245.3) |
| Taxation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (2.8) | 7.8 | 61.8 |
| Profit after tax | (23.6) | (25.0) | (26.5) | (27.8) | (29.2) | (30.7) | (32.2) | (171.4) | (153.1) | (183.5) |
| Profit attributable to shareholders | (23.6) | (25.0) | (26.5) | (27.8) | (29.2) | (30.7) | (32.2) | (171.4) | (153.1) | (183.5) |
| Per share & other | ||||||||||
| EPS – basic (Rs) Rs | (5.29) | (5.60) | (5.93) | (6.23) | (6.53) | (6.88) | (7.21) | (38.38) | (34.28) | (41.07) |
| EPS – diluted (Rs) Rs | (5.29) | (5.60) | (5.93) | (6.23) | (6.53) | (6.88) | (7.21) | (38.38) | (34.28) | (41.07) |
| Dividend per share (Rs) Rs | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| EBITDA | (0.3) | (0.4) | (0.5) | (0.4) | (0.3) | (0.3) | (0.1) | (90.0) | (81.4) | (159.6) |
| Depreciation & amortisation | 23.4 | 24.6 | 26.0 | 27.4 | 28.9 | 30.4 | 32.1 | 34.4 | 35.7 | 37.6 |
| Weighted average shares mn | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 |
| Rs mn | FY2025 Jul 2024 – Jun 2025 | FY2024 Jul 2023 – Jun 2024 | FY2023 Jul 2022 – Jun 2023 | FY2022 Jul 2021 – Jun 2022 | FY2021 Jul 2020 – Jun 2021 | FY2020 Jul 2019 – Jun 2020 | FY2019 Jul 2018 – Jun 2019 | FY2018 Jul 2017 – Jun 2018 | FY2017 Jul 2016 – Jun 2017 | FY2016 Jul 2015 – Jun 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | -100.0% | -53.6% | -47.1% | — |
| Cost of revenue | — | — | — | — | — | — | -100.0% | -43.6% | -46.8% | — |
| Gross profit | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative expenses | -5.4% | -5.7% | -4.7% | -4.7% | -5.1% | -4.5% | +196.3% | -48.9% | -12.0% | — |
| Operating profit | — | — | — | — | — | — | — | — | — | — |
| Finance cost | — | — | — | — | — | — | — | +1.3% | -9.1% | — |
| Profit before tax | — | — | — | — | — | — | — | — | — | — |
| Taxation | — | — | — | — | — | — | -100.0% | — | — | — |
| Profit after tax | — | — | — | — | — | — | — | — | — | — |
| Profit attributable to shareholders | — | — | — | — | — | — | — | — | — | — |
| Per share & other | ||||||||||
| EPS – basic (Rs) | — | — | — | — | — | — | — | — | — | — |
| EPS – diluted (Rs) | — | — | — | — | — | — | — | — | — | — |
| Dividend per share (Rs) | — | — | — | — | — | — | — | — | — | — |
| EBITDA | — | — | — | — | — | — | — | — | — | — |
| Depreciation & amortisation | -5.1% | -5.1% | -5.1% | -5.2% | -5.2% | -5.2% | -6.6% | -3.9% | -4.8% | — |
| Weighted average shares | — | — | — | — | — | — | — | — | — | — |
Change against the previous fiscal year; shown when the earlier figure is positive.
| Rs mn | FY2025 Jul 2024 – Jun 2025 | FY2024 Jul 2023 – Jun 2024 | FY2023 Jul 2022 – Jun 2023 | FY2022 Jul 2021 – Jun 2022 | FY2021 Jul 2020 – Jun 2021 | FY2020 Jul 2019 – Jun 2020 | FY2019 Jul 2018 – Jun 2019 | FY2018 Jul 2017 – Jun 2018 | FY2017 Jul 2016 – Jun 2017 | FY2016 Jul 2015 – Jun 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | 100.0% | 100.0% | 100.0% |
| Cost of revenue | — | — | — | — | — | — | — | (140.9%) | (116.0%) | (115.2%) |
| Gross profit | — | — | — | — | — | — | — | (40.9%) | (16.0%) | (15.2%) |
| Selling, general & administrative expenses | — | — | — | — | — | — | — | (3.9%) | (3.6%) | (2.1%) |
| Operating profit | — | — | — | — | — | — | — | (44.9%) | (19.6%) | (17.4%) |
| Finance cost | — | — | — | — | — | — | — | (16.0%) | (7.3%) | (4.3%) |
| Profit before tax | — | — | — | — | — | — | — | (60.9%) | (26.9%) | (21.7%) |
| Taxation | — | — | — | — | — | — | — | (1.0%) | 1.3% | 5.5% |
| Profit after tax | — | — | — | — | — | — | — | (61.9%) | (25.6%) | (16.2%) |
| Profit attributable to shareholders | — | — | — | — | — | — | — | (61.9%) | (25.6%) | (16.2%) |
| Per share & other | ||||||||||
| EBITDA | — | — | — | — | — | — | — | (32.5%) | (13.6%) | (14.1%) |
| Depreciation & amortisation | — | — | — | — | — | — | — | 12.4% | 6.0% | 3.3% |
Each line as a percentage of revenue.
