Profit & Loss

SETCO AUTOMOTIVE LTD.

NSE : SETCOBSE : 505075ISIN CODE : INE878E01021Industry : Auto AncillaryHouse : Private
BSE6.21-0.32 (-4.9 %)
PREV CLOSE ( ) 6.53
OPEN PRICE ( ) 6.50
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 157920
TODAY'S LOW / HIGH ( )6.21 6.53
52 WK LOW / HIGH ( )4.72 9.62
NSE6.15-0.3 (-4.65 %)
PREV CLOSE( ) 6.45
OPEN PRICE ( ) 6.55
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 6.15 (9510)
VOLUME 438814
TODAY'S LOW / HIGH( ) 6.15 6.55
52 WK LOW / HIGH ( )4.7 9.65
Select year
( in Million)
Particulars
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
INCOME :
  
  
  
  
  
Gross Sales
5455.72
4350.02
3592.57
4703.16
6804.40
     Sales
5455.72
4350.02
3592.57
4703.16
6804.40
     Job Work/ Contract Receipts
     Processing Charges / Service Income
     Revenue from property development
     Other Operational Income
0.00
0.00
0.00
0.00
0.00
Less: Excise Duty
Net Sales
5455.72
4350.02
3592.57
4703.16
6804.40
EXPENDITURE :
Increase/Decrease in Stock
-53.98
247.68
101.87
-65.98
-174.57
Raw Material Consumed
3023.48
2269.51
1934.25
2320.05
3464.57
     Opening Raw Materials
594.73
652.17
799.97
921.13
818.17
     Purchases Raw Materials
3051.20
2212.07
1714.39
2198.89
3567.53
     Closing Raw Materials
622.46
594.73
580.12
799.97
921.13
     Other Direct Purchases / Brought in cost
     Other raw material cost
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
197.81
198.38
174.24
215.70
287.62
     Electricity & Power
197.81
198.38
174.24
215.70
287.62
     Oil, Fuel & Natural gas
0.00
0.00
0.00
0.00
0.00
     Coals etc
0.00
0.00
0.00
0.00
0.00
     Other power & fuel
0.00
0.00
0.00
0.00
0.00
Employee Cost
876.76
813.88
736.89
813.79
908.34
     Salaries, Wages & Bonus
800.62
747.29
677.04
735.65
834.14
     Contributions to EPF & Pension Funds
63.31
49.38
47.43
55.72
48.37
     Workmen and Staff Welfare Expenses
12.83
17.21
12.42
22.42
25.83
     Other Employees Cost
0.00
0.00
0.00
0.00
0.00
Other Manufacturing Expenses
342.96
293.10
237.01
356.12
548.54
     Sub-contracted / Out sourced services
     Processing Charges
75.28
61.88
54.47
87.42
168.51
     Repairs and Maintenance
24.06
20.15
16.74
22.61
27.49
     Packing Material Consumed
     Other Mfg Exp
243.62
211.07
165.80
246.09
352.54
General and Administration Expenses
280.45
381.85
252.67
302.53
308.37
     Rent , Rates & Taxes
34.11
31.36
20.54
28.96
16.91
     Insurance
47.29
42.12
48.25
42.86
40.40
     Printing and stationery
39.38
40.91
38.08
46.53
35.42
     Professional and legal fees
61.03
172.65
77.63
83.70
95.23
     Traveling and conveyance
46.44
35.17
25.30
57.07
65.23
     Other Administration
52.21
59.65
42.89
43.42
55.17
Selling and Distribution Expenses
373.34
258.42
240.46
373.23
465.81
     Advertisement & Sales Promotion
29.00
15.64
31.33
53.43
61.27
     Sales Commissions & Incentives
     Freight and Forwarding
162.49
125.87
97.16
124.50
197.33
     Handling and Clearing Charges
0.00
0.00
0.00
0.00
0.00
     Other Selling Expenses
181.84
116.91
111.96
195.31
207.21
Miscellaneous Expenses
12.12
45.73
15.82
32.79
25.20
     Bad debts /advances written off
19.89
21.61
9.24
