Last close · 16 Oct 2026
Rs 46.04 -0.39%
Annual · FY2007 – FY2026
Burshane LPG (Pakistan) Limited (BPL) income statement
Burshane LPG (Pakistan) Limited reported revenue of Rs 2.8 bn for FY2026 (Jul 2025 – Jun 2026), up 71.3% on FY2025. Gross profit came to Rs 256.8 mn, a gross margin of 9.0%. Operating profit was Rs 240.8 mn (an operating margin of 8.5%). Finance cost was Rs 54.0 mn, down 4.5% on FY2025. Tax of Rs 0 took 0.0% of pre-tax profit. Profit attributable to shareholders was Rs 179.5 mn, up 505.9% on FY2025, or Rs 6.65 per share.
| Rs mn | FY2026 * Jul 2025 – Jun 2026 | FY2025 Jul 2024 – Jun 2025 | FY2024 Jul 2023 – Jun 2024 | FY2023 Jul 2022 – Jun 2023 | FY2022 Jul 2021 – Jun 2022 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2,841.5 | 1,658.6 | 2,377.5 | 3,533.6 | 4,494.6 | |||||||||||||||
| Cost of revenue | (2,584.7) | (1,642.6) | (2,284.5) | (3,425.4) | (4,364.7) | |||||||||||||||
| Gross profit | 256.8 | 16.0 | 93.0 | 108.2 | 130.0 | |||||||||||||||
| Selling, general & administrative expenses | (98.0) | (84.6) | (153.4) | (139.1) | (148.7) | |||||||||||||||
| Operating profit | 240.8 | 86.2 | (13.9) | (11.7) | (1.9) | |||||||||||||||
| Finance cost | (54.0) | (56.5) | (69.5) | (55.9) | (11.8) | |||||||||||||||
| Profit before tax | 179.5 | 29.6 | (76.5) | (64.4) | 26.4 | |||||||||||||||
| Taxation | 0.0 | 0.0 | 2.7 | (2.0) | 0.2 | |||||||||||||||
| Profit after tax | 179.5 | 29.6 | (73.8) | (66.4) | 26.6 | |||||||||||||||
| Profit attributable to shareholders | 179.5 | 29.6 | (73.8) | (66.4) | 26.6 | |||||||||||||||
| Per share & other | ||||||||||||||||||||
| EPS – basic (Rs) Rs | 6.65 | 1.09 | (2.74) | (2.46) | 0.99 | |||||||||||||||
| EPS – diluted (Rs) Rs | 6.65 | 1.09 | (2.74) | (2.46) | 0.99 | |||||||||||||||
| Dividend per share (Rs) Rs | 1.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||||||||||||
| EBITDA | 298.1 | 179.0 | 48.4 | 49.3 | 53.1 | |||||||||||||||
| Depreciation & amortisation | 57.3 | 92.8 | 62.3 | 61.1 | 55.0 | |||||||||||||||
| Weighted average shares mn | 27.0 | 27.1 | 27.0 | 27.0 | 27.0 | |||||||||||||||
| Rs mn | FY2026 * Jul 2025 – Jun 2026 | FY2025 Jul 2024 – Jun 2025 | FY2024 Jul 2023 – Jun 2024 | FY2023 Jul 2022 – Jun 2023 | FY2022 Jul 2021 – Jun 2022 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | +71.3% | -30.2% | -32.7% | -21.4% | +73.5% | |||||||||||||||
| Cost of revenue | +57.4% | -28.1% | -33.3% | -21.5% | +68.4% | |||||||||||||||
| Gross profit | +1,506.4% | -82.8% | -14.0% | -16.8% | +69,393.0% | |||||||||||||||
| Selling, general & administrative expenses | +15.9% | -44.8% | +10.2% | -6.5% | -5.8% | |||||||||||||||
| Operating profit | +179.6% | — | — | — | — | |||||||||||||||
| Finance cost | -4.5% | -18.6% | +24.2% | +373.3% | -53.4% | |||||||||||||||
| Profit before tax | +505.9% | — | — | -343.7% | — | |||||||||||||||
| Taxation | — | — | -232.8% | — | — | |||||||||||||||
| Profit after tax | +505.9% | — | — | -349.6% | — | |||||||||||||||
| Profit attributable to shareholders | +505.9% | — | — | -349.6% | — | |||||||||||||||
| Per share & other | ||||||||||||||||||||
| EPS – basic (Rs) | +509.2% | — | — | -349.6% | — | |||||||||||||||
| EPS – diluted (Rs) | +509.2% | — | — | -349.6% | — | |||||||||||||||
| Dividend per share (Rs) | — | — | — | — | — | |||||||||||||||
| EBITDA | +66.6% | +269.8% | -1.9% | -7.2% | — | |||||||||||||||
| Depreciation & amortisation | -38.3% | +49.0% | +2.1% | +11.0% | -41.0% | |||||||||||||||
| Weighted average shares | — | — | — | — | — | |||||||||||||||
Change against the previous fiscal year; shown when the earlier figure is positive.