Figures in Pakistani rupees as reported by the company; costs and cash outflows in brackets; "—" = not reported. Updated 15 Oct 2026.
All reported line items 77
| Rs mn | FY2025 Jul 2024 – Jun 2025 | FY2024 Jul 2023 – Jun 2024 | FY2023 Jul 2022 – Jun 2023 | FY2022 Jul 2021 – Jun 2022 | FY2021 Jul 2020 – Jun 2021 | FY2020 Jul 2019 – Jun 2020 | FY2019 Jul 2018 – Jun 2019 | FY2018 Jul 2017 – Jun 2018 | FY2017 Jul 2016 – Jun 2017 | FY2016 Jul 2015 – Jun 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from Goods & Services | — | — | — | — | — | — | 0.0 | 277.1 | 597.3 | 1,129.8 |
| Sales of Goods & Services - Net - Unclassified | — | — | — | — | — | — | 0.0 | 277.1 | 597.3 | 1,129.8 |
| Revenue from Business Activities - Total | — | — | — | — | — | — | 0.0 | 277.1 | 597.3 | 1,129.8 |
| Cost of Operating Revenue | — | — | — | — | — | — | 0.0 | 390.6 | 692.6 | 1,301.9 |
| Cost of Revenues - Total | — | — | — | — | — | — | 0.0 | 390.6 | 692.6 | 1,301.9 |
| Selling, General & Administrative Expenses - Total | 23.6 | 25.0 | 26.5 | 27.8 | 29.2 | 30.7 | 32.2 | 10.9 | 21.3 | 24.2 |
| Selling, General & Administrative Expenses - Unclassified | 0.3 | 0.4 | 0.5 | 0.4 | 0.3 | 0.3 | — | — | — | — |
| Depreciation in Selling, General & Administrative Expenses | 23.4 | 24.6 | 26.0 | 27.4 | 28.9 | 30.4 | — | — | — | — |
| Other Operating Expense/(Income) - Net | — | — | — | — | — | — | 0.0 | 0.0 | 0.6 | 0.9 |
| Gross Profit - Industrials/Property - Total | — | — | — | — | — | — | 0.0 | (113.4) | (95.4) | (172.1) |
| Operating Expenses - Total | 23.6 | 25.0 | 26.5 | 27.8 | 29.2 | 30.7 | 32.2 | 401.4 | 714.5 | 1,327.0 |
| Operating Profit before Non-Recurring Income/(Expense) | (23.6) | (25.0) | (26.5) | (27.8) | (29.2) | (30.7) | (32.2) | (124.3) | (117.2) | (197.1) |
| Financing Income/(Expense) - Net - Total | — | — | — | — | — | — | 0.0 | (44.3) | (43.8) | (48.1) |
| Interest Expense - Net of (Interest Income) | — | — | — | — | — | — | — | 44.3 | 43.8 | 48.1 |
| Interest Expense - Net of Capitalized Interest | — | — | — | — | — | — | — | 44.3 | 43.8 | 48.1 |
| Normalized Pre-tax Profit | (23.6) | (25.0) | (26.5) | (27.8) | (29.2) | (30.7) | (32.2) | (168.7) | (160.9) | (245.3) |
| Provision for Income Tax Expense- Unclassified | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.8 | (7.8) | (61.8) |
| Income before Taxes | (23.6) | (25.0) | (26.5) | (27.8) | (29.2) | (30.7) | (32.2) | (168.7) | (160.9) | (245.3) |
| Income Taxes | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.8 | (7.8) | (61.8) |
| Net Income after Tax | (23.6) | (25.0) | (26.5) | (27.8) | (29.2) | (30.7) | (32.2) | (171.4) | (153.1) | (183.5) |
| Income before Discontinued Operations & Extraordinary Items | (23.6) | (25.0) | (26.5) | (27.8) | (29.2) | (30.7) | (32.2) | (171.4) | (153.1) | (183.5) |
| Net Income before Minority Interest | (23.6) | (25.0) | (26.5) | (27.8) | (29.2) | (30.7) | (32.2) | (171.4) | (153.1) | (183.5) |
| Net Income after Minority Interest | (23.6) | (25.0) | (26.5) | (27.8) | (29.2) | (30.7) | (32.2) | (171.4) | (153.1) | (183.5) |
| Income Available to Common Shares | (23.6) | (25.0) | (26.5) | (27.8) | (29.2) | (30.7) | (32.2) | (171.4) | (153.1) | (183.5) |
| DPS - Common - Gross - Issue - By Period End Date Rs | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Income - Basic - including Extraordinary Items Applicable to Common - Total | (23.6) | (25.0) | (26.5) | (27.8) | (29.2) | (30.7) | (32.2) | (171.4) | (153.1) | (183.5) |
| Income available to Common excluding Extraordinary Items | (23.6) | (25.0) | (26.5) | (27.8) | (29.2) | (30.7) | (32.2) | (171.4) | (153.1) | (183.5) |
