OBOY Oilboy Energy Limited
Latest results: FY2025 · Jun 2025 Q3 FY2026 · Jan – Mar 2026
Last close · 16 Oct 2026
Rs 15.97 +0.50%
Annual · FY2016 – FY2025
Oilboy Energy Limited (OBOY) income statement
Oilboy Energy Limited reported revenue of Rs 395.7 mn for FY2025 (Jul 2024 – Jun 2025), up 91.7% on FY2024. Gross profit came to Rs 8.6 mn, a gross margin of 2.2%. Operating profit was -Rs 20.9 mn (an operating margin of -5.3%). Finance cost was Rs 5.0 mn, down 47.0% on FY2024. The loss attributable to shareholders was Rs 52.6 mn, or Rs -2.01 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 | |||||
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 395.7 | 206.4 | 100.5 | 52.1 | 0.0 | |||||
| Cost of revenue | (387.1) | (211.3) | (98.6) | (44.8) | 0.0 | |||||
| Gross profit | 8.6 | (4.9) | 1.9 | 7.2 | 0.0 | |||||
| Selling, general & administrative expenses | (29.5) | (20.1) | (13.3) | (101.1) | (2.4) | |||||
| Operating profit | (20.9) | (25.0) | (11.4) | (93.9) | (2.4) | |||||
| Finance cost | (5.0) | (9.5) | (2.1) | — | — | |||||
| Profit before tax | (17.2) | (31.5) | (16.3) | (93.9) | (2.4) | |||||
| Taxation | (35.5) | (1.0) | 3.3 | (0.7) | 0.0 | |||||
| Profit after tax | (52.6) | (32.4) | (13.1) | (94.5) | (2.4) | |||||
| Profit attributable to shareholders | (52.6) | (32.4) | (13.1) | (94.5) | (2.4) | |||||
| Per share & other | ||||||||||
| EPS – basic (Rs) Rs | (2.01) | (1.24) | (0.52) | (9.02) | (0.21) | |||||
| EPS – diluted (Rs) Rs | (2.01) | (1.24) | (0.52) | (9.02) | (0.21) | |||||
| Dividend per share (Rs) Rs | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||
| EBITDA | (17.9) | (20.8) | (10.3) | (93.9) | (2.4) | |||||
| Depreciation & amortisation | 3.0 | 4.1 | 1.1 | 0.0 | 0.0 | |||||
| Weighted average shares mn | 26.2 | 26.2 | 25.3 | 10.5 | 11.5 | |||||
| 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 | |||||
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | +91.7% | +105.4% | +93.0% | — | -100.0% | |||||
| Cost of revenue | +83.2% | +114.4% | +119.9% | — | — | |||||
| Gross profit | — | -355.4% | -73.6% | — | -100.0% | |||||
| Selling, general & administrative expenses | +47.1% | +50.7% | -86.8% | +4,086.1% | +13.9% | |||||
| Operating profit | — | — | — | — | -636.1% | |||||
| Finance cost | -47.0% | +352.8% | — | — | — | |||||
| Profit before tax | — | — | — | — | — | |||||
| Taxation | +3,601.2% | — | -600.3% | — | -100.0% | |||||
| Profit after tax | — | — | — | — | — | |||||
| Profit attributable to shareholders | — | — | — | — | — | |||||
| Per share & other | ||||||||||
| EPS – basic (Rs) | — | — | — | — | — | |||||
| EPS – diluted (Rs) | — | — | — | — | — | |||||
| Dividend per share (Rs) | — | — | — | — | — | |||||
| EBITDA | — | — | — | — | -575.3% | |||||
| Depreciation & amortisation | -28.1% | +276.3% | +9,026.5% | -21.4% | -71.8% | |||||
| 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 | |||||
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 100.0% | 100.0% | 100.0% | 100.0% | — | |||||
| Cost of revenue | (97.8%) | (102.4%) | (98.1%) | (86.1%) | — | |||||
| Gross profit | 2.2% | (2.4%) | 1.9% | 13.9% | — | |||||