| Rs mn | FY2026 * Jul 2025 – Jun 2026 | FY2025 Jul 2024 – Jun 2025 | FY2024 Jul 2023 – Jun 2024 | FY2023 Jul 2022 – Jun 2023 | FY2022 Jul 2021 – Jun 2022 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |||||||||||||||
| Cost of revenue | (91.0%) | (99.0%) | (96.1%) | (96.9%) | (97.1%) | |||||||||||||||
| Gross profit | 9.0% | 1.0% | 3.9% | 3.1% | 2.9% | |||||||||||||||
| Selling, general & administrative expenses | (3.5%) | (5.1%) | (6.5%) | (3.9%) | (3.3%) | |||||||||||||||
| Operating profit | 8.5% | 5.2% | (0.6%) | (0.3%) | (0.0%) | |||||||||||||||
| Finance cost | (1.9%) | (3.4%) | (2.9%) | (1.6%) | (0.3%) | |||||||||||||||
| Profit before tax | 6.3% | 1.8% | (3.2%) | (1.8%) | 0.6% | |||||||||||||||
| Taxation | 0.0% | 0.0% | 0.1% | (0.1%) | 0.0% | |||||||||||||||
| Profit after tax | 6.3% | 1.8% | (3.1%) | (1.9%) | 0.6% | |||||||||||||||
| Profit attributable to shareholders | 6.3% | 1.8% | (3.1%) | (1.9%) | 0.6% | |||||||||||||||
| Per share & other | ||||||||||||||||||||
| EBITDA | 10.5% | 10.8% | 2.0% | 1.4% | 1.2% | |||||||||||||||
| Depreciation & amortisation | 2.0% | 5.6% | 2.6% | 1.7% | 1.2% | |||||||||||||||
Each line as a percentage of revenue.
Figures in Pakistani rupees as reported by the company; costs and cash outflows in brackets; "—" = not reported. * Figures in this period do not fully reconcile in the source data (hover the * for details). Updated 16 Oct 2026.
All reported line items 124
| Rs mn | FY2026 Jul 2025 – Jun 2026 | FY2025 Jul 2024 – Jun 2025 | FY2024 Jul 2023 – Jun 2024 | FY2023 Jul 2022 – Jun 2023 | FY2022 Jul 2021 – Jun 2022 |
|---|---|---|---|---|---|
| Revenue from Goods & Services | 2,841.5 | 1,658.6 | 2,377.5 | 3,533.6 | 4,494.6 |
| Sales of Goods & Services - Net - Unclassified | 2,841.5 | 1,658.6 | — | — | — |
| Revenue Taxes | — | — | 351.7 | 506.8 | 696.3 |
| Gross Revenue from Business Activities - Total | — | — | 2,729.2 | 4,040.4 | 5,191.0 |
| Revenue from Business Activities - Total | 2,841.5 | 1,658.6 | 2,377.5 | 3,533.6 | 4,494.6 |
| Cost of Operating Revenue | 2,584.7 | 1,642.6 | 2,284.5 | 3,425.4 | 4,364.7 |
| Cost of Revenues - Total | 2,584.7 | 1,642.6 | 2,284.5 | 3,425.4 | 4,364.7 |
| Cost of Revenues - Unclassified | 2,527.4 | 1,580.6 | 2,239.6 | 3,364.5 | 4,309.8 |
| Selling, General & Administrative Expenses - Total | 98.0 | 84.6 | 153.4 | 139.1 | 148.7 |
| Selling, General & Administrative Expenses - Unclassified | 84.0 | 81.9 | 136.8 | 139.0 | 148.6 |
| Amortization in Cost of Revenues | 10.0 | 10.0 | — | 10.0 | 10.0 |
| Depreciation in Cost of Revenues | 47.2 | 52.0 | 45.0 | 50.9 | 44.9 |
| Labor & Related Expenses including Stock-Based Compensation in Cost of Revenues | — | — | — | — | — |
| Amortization of Intangibles in Selling, General & Administrative Expenses | — | — | 0.1 | 0.1 | 0.1 |
| Material Expenses | — | — | — | — | — |
| Other Operating Expense/(Income) - Net | (82.1) | (154.8) | (46.5) | (19.2) | (16.9) |
| Changes in Inventory | — | — | — | — | — |
| Other Operating Income - Total | 87.9 | 162.0 | 52.5 | 26.4 | 25.2 |