| Shares used to calculate Basic EPS - Total mn | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 |
| EPS - Basic - including Extraordinary Items Applicable to Common - Total Rs | (5.29) | (5.60) | (5.93) | (6.23) | (6.53) | (6.88) | (7.21) | (38.38) | (34.28) | (41.07) |
| EPS - Basic - excluding Extraordinary Items Applicable to Common - Total Rs | (5.29) | (5.60) | (5.93) | (6.23) | (6.53) | (6.88) | (7.21) | (38.38) | (34.28) | (41.07) |
| EPS - Basic - excluding Extraordinary Items - Normalized - Total Rs | (5.29) | (5.60) | (5.93) | (6.23) | (6.53) | (6.88) | (7.21) | (38.38) | (34.28) | (41.07) |
| Allocated Net Income including Extraordinary Items Applicable to Common - Issue Specific | (23.6) | (25.0) | (26.5) | (27.8) | (29.2) | (30.7) | (32.2) | (171.4) | (153.1) | (183.5) |
| Earnings Allocation Factor - Basic - Issue Specific | 1.00× | 1.00× | 1.00× | 1.00× | 1.00× | 1.00× | 1.00× | 1.00× | 1.00× | 1.00× |
| Shares used to calculate Basic EPS - Issue Specific mn | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 |
| EPS - Basic - including Extraordinary Items Applicable to Common - Issue Specific Rs | (5.29) | (5.60) | (5.93) | (6.23) | (6.53) | (6.88) | (7.21) | (38.38) | (34.28) | (41.07) |
| EPS - Basic - excluding Extraordinary Items Applicable to Common - Issue Specific Rs | (5.29) | (5.60) | (5.93) | (6.23) | (6.53) | (6.88) | (7.21) | (38.38) | (34.28) | (41.07) |
| EPS - Basic - excluding Extraordinary Items - Normalized - Issue Specific Rs | (5.29) | (5.60) | (5.93) | (6.23) | (6.53) | (6.88) | (7.21) | (38.38) | (34.28) | (41.07) |
| EPS - Basic from Discontinued Operations & Extraordinary Items Rs | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Income - Diluted - including Extraordinary Items Applicable to Common - Total | (23.6) | (25.0) | (26.5) | (27.8) | (29.2) | (30.7) | (32.2) | (171.4) | (153.1) | (183.5) |
| Diluted Income available to Common excluding Extraordinary Items | (23.6) | (25.0) | (26.5) | (27.8) | (29.2) | (30.7) | (32.2) | (171.4) | (153.1) | (183.5) |
| Shares used to calculate Diluted EPS - Total mn | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 |
| EPS - Diluted - including Extraordinary Items Applicable to Common - Total Rs | (5.29) | (5.60) | (5.93) | (6.23) | (6.53) | (6.88) | (7.21) | (38.38) | (34.28) | (41.07) |
| EPS - Diluted - excluding Extraordinary Items Applicable to Common - Total Rs | (5.29) | (5.60) | (5.93) | (6.23) | (6.53) | (6.88) | (7.21) | (38.38) | (34.28) | (41.07) |
| EPS - Diluted - excluding Extraordinary Items - Normalized - Total Rs | (5.29) | (5.60) | (5.93) | (6.23) | (6.53) | (6.88) | (7.21) | (38.38) | (34.28) | (41.07) |
| Allocated Diluted Net Income including Extraordinary Items Applicable to Common - Issue Specific | (23.6) | (25.0) | (26.5) | (27.8) | (29.2) | (30.7) | (32.2) | (171.4) | (153.1) | (183.5) |
| Earnings Allocation Factor - Diluted - Issue Specific | 1.00× | 1.00× | 1.00× | 1.00× | 1.00× | 1.00× | 1.00× | 1.00× | 1.00× | 1.00× |
| Shares used to calculate Diluted EPS - Issue Specific mn | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 |
| EPS - Diluted - including Extraordinary Items Applicable to Common - Issue Specific Rs | (5.29) | (5.60) | (5.93) | (6.23) | (6.53) | (6.88) | (7.21) | (38.38) | (34.28) | (41.07) |
| EPS - Diluted - excluding Extraordinary Items Applicable to Common - Issue Specific Rs | (5.29) | (5.60) | (5.93) | (6.23) | (6.53) | (6.88) | (7.21) | (38.38) | (34.28) | (41.07) |
