Profit & Loss

SIRCA PAINTS INDIA LTD.

NSE : SIRCABSE : 543686ISIN CODE : INE792Z01011Industry : TradingHouse : Private
BSE284.40-6.55 (-2.25 %)
PREV CLOSE ( ) 290.95
OPEN PRICE ( ) 290.75
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 56297
TODAY'S LOW / HIGH ( )283.50 295.15
52 WK LOW / HIGH ( )283.5 443.9
NSE284.65-6.05 (-2.08 %)
PREV CLOSE( ) 290.70
OPEN PRICE ( ) 292.50
BID PRICE (QTY) 284.65 (363)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 349536
TODAY'S LOW / HIGH( ) 282.05 294.90
52 WK LOW / HIGH ( )282.05 444
Select year
( in Million)
Particulars
Mar 2023
Mar 2022
Mar 2021
Mar 2020
INCOME :
  
  
  
  
Gross Sales
2677.49
2000.25
1431.84
1350.53
     Sales
2677.49
2000.25
1431.84
1350.53
     Job Work/ Contract Receipts
     Processing Charges / Service Income
     Revenue from property development
     Other Operational Income
0.00
0.00
0.00
0.00
Less: Excise Duty
Net Sales
2677.49
2000.25
1431.84
1350.53
EXPENDITURE :
Increase/Decrease in Stock
-275.26
-50.57
-92.35
-209.91
Raw Material Consumed
1749.55
1223.73
934.45
918.00
     Opening Raw Materials
359.08
80.41
36.79
     Purchases Raw Materials
804.68
429.69
251.75
108.12
     Closing Raw Materials
390.57
77.19
80.41
36.79
     Other Direct Purchases / Brought in cost
976.35
790.83
726.31
846.67
     Other raw material cost
0.00
0.00
0.00
0.00
Power & Fuel Cost
6.06
5.71
4.60
3.92
     Electricity & Power
6.06
5.71
4.60
3.92
     Oil, Fuel & Natural gas
0.00
0.00
0.00
0.00
     Coals etc
0.00
0.00
0.00
0.00
     Other power & fuel
0.00
0.00
0.00
0.00
Employee Cost
226.68
176.53
147.26
125.67
     Salaries, Wages & Bonus
207.50
157.86
133.15
113.83
     Contributions to EPF & Pension Funds
12.11
10.76
9.16
7.75
     Workmen and Staff Welfare Expenses
3.52
1.98
2.28
2.00
     Other Employees Cost
3.55
5.94
2.67
2.09
Other Manufacturing Expenses
87.31
68.58
55.75
35.53
     Sub-contracted / Out sourced services
     Processing Charges
     Repairs and Maintenance
8.91
6.98
8.75
7.82
     Packing Material Consumed
     Other Mfg Exp
78.39
61.61
47.00
27.71
General and Administration Expenses
103.71
73.60
57.43
66.13
     Rent , Rates & Taxes
24.03
18.95
17.96
13.99
     Insurance
4.85
6.41
3.23
1.67
     Printing and stationery
1.27
0.62
0.74
0.79
     Professional and legal fees
7.31
4.51
5.34
5.17
     Traveling and conveyance
40.53
23.03
13.56
28.24
     Other Administration
25.72
20.08
16.61
16.28
Selling and Distribution Expenses
133.35
105.60
71.98
74.34
     Advertisement & Sales Promotion
66.83
36.24
22.02
50.17
     Sales Commissions & Incentives
19.86
19.50
15.41
7.31
     Freight and Forwarding
6.75
7.28
7.31
8.06
     Handling and Clearing Charges
1.82
1.35
0.96
0.00
     Other Selling Expenses
38.08
41.22
26.29
8.80
Miscellaneous Expenses
28.96
19.34
130.20
26.14
     Bad debts /advances written off
2.04
     Provision for doubtful debts
     Losson disposal of fixed assets(net)
4.52
     Losson foreign exchange fluctuations
14.62
6.00
8.16
3.63
     Losson sale of non-trade current investments
     Other Miscellaneous Expenses
12.30
8.82
122.05
22.51
Less: Expenses Capitalised
Total Expenditure
2060.36
1622.52
1309.32
1039.82
Operating Profit (Excl OI)
617.13
377.73
122.52
310.71
Other Income
48.44
44.01
141.45
56.13
     Interest Received
33.16
24.49
26.65
36.36
     Dividend Received
     Profit on sale of Fixed Assets
0.12
2.34
6.53
     Profits on sale of Investments
     Provision Written Back
     Foreign Exchange Gains
14.51
14.53
15.84
10.30
     Others
0.65
4.99
96.62
2.94
Operating Profit
665.57
421.74
263.97
366.84
Interest
0.43
0.98
1.83
1.00
     InterestonDebenture / Bonds
     Interest on Term Loan
0.15
0.16
0.07
0.15
     Intereston Fixed deposits
     Bank Charges etc
0.24
0.62
0.97
0.74
     Other Interest
0.04
0.20
0.79
0.11
PBDT
665.14
420.76
262.13
365.84
Depreciation
44.11
41.27
36.59
23.99
Profit Before Taxation & Exceptional Items
621.04
379.49
225.55
341.85
Exceptional Income / Expenses
Profit Before Tax
621.04
379.49
225.55
341.85
Provision for Tax
159.97
102.26
59.72
90.27
     Current Income Tax
159.86
95.99
61.47
90.15
     Deferred Tax
0.12
6.27
-1.75
0.13
     Other taxes
0.00
0.00
0.00
0.00
Profit After Tax
461.07
277.23
165.82
251.58
Extra items
0.00
0.00
0.00
0.00
Minority Interest
Share of Associate
Other Consolidated Items
Consolidated Net Profit
461.07
277.23
165.82
251.58
Adjustments to PAT
Profit Balance B/F
1137.05
903.61
734.89
657.03
Appropriations
1598.12
1180.84
900.71
908.60
     General Reserves
     Proposed Equity Dividend
     Corporate dividend tax
     Other Appropriation
56.40
43.79
-2.90
132.61
Equity Dividend %
15.00
20.00
15.00
15.00
Earnings Per Share
16.82
10.12
6.05
9.18
Adjusted EPS
8.41
5.06
3.03
4.59

© 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.