| Gross Profit - Industrials/Property - Total | 256.8 | 16.0 | 93.0 | 108.2 | 130.0 |
| Operating Expenses - Total | 2,600.6 | 1,572.4 | 2,391.4 | 3,545.3 | 4,496.5 |
| Labor & Related Expenses including Stock-Based Compensation in Selling, General & Administrative Expenses | 14.1 | 2.6 | 0.0 | — | — |
| Selling, General & Administrative Expenses - Other - Total | 0.0 | 0.2 | 16.5 | — | — |
| Advertising Expense | — | — | — | — | — |
| Rental Expense | — | — | — | — | — |
| Operating Profit before Non-Recurring Income/(Expense) | 240.8 | 86.2 | (13.9) | (11.7) | (1.9) |
| Financing Income/(Expense) - Net - Total | (54.3) | (56.9) | (69.8) | (55.7) | (12.5) |
| Interest Expense - Net of (Interest Income) | 54.0 | 56.5 | 69.5 | 54.8 | 10.6 |
| Other Operating Expense | 5.8 | 7.2 | 6.0 | 7.1 | 8.3 |
| Interest Expense - Net of Capitalized Interest | 54.0 | 56.5 | 69.5 | 55.9 | 11.8 |
| Provision for Doubtful Accounts & Write-off | 0.0 | 0.2 | 16.5 | — | — |
| Non-Interest Financial Income/(Expense) - Total | (0.3) | (0.4) | (0.3) | (0.9) | (1.8) |
| Non-Interest Financial Income/(Expense) - Other - Net | (0.3) | (0.4) | (0.3) | (0.9) | (1.8) |
| Sale of Tangible & Intangible Fixed Assets - Gain/Loss | 0.3 | 5.0 | 13.3 | 1.8 | 1.9 |
| Other Non-Operating Income/(Expense) - Total | (7.3) | (4.6) | (6.1) | 1.2 | 1.1 |
| Non-Operating Rental Income | — | — | — | 1.2 | 1.1 |
| Foreign Exchange Gain/(Loss) - Non-Business | — | — | — | — | — |
| Normalized Pre-tax Profit | 179.5 | 29.6 | (76.5) | (64.4) | (11.3) |
| Non-Recurring Income/Expense - Total | — | — | — | 0.0 | 37.8 |
| Interest Income - Non-Bank | — | — | — | 1.1 | 1.2 |
| Sale of Investments Held for Sale, Maturity & Trading - Gain/(Loss) | — | — | — | — | — |
| Non-Recurring Income/(Expense) - Other - Total | — | — | — | — | — |
| Provision for Income Tax Expense- Unclassified | 0.0 | 0.0 | (2.7) | — | — |
| Income before Taxes | 179.5 | 29.6 | (76.5) | (64.4) | 26.4 |
| Income Taxes | 0.0 | 0.0 | (2.7) | 2.0 | (0.2) |
| Income Taxes for the Year - Current | — | — | — | 8.8 | 11.3 |
| Income Taxes - Domestic - Current | — | — | — | 8.9 | 11.3 |
| Income Taxes - Other (KFAS/NLST) - Current | — | — | — | (0.1) | 0.0 |
| Income Taxes - Deferred | — | — | — | (6.8) | (11.5) |
| Debt Restructuring - Gain/(Loss) | — | — | — | 0.0 | 37.8 |
| Net Income after Tax | 179.5 | 29.6 | (73.8) | (66.4) | 26.6 |
| Income before Discontinued Operations & Extraordinary Items | 179.5 | 29.6 | (73.8) | (66.4) | 26.6 |
| Net Income before Minority Interest | 179.5 | 29.6 | (73.8) | (66.4) | 26.6 |
| Net Income after Minority Interest | 179.5 | 29.6 | (73.8) | (66.4) | 26.6 |
| Income Available to Common Shares | 179.5 | 29.6 | (73.8) | (66.4) | 26.6 |
| Earnings Adjustments to Net Income - Other Expense/(Income) | — | — | — | — | — |
| DPS - Common - Gross - Issue - By Period End Date Rs | 1.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Income - Basic - including Extraordinary Items Applicable to Common - Total | 179.5 | 29.6 | (73.8) | (66.4) | 26.6 |
| Income available to Common excluding Extraordinary Items | 179.5 | 29.6 | (73.8) | (66.4) | 26.6 |