| Selling, general & administrative expenses | (7.5%) | (9.7%) | (13.3%) | (194.3%) | — | |||||
| Operating profit | (5.3%) | (12.1%) | (11.4%) | (180.4%) | — | |||||
| Finance cost | (1.3%) | (4.6%) | (2.1%) | — | — | |||||
| Profit before tax | (4.3%) | (15.2%) | (16.2%) | (180.4%) | — | |||||
| Taxation | (9.0%) | (0.5%) | 3.2% | (1.2%) | — | |||||
| Profit after tax | (13.3%) | (15.7%) | (13.0%) | (181.6%) | — | |||||
| Profit attributable to shareholders | (13.3%) | (15.7%) | (13.0%) | (181.6%) | — | |||||
| Per share & other | ||||||||||
| EBITDA | (4.5%) | (10.1%) | (10.3%) | (180.3%) | — | |||||
| Depreciation & amortisation | 0.8% | 2.0% | 1.1% | 0.0% | — | |||||
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 100
| 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 |
|---|---|---|---|---|---|
| Revenue from Goods & Services | 395.7 | 206.4 | 100.5 | 52.1 | 0.0 |
| Sales of Goods & Services - Net - Unclassified | 395.7 | 206.4 | 100.5 | 52.1 | 0.0 |
| Revenue from Business Activities - Total | 395.7 | 206.4 | 100.5 | 52.1 | 0.0 |
| Cost of Operating Revenue | 387.1 | 211.3 | 98.6 | 44.8 | 0.0 |
| Cost of Revenues - Total | 387.1 | 211.3 | 98.6 | 44.8 | 0.0 |
| Cost of Revenues - Unclassified | 384.5 | 207.4 | 97.5 | — | — |
| Selling, General & Administrative Expenses - Total | 29.5 | 20.1 | 13.3 | 101.1 | 2.4 |
| Selling, General & Administrative Expenses - Unclassified | 29.2 | 19.8 | 13.3 | — | — |
| Amortization in Cost of Revenues | 0.1 | 0.1 | 0.0 | — | — |
| Depreciation in Cost of Revenues | 2.5 | 3.7 | 1.1 | — | — |
| Depreciation in Selling, General & Administrative Expenses | 0.1 | 0.0 | 0.0 | — | — |
| Amortization of Intangibles in Selling, General & Administrative Expenses | 0.2 | 0.3 | 0.0 | — | — |
| Other Operating Expense/(Income) - Net | 0.0 | 0.0 | 0.0 | — | — |
| Gross Profit - Industrials/Property - Total | 8.6 | (4.9) | 1.9 | 7.2 | 0.0 |
| Operating Expenses - Total | 416.6 | 231.3 | 111.9 | 145.9 | 2.4 |
| Operating Profit before Non-Recurring Income/(Expense) | (20.9) | (25.0) | (11.4) | (93.9) | (2.4) |
| Financing Income/(Expense) - Net - Total | (5.1) | (9.7) | (2.2) | — | — |
| Interest Expense - Net of (Interest Income) | 5.0 | 9.5 | 2.1 | — | — |
| Other Operating Expense | 0.0 | 0.0 | 0.0 | — | — |
| Interest Expense - Net of Capitalized Interest | 5.0 | 9.5 | 2.1 | — | — |
| Non-Interest Financial Income/(Expense) - Total | (0.1) | (0.1) | (0.1) | — | — |
| Non-Interest Financial Income/(Expense) - Other - Net | (0.1) | (0.1) | (0.1) | — | — |
| Equity Earnings/(Loss) - before Taxes including Non-Recurring | — | — | — | — | — |
| Other Non-Operating Income/(Expense) - Total | 8.9 | 3.2 | (2.7) | — | 0.0 |
| Normalized Pre-tax Profit | (17.2) | (31.5) | (16.3) | (93.9) | (2.4) |
| Non-Recurring Income/Expense - Total | — | — | — | (0.0) | 0.0 |
| Fair Value Adjustments - Financial Investments | — | — | — | (0.0) | 0.0 |
| Provision for Income Tax Expense- Unclassified | 35.5 | 1.0 | (3.3) | 0.7 | 0.0 |
| Income before Taxes | (17.2) | (31.5) | (16.3) | (93.9) | (2.4) |
| Income Taxes | 35.5 | 1.0 | (3.3) | 0.7 | 0.0 |
