Profit & Loss

SICAGEN INDIA LTD.

NSE : SICAGENBSE : 533014ISIN CODE : INE176J01011Industry : TradingHouse : Private
BSE59.020.04 (+0.07 %)
PREV CLOSE ( ) 58.98
OPEN PRICE ( ) 58.98
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 27695
TODAY'S LOW / HIGH ( )58.05 59.98
52 WK LOW / HIGH ( )29 79.49
NSE24.350 (0 %)
PREV CLOSE( ) 24.35
OPEN PRICE ( ) 25.50
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 24.35 (1075)
VOLUME 30594
TODAY'S LOW / HIGH( ) 24.00 25.80
52 WK LOW / HIGH ( )24 25.8
Select year
( in Million)
Particulars
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
INCOME :
  
  
  
  
  
Gross Sales
8953.00
8361.40
5416.30
6988.60
8203.40
     Sales
8779.90
8184.40
5263.60
6871.50
8083.90
     Job Work/ Contract Receipts
     Processing Charges / Service Income
118.60
101.60
97.20
95.80
94.30
     Revenue from property development
     Other Operational Income
54.50
75.40
55.50
21.30
25.20
Less: Excise Duty
Net Sales
8953.00
8361.40
5416.30
6988.60
8203.40
EXPENDITURE :
Increase/Decrease in Stock
-313.20
-10.50
282.20
-161.40
61.80
Raw Material Consumed
8408.90
7620.60
4488.10
6363.30
7244.60
     Opening Raw Materials
171.20
204.80
179.30
236.80
262.00
     Purchases Raw Materials
4702.40
4147.40
1926.70
2885.40
1889.50
     Closing Raw Materials
187.80
171.20
183.70
173.30
236.10
     Other Direct Purchases / Brought in cost
3723.10
3439.60
2565.80
3414.40
5329.20
     Other raw material cost
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
60.30
34.80
29.30
39.20
38.70
     Electricity & Power
60.30
34.80
29.30
39.20
38.70
     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
238.00
236.00
314.50
351.90
455.90
     Salaries, Wages & Bonus
199.90
205.40
279.10
302.90
400.60
     Contributions to EPF & Pension Funds
24.30
22.50
23.90
27.70
29.20
     Workmen and Staff Welfare Expenses
13.80
8.10
11.50
21.30
26.10
     Other Employees Cost
0.00
0.00
0.00
0.00
0.00
Other Manufacturing Expenses
45.10
37.60
30.60
38.60
49.00
     Sub-contracted / Out sourced services
     Processing Charges
     Repairs and Maintenance
23.20
19.60
16.80
25.20
29.80
     Packing Material Consumed
     Other Mfg Exp
21.90
18.00
13.80
13.40
19.20
General and Administration Expenses
153.40
122.70
113.40
143.70
217.80
     Rent , Rates & Taxes
38.30
27.50
25.30
26.00
72.70
     Insurance
19.30
14.90
12.90
13.70
10.10
     Printing and stationery
2.00
1.90
1.70
3.30
3.70
     Professional and legal fees
15.50
14.10
14.10
16.40
23.50
     Traveling and conveyance
16.60
10.40
6.20
21.60
34.70
     Other Administration
61.70
53.90
53.20
62.70
73.10
Selling and Distribution Expenses
61.10
57.40
44.20
60.40
90.20
     Advertisement & Sales Promotion
14.90
10.90
7.70
9.70
11.30
     Sales Commissions & Incentives
     Freight and Forwarding
44.60
43.00
29.10
49.20
68.80
     Handling and Clearing Charges
0.00
0.00
0.00
0.00
0.00
     Other Selling Expenses
1.60
3.50
7.40
1.50
10.10
Miscellaneous Expenses
34.30
43.30
29.30
39.70
31.00
     Bad debts /advances written off
2.90
10.50
1.20
7.80
     Provision for doubtful debts
22.20
14.20
17.10
26.40
     Losson disposal of fixed assets(net)
0.20
3.00
3.20
0.30
15.10
     Losson foreign exchange fluctuations
0.30
0.70
5.80
4.80
1.30
     Losson sale of non-trade current investments
     Other Miscellaneous Expenses
8.70
14.90
3.20
7.00
6.80
Less: Expenses Capitalised
Total Expenditure
8687.90
8141.90
5331.60
6875.40
8189.00
Operating Profit (Excl OI)
265.10
219.50
84.70
113.20
14.40
Other Income
81.90
86.00
83.70
110.40
167.70
     Interest Received
46.50
28.30
25.90
18.50
21.80
     Dividend Received
3.10
10.60
18.40
     Profit on sale of Fixed Assets
10.70
25.30
0.70
     Profits on sale of Investments
     Provision Written Back
     Foreign Exchange Gains
     Others
21.60
32.40
46.50
91.90
127.50
Operating Profit
347.00
305.50
168.40
223.60
182.10
Interest
88.80
59.00
54.60
88.10
91.30
     InterestonDebenture / Bonds
     Interest on Term Loan
     Intereston Fixed deposits
     Bank Charges etc
6.20
6.50
4.80
7.40
10.00
     Other Interest
82.60
52.50
49.80
80.70
81.30
PBDT
258.20
246.50
113.80
135.50
90.80
Depreciation
105.40
109.30
99.40
101.40
62.40
Profit Before Taxation & Exceptional Items
152.80
137.20
14.40
34.10
28.40
Exceptional Income / Expenses
63.60
-87.10
Profit Before Tax
216.40
50.10
14.40
34.10
28.40
Provision for Tax
38.20
56.20
46.40
30.50
27.10
     Current Income Tax
29.00
48.30
47.10
28.40
29.90
     Deferred Tax
9.20
7.90
-0.70
2.10
-2.80
     Other taxes
0.00
0.00
0.00
0.00
0.00
Profit After Tax
178.20
-6.10
-32.00
3.60
1.30
Extra items
0.00
0.00
0.00
0.00
0.00
Minority Interest
Share of Associate
Other Consolidated Items
Consolidated Net Profit
178.20
-6.10
-32.00
3.60
1.30
Adjustments to PAT
Profit Balance B/F
-519.20
-490.70
-445.00
-436.70
-349.50
Appropriations
-341.00
-496.80
-477.00
-433.10
-348.20
     General Reserves
     Proposed Equity Dividend
     Corporate dividend tax
     Other Appropriation
20.80
22.40
13.70
11.90
88.50
Equity Dividend %
6.00
2.50
6.00
5.00
4.00
Earnings Per Share
4.50
-0.15
-0.81
0.09
0.03
Adjusted EPS
4.50
-0.15
-0.81
0.09
0.03

© 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.