| Shares used to calculate Basic EPS - Total mn | 27.0 | 27.1 | 27.0 | 27.0 | 27.0 |
| EPS - Basic - including Extraordinary Items Applicable to Common - Total Rs | 6.65 | 1.09 | (2.74) | (2.46) | 0.99 |
| EPS - Basic - excluding Extraordinary Items Applicable to Common - Total Rs | 6.65 | 1.09 | (2.74) | (2.46) | 0.99 |
| EPS - Basic - excluding Extraordinary Items - Normalized - Total Rs | 6.65 | 1.09 | (2.74) | (2.46) | (0.41) |
| Allocated Net Income including Extraordinary Items Applicable to Common - Issue Specific | 179.5 | 29.6 | (73.8) | (66.4) | 26.6 |
| Earnings Allocation Factor - Basic - Issue Specific | 1.00× | 1.00× | 1.00× | 1.00× | 1.00× |
| Shares used to calculate Basic EPS - Issue Specific mn | 27.0 | 27.1 | 27.0 | 27.0 | 27.0 |
| EPS - Basic - including Extraordinary Items Applicable to Common - Issue Specific Rs | 6.65 | 1.09 | (2.74) | (2.46) | 0.99 |
| EPS - Basic - excluding Extraordinary Items Applicable to Common - Issue Specific Rs | 6.65 | 1.09 | (2.74) | (2.46) | 0.99 |
| EPS - Basic - excluding Extraordinary Items - Normalized - Issue Specific Rs | 6.65 | 1.09 | (2.74) | (2.46) | (0.41) |
| EPS - Basic from Discontinued Operations & Extraordinary Items Rs | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Dilution Adjustment | — | — | — | — | — |
| Net Income - Diluted - including Extraordinary Items Applicable to Common - Total | 179.5 | 29.6 | (73.8) | (66.4) | 26.6 |
| Diluted Income available to Common excluding Extraordinary Items | 179.5 | 29.6 | (73.8) | (66.4) | 26.6 |
| Shares used to calculate Diluted EPS - Total mn | 27.0 | 27.1 | 27.0 | 27.0 | 27.0 |
| EPS - Diluted - including Extraordinary Items Applicable to Common - Total Rs | 6.65 | 1.09 | (2.74) | (2.46) | 0.99 |
| EPS - Diluted - excluding Extraordinary Items Applicable to Common - Total Rs | 6.65 | 1.09 | (2.74) | (2.46) | 0.99 |
| EPS - Diluted - excluding Extraordinary Items - Normalized - Total Rs | 6.65 | 1.09 | (2.74) | (2.46) | (0.41) |
| Allocated Diluted Net Income including Extraordinary Items Applicable to Common - Issue Specific | 179.5 | 29.6 | (73.8) | (66.4) | 26.6 |
| Earnings Allocation Factor - Diluted - Issue Specific | 1.00× | 1.00× | 1.00× | 1.00× | 1.00× |
| Shares used to calculate Diluted EPS - Issue Specific mn | 27.0 | 27.1 | 27.0 | 27.0 | 27.0 |
| EPS - Diluted - including Extraordinary Items Applicable to Common - Issue Specific Rs | 6.65 | 1.09 | (2.74) | (2.46) | 0.99 |
| EPS - Diluted - excluding Extraordinary Items Applicable to Common - Issue Specific Rs | 6.65 | 1.09 | (2.74) | (2.46) | 0.99 |
| EPS - Diluted - excluding Extraordinary Items - Normalized - Issue Specific Rs | 6.65 | 1.09 | (2.74) | (2.46) | (0.41) |
| EPS - Diluted from Discontinued Operations & Extraordinary Items Rs | 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 |
| DPS - Common - Net - Issue - By Announcement Date Rs | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Earnings before Interest & Taxes (EBIT) | 240.8 | 86.2 | (13.9) | (11.7) | (1.9) |