| Net Income after Tax | (52.6) | (32.4) | (13.1) | (94.5) | (2.4) |
| Income before Discontinued Operations & Extraordinary Items | (52.6) | (32.4) | (13.1) | (94.5) | (2.4) |
| Net Income before Minority Interest | (52.6) | (32.4) | (13.1) | (94.5) | (2.4) |
| Net Income after Minority Interest | (52.6) | (32.4) | (13.1) | (94.5) | (2.4) |
| Income Available to Common Shares | (52.6) | (32.4) | (13.1) | (94.5) | (2.4) |
| Other Comprehensive Income - Starting Line | — | — | — | — | (2.4) |
| Other Comprehensive Income - Net of Tax - Total | — | — | — | — | 0.0 |
| Comprehensive Income before Minority Interest - Total | — | — | — | — | (2.4) |
| Comprehensive Income - Attributable to Parent Company Equity Holders - Total | — | — | — | — | (2.4) |
| DPS - Common - Gross - Issue - By Period End Date Rs | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Income - Basic - including Extraordinary Items Applicable to Common - Total | (52.6) | (32.4) | (13.1) | (94.5) | (2.4) |
| Income available to Common excluding Extraordinary Items | (52.6) | (32.4) | (13.1) | (94.5) | (2.4) |
| Shares used to calculate Basic EPS - Total mn | 26.2 | 26.2 | 25.3 | 10.5 | 11.5 |
| EPS - Basic - including Extraordinary Items Applicable to Common - Total Rs | (2.01) | (1.24) | (0.52) | (9.02) | (0.21) |
| EPS - Basic - excluding Extraordinary Items Applicable to Common - Total Rs | (2.01) | (1.24) | (0.52) | (9.02) | (0.21) |
| EPS - Basic - excluding Extraordinary Items - Normalized - Total Rs | (2.01) | (1.24) | (0.52) | (9.02) | (0.21) |
| Allocated Net Income including Extraordinary Items Applicable to Common - Issue Specific | (52.6) | (32.4) | (13.1) | (94.5) | (2.4) |
| 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 | 26.2 | 26.2 | 25.3 | 10.5 | 11.5 |
| EPS - Basic - including Extraordinary Items Applicable to Common - Issue Specific Rs | (2.01) | (1.24) | (0.52) | (9.02) | (0.21) |
| EPS - Basic - excluding Extraordinary Items Applicable to Common - Issue Specific Rs | (2.01) | (1.24) | (0.52) | (9.02) | (0.21) |
| EPS - Basic - excluding Extraordinary Items - Normalized - Issue Specific Rs | (2.01) | (1.24) | (0.52) | (9.02) | (0.21) |
| EPS - Basic from Discontinued Operations & Extraordinary Items Rs | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Comprehensive Earnings Per Share - Basic - Issue Specific Rs | — | — | — | — | (0.21) |
| Net Income - Diluted - including Extraordinary Items Applicable to Common - Total | (52.6) | (32.4) | (13.1) | (94.5) | (2.4) |
| Diluted Income available to Common excluding Extraordinary Items | (52.6) | (32.4) | (13.1) | (94.5) | (2.4) |
| Shares used to calculate Diluted EPS - Total mn | 26.2 | 26.2 | 25.3 | 10.5 | 11.5 |
| EPS - Diluted - including Extraordinary Items Applicable to Common - Total Rs | (2.01) | (1.24) | (0.52) | (9.02) | (0.21) |
| EPS - Diluted - excluding Extraordinary Items Applicable to Common - Total Rs | (2.01) | (1.24) | (0.52) | (9.02) | (0.21) |
| EPS - Diluted - excluding Extraordinary Items - Normalized - Total Rs | (2.01) | (1.24) | (0.52) | (9.02) | (0.21) |
| Allocated Diluted Net Income including Extraordinary Items Applicable to Common - Issue Specific | (52.6) | (32.4) | (13.1) | (94.5) | (2.4) |