     Provision for doubtful debts
16.65
8.62
0.17
     Losson disposal of fixed assets(net)
0.19
0.22
0.03
     Losson foreign exchange fluctuations
     Losson sale of non-trade current investments
     Other Miscellaneous Expenses
12.12
9.01
6.98
11.15
15.79
Less: Expenses Capitalised
Total Expenditure
5052.93
4508.55
3693.19
4348.21
5833.87
Operating Profit (Excl OI)
402.79
-158.53
-100.63
354.94
970.53
Other Income
44.89
98.98
86.58
52.08
58.20
     Interest Received
8.20
2.66
1.90
12.77
23.43
     Dividend Received
     Profit on sale of Fixed Assets
0.86
23.66
0.80
     Profits on sale of Investments
     Provision Written Back
9.24
5.14
     Foreign Exchange Gains
1.12
28.07
15.71
27.39
17.85
     Others
25.47
68.25
45.31
6.79
16.13
Operating Profit
447.67
-59.56
-14.05
407.02
1028.73
Interest
1547.38
1083.22
590.83
569.66
525.89
     InterestonDebenture / Bonds
     Interest on Term Loan
     Intereston Fixed deposits
     Bank Charges etc
19.92
28.07
48.15
48.57
61.43
     Other Interest
1527.46
1055.16
542.68
521.10
464.46
PBDT
-1099.70
-1142.78
-604.88
-162.64
502.84
Depreciation
384.47
374.47
337.09
323.38
335.17
Profit Before Taxation & Exceptional Items
-1484.17
-1517.25
-941.98
-486.02
167.67
Exceptional Income / Expenses
-127.28
-1023.96
-328.87
-54.52
Profit Before Tax
-1611.45
-2541.21
-1270.84
-540.54
167.67
Provision for Tax
311.12
33.60
-37.87
-44.99
173.12
     Current Income Tax
0.02
106.35
     Deferred Tax
208.35
-30.97
-42.98
-59.48
90.52
     Other taxes
102.74
64.57
5.12
14.49
-23.75
Profit After Tax
-1922.57
-2574.81
-1232.98
-495.56
-5.45
Extra items
0.00
0.00
0.00
0.00
0.00
Minority Interest
397.85
331.18
32.21
49.88
36.70
Share of Associate
Other Consolidated Items
-2.50
Consolidated Net Profit
-1524.72
-2243.62
-1200.76
-445.68
28.75
Adjustments to PAT
0.06
Profit Balance B/F
-3176.02
-753.28
556.61
1151.56
1323.45
Appropriations
-4700.74
-2996.90
-644.16
705.88
1352.27
     General Reserves
     Proposed Equity Dividend
     Corporate dividend tax
     Other Appropriation
7.38
179.12
109.12
149.28
200.71
Equity Dividend %
50.00
Earnings Per Share
-11.40
-16.77
-8.98
-3.33
0.22
Adjusted EPS
-11.40
-16.77
-8.98
-3.33
0.22

© NIRMAL BANG. All rights reserved

Designed , Developed & Content Powered by Accord Fintech Pvt. Ltd.

Open an Account
FOR AFREE *DEMAT & BROKING ACCOUNT

Please fill in the details below

Close X

(Note - You will receive a call from our sales executive)

CLOSE X

RISK DISCLOSURES ON DERIVATIVES

  • 9 out of 10 individual traders in equity Futures and Options Segment, incurred net losses.
  • On an average, loss makers registered net trading loss close to ₹ 50,000.
  • Over and above the net trading losses incurred, loss makers expended an additional 28% of net trading losses as transaction costs.
  • Those making net trading profits, incurred between 15% to 50% of such profits as transaction cost.

Source:

1. SEBI study dated January 25, 2023 on “Analysis of Profit and Loss of Individual Traders dealing in equity Futures and Options (F&O) Segment”, wherein Aggregate Level findings are based on annual Profit/Loss incurred by individual traders in equity F&O during FY 2021-22.