| Earnings before Interest, Taxes, Depreciation & Amortization (EBITDA) | 298.1 | 179.0 | 48.4 | 49.3 | 53.1 |
| Earnings before Interest, Taxes, Depreciation & Amortization (EBITDA) and Operating Lease Payments | — | — | — | — | — |
| Depreciation & Amortization - Supplemental | 57.3 | 52.0 | 45.0 | 29.2 | 55.0 |
| Depreciation Expense - Total - Supplemental | 47.2 | 11.1 | 45.0 | 19.0 | 44.9 |
| Depreciation - Financial Lease Right-of-Use Assets - Supplemental | 10.5 | 11.1 | — | 19.0 | — |
| Amortization - Total - Supplemental | 10.0 | 40.9 | 0.1 | 10.1 | 10.1 |
| Depreciation, Depletion & Amortization - Total | 57.3 | 92.8 | 62.3 | 61.1 | 55.0 |
| Depreciation - Total | 47.2 | 52.0 | 52.2 | 50.9 | 44.9 |
| Amortization of Intangible Assets including Goodwill - Total | — | 40.9 | — | — | — |
| Amortization of Intangible Assets excluding Goodwill - Total | 10.0 | 10.0 | 10.1 | 10.1 | 10.1 |
| Labor & Related Expenses - Total | — | — | — | — | — |
| Labor & Related Expenses - Supplemental | — | — | — | — | — |
| Auditor Fees | — | — | — | — | — |
| Audit-Related Fees | — | — | — | — | — |
| Tax Fees | — | — | — | — | — |
| Normalized after Tax Profit | 179.5 | 29.6 | (73.8) | (66.4) | (11.1) |
| Normalized Net Income from Continuing Operations | 179.5 | 29.6 | (73.8) | (66.4) | (11.1) |
| Normalized Net Income - Bottom Line | 179.5 | 29.6 | (73.8) | (66.4) | (11.1) |
| Earnings before Interest & Taxes (EBIT) - Normalized | 233.5 | 86.1 | (7.0) | (9.6) | (0.7) |
| Earnings before Interest, Taxes, Depreciation & Amortization (EBITDA) - Normalized | 290.8 | 179.0 | 55.3 | 51.5 | 54.3 |
| Depreciation of Financial Lease Right-of-Use Assets | 10.5 | 11.1 | — | 19.0 | — |
| Interest Expense on Financial Lease Liabilities - Supplemental | 4.7 | 6.7 | 7.0 | 4.6 | 2.2 |
| Rental/Operating Lease Expense | — | — | — | — | — |
| Advertising Expenses - Supplemental | — | — | — | — | — |
| Interest Expense | 54.0 | 56.5 | 69.5 | 55.9 | 11.8 |
| Operating Expenses | 2,600.6 | 1,572.4 | 2,391.4 | 3,545.3 | 4,496.5 |
| Selling, General & Administrative Expenses excluding Research & Development Expenses | 98.0 | 84.6 | 153.4 | 139.1 | 148.7 |
| Income before Taxes & Provision for Loan Losses | 179.5 | 29.6 | (76.5) | (64.4) | 26.4 |
| Cost of Revenue including Operation & Maintenance (Utility) - Total | 2,584.7 | 1,642.6 | 2,284.5 | 3,425.4 | 4,364.7 |
| Cost of Revenues excluding Depreciation | 2,527.4 | 1,580.6 | 2,239.6 | 3,364.5 | 4,309.8 |
| DPS - Common - Gross - Issue - By Payable Date Rs | 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 |
| Tax Adjusted Operating Income | 233.5 | 86.1 | — | — | 38.5 |
| Operating Expenses excluding Non-Cash Charges - Total | 2,543.4 | 1,479.6 | 2,329.1 | 3,484.3 | 4,441.5 |
| Income Available to Common Shares before Depreciation & Amortization | 236.8 | 122.4 | (11.5) | (5.4) | 81.6 |
| Fixed Charges | 54.0 | 56.5 | 69.5 | 55.9 | 11.8 |
| Estimated Tax Rate | 0.29× | 0.29× | 0.29× | 0.29× | 0.29× |
| Total Common & Spl DPS -Gross - Issue - By Announcement Date Rs | 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.