| 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 | 26.2 | 26.2 | 25.3 | 10.5 | 11.5 |
| EPS - Diluted - including Extraordinary Items Applicable to Common - Issue Specific Rs | (2.01) | (1.24) | (0.52) | (9.02) | (0.21) |
| EPS - Diluted - excluding Extraordinary Items Applicable to Common - Issue Specific Rs | (2.01) | (1.24) | (0.52) | (9.02) | (0.21) |
| EPS - Diluted - excluding Extraordinary Items - Normalized - Issue Specific Rs | (2.01) | (1.24) | (0.52) | (9.02) | (0.21) |
| EPS - Diluted from Discontinued Operations & Extraordinary Items Rs | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Comprehensive Earnings Per Share - Diluted - Issue Specific Rs | — | — | — | — | (0.21) |
| 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) | (20.9) | (25.0) | (11.4) | (93.9) | (2.4) |
| Earnings before Interest, Taxes, Depreciation & Amortization (EBITDA) | (17.9) | (20.8) | (10.3) | (93.9) | (2.4) |
| Depreciation & Amortization - Supplemental | 2.7 | 3.8 | 1.1 | — | — |
| Depreciation Expense - Total - Supplemental | 2.6 | 3.7 | 1.1 | — | — |
| Depreciation - Financial Lease Right-of-Use Assets - Supplemental | 1.8 | 3.6 | 1.1 | — | — |
| Amortization - Total - Supplemental | 0.1 | 0.1 | 0.0 | — | — |
| Depreciation, Depletion & Amortization - Total | 3.0 | 4.1 | 1.1 | 0.0 | 0.0 |
| Amortization of Deferred Costs - Supplemental | 0.1 | 0.1 | 0.0 | — | — |
| Depreciation - Total | 2.6 | 3.7 | 1.1 | 0.0 | 0.0 |
| Amortization of Intangible Assets excluding Goodwill - Total | 0.3 | 0.3 | 0.0 | — | — |
| Amortization of Deferred Charges - Total | 0.1 | 0.1 | 0.0 | — | — |
| Normalized after Tax Profit | (52.6) | (32.4) | (13.1) | (94.5) | (2.4) |
| Normalized Net Income from Continuing Operations | (52.6) | (32.4) | (13.1) | (94.5) | (2.4) |
| Normalized Net Income - Bottom Line | (52.6) | (32.4) | (13.1) | (94.5) | (2.4) |
| Earnings before Interest & Taxes (EBIT) - Normalized | (12.1) | (21.9) | (14.2) | (93.9) | (2.4) |
| Earnings before Interest, Taxes, Depreciation & Amortization (EBITDA) - Normalized | (9.1) | (17.8) | (13.1) | (93.9) | (2.4) |
| Interest Expense on Financial Lease Liabilities - Supplemental | 5.0 | 9.5 | 2.1 | — | — |
| Interest Expense | 5.0 | 9.5 | 2.1 | — | — |
| Operating Expenses | 416.6 | 231.3 | 111.9 | 145.9 | 2.4 |
| Selling, General & Administrative Expenses excluding Research & Development Expenses | 29.5 | 20.1 | 13.3 | 101.1 | 2.4 |
| Income before Taxes & Provision for Loan Losses | (17.2) | (31.5) | (16.3) | (93.9) | (2.4) |
| Cost of Revenue including Operation & Maintenance (Utility) - Total | 387.1 | 211.3 | 98.6 | 44.8 | 0.0 |
| Cost of Revenues excluding Depreciation | 384.5 | 207.4 | 97.5 | 44.8 | 0.0 |
| 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 |
| Operating Expenses excluding Non-Cash Charges - Total | 413.6 | 227.2 | 110.8 | 145.9 | 2.4 |
| Income Available to Common Shares before Depreciation & Amortization | (49.6) | (28.3) | (12.0) | (94.5) | (2.4) |
| Fixed Charges | 5.0 | 9.5 | 2.1 | — | — |
| 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.