| EPS - Diluted - excluding Extraordinary Items - Normalized - Issue Specific Rs | (5.29) | (5.60) | (5.93) | (6.23) | (6.53) | (6.88) | (7.21) | (38.38) | (34.28) | (41.07) |
| EPS - Diluted from Discontinued Operations & Extraordinary Items Rs | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| DPS - Common - Gross - Issue - By Announcement Date Rs | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| DPS - Common - Net - Issue - By Announcement Date Rs | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Earnings before Interest & Taxes (EBIT) | (23.6) | (25.0) | (26.5) | (27.8) | (29.2) | (30.7) | (32.2) | (124.3) | (117.2) | (197.1) |
| Earnings before Interest, Taxes, Depreciation & Amortization (EBITDA) | (0.3) | (0.4) | (0.5) | (0.4) | (0.3) | (0.3) | (0.1) | (90.0) | (81.4) | (159.6) |
| Depreciation & Amortization - Supplemental | 23.4 | 24.6 | 26.0 | 27.4 | 28.9 | 30.4 | — | — | — | — |
| Depreciation Expense - Total - Supplemental | 23.4 | 24.6 | 26.0 | 27.4 | 28.9 | 30.4 | — | — | — | — |
| Depreciation, Depletion & Amortization - Total | 23.4 | 24.6 | 26.0 | 27.4 | 28.9 | 30.4 | 32.1 | 34.4 | 35.7 | 37.6 |
| Depreciation - Total | 23.4 | 24.6 | 26.0 | 27.4 | 28.9 | 30.4 | 32.1 | 34.4 | 35.7 | 37.6 |
| Normalized after Tax Profit | (23.6) | (25.0) | (26.5) | (27.8) | (29.2) | (30.7) | (32.2) | (171.4) | (153.1) | (183.5) |
| Normalized Net Income from Continuing Operations | (23.6) | (25.0) | (26.5) | (27.8) | (29.2) | (30.7) | (32.2) | (171.4) | (153.1) | (183.5) |
| Normalized Net Income - Bottom Line | (23.6) | (25.0) | (26.5) | (27.8) | (29.2) | (30.7) | (32.2) | (171.4) | (153.1) | (183.5) |
| Earnings before Interest & Taxes (EBIT) - Normalized | (23.6) | (25.0) | (26.5) | (27.8) | (29.2) | (30.7) | (32.2) | (124.3) | (117.2) | (197.1) |
| Earnings before Interest, Taxes, Depreciation & Amortization (EBITDA) - Normalized | (0.3) | (0.4) | (0.5) | (0.4) | (0.3) | (0.3) | (0.1) | (90.0) | (81.4) | (159.6) |
| Interest Expense | — | — | — | — | — | — | — | 44.3 | 43.8 | 48.1 |
| Operating Expenses | — | — | — | — | — | — | 32.2 | 401.4 | 714.5 | 1,327.0 |
| Selling, General & Administrative Expenses excluding Research & Development Expenses | 23.6 | 25.0 | 26.5 | 27.8 | 29.2 | 30.7 | 32.2 | 10.9 | 21.3 | 24.2 |
| Income before Taxes & Provision for Loan Losses | (23.6) | (25.0) | (26.5) | (27.8) | (29.2) | (30.7) | (32.2) | (168.7) | (160.9) | (245.3) |
| Cost of Revenue including Operation & Maintenance (Utility) - Total | — | — | — | — | — | — | 0.0 | 390.6 | 692.6 | 1,301.9 |
| Cost of Revenues excluding Depreciation | — | — | — | — | — | — | 0.0 | 390.6 | 692.6 | 1,301.9 |
| DPS - Common - Gross - Issue - By Payable Date Rs | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| DPS - Common - Gross - Issue - By Ex Date Rs | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Operating Expenses excluding Non-Cash Charges - Total | 0.3 | 0.4 | 0.5 | 0.4 | 0.3 | 0.3 | 0.1 | 367.1 | 678.7 | 1,289.4 |
| Income Available to Common Shares before Depreciation & Amortization | (0.3) | (0.4) | (0.5) | (0.4) | (0.3) | (0.3) | (0.1) | (137.1) | (117.4) | (145.9) |
| Fixed Charges | — | — | — | — | — | — | — | 44.3 | 43.8 | 48.1 |
| Estimated Tax Rate | 0.29× | 0.29× | 0.29× | 0.29× | 0.29× | 0.35× | 0.30× | 0.30× | 0.31× | 0.32× |
| Total Common & Spl DPS -Gross - Issue - By Announcement Date Rs | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Every line the company reported, in the original order and wording, without regrouping or signs changed. Latest 10 periods; the table above goes back further.