Profit & Loss

SWELECT ENERGY SYSTEMS LTD.

NSE : SWELECTESBSE : 532051ISIN CODE : INE409B01013Industry : Electronics - ComponentsHouse : Private
BSE954.00-35.85 (-3.62 %)
PREV CLOSE ( ) 989.85
OPEN PRICE ( ) 1005.00
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 4329
TODAY'S LOW / HIGH ( )948.00 1019.00
52 WK LOW / HIGH ( )269.9 1250
NSE954.35-35.7 (-3.61 %)
PREV CLOSE( ) 990.05
OPEN PRICE ( ) 1019.95
BID PRICE (QTY) 954.35 (89)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 53519
TODAY'S LOW / HIGH( ) 950.00 1024.50
52 WK LOW / HIGH ( )269.2 1250
Select year
( in Million)
Particulars
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
INCOME :
  
  
  
  
  
Gross Sales
3659.81
3542.54
2525.36
2522.18
2276.49
     Sales
1332.52
1151.28
1254.79
1357.18
1254.15
     Job Work/ Contract Receipts
32.07
18.73
1.51
3.68
11.32
     Processing Charges / Service Income
378.22
390.79
186.79
139.77
26.02
     Revenue from property development
     Other Operational Income
1917.01
1981.74
1082.28
1021.55
985.01
Less: Excise Duty
Net Sales
3659.81
3542.54
2525.36
2522.18
2276.49
EXPENDITURE :
Increase/Decrease in Stock
638.38
-756.39
102.84
-225.03
184.92
Raw Material Consumed
1221.35
2462.27
1050.91
1459.54
907.86
     Opening Raw Materials
294.10
273.31
213.33
312.59
238.23
     Purchases Raw Materials
1113.78
1310.66
967.88
1219.82
383.46
     Closing Raw Materials
684.17
294.10
273.31
211.12
311.65
     Other Direct Purchases / Brought in cost
497.64
1172.41
143.02
138.25
597.81
     Other raw material cost
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
67.31
83.81
77.58
78.11
100.35
     Electricity & Power
67.31
83.81
77.58
78.11
100.35
     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
257.11
239.11
238.09
228.05
238.43
     Salaries, Wages & Bonus
238.82
226.00
200.07
196.85
205.38
     Contributions to EPF & Pension Funds
14.57
14.16
12.06
13.55
13.91
     Workmen and Staff Welfare Expenses
15.02
16.11
19.53
12.53
16.04
     Other Employees Cost
-11.30
-17.17
6.43
5.12
3.10
Other Manufacturing Expenses
383.68
387.20
333.40
320.17
305.07
     Sub-contracted / Out sourced services
369.77
380.72
253.09
269.03
248.45
     Processing Charges
73.18
45.71
26.03
7.40
2.03
     Repairs and Maintenance
73.25
69.13
53.37
43.48
51.30
     Packing Material Consumed
     Other Mfg Exp
-132.52
-108.36
0.91
0.27
3.29
General and Administration Expenses
173.91
132.58
110.29
123.65
129.50
     Rent , Rates & Taxes
38.05
17.55
12.43
25.87
29.43
     Insurance
15.87
10.16
7.75
6.52
7.26
     Printing and stationery
2.80
2.33
1.77
2.70
3.22
     Professional and legal fees
45.91
35.75
33.73
29.53
26.50
     Traveling and conveyance
26.48
20.52
14.43
21.52
22.75
     Other Administration
44.81
46.27
40.18
37.51
40.35
Selling and Distribution Expenses
37.63
35.14
27.11
41.20
44.97
     Advertisement & Sales Promotion
10.42
6.19
5.72
16.82
23.87
     Sales Commissions & Incentives
     Freight and Forwarding
27.21
28.95
21.39
24.38
21.10
     Handling and Clearing Charges
0.00
0.00
0.00
0.00
0.00
     Other Selling Expenses
0.00
0.00
0.00
0.00
0.00
Miscellaneous Expenses
160.96
150.45
80.52
219.28
133.93
     Bad debts /advances written off
7.00
0.67
2.11
     Provision for doubtful debts
44.40
24.40
34.85
14.54
     Losson disposal of fixed assets(net)
1.82
0.46
     Losson foreign exchange fluctuations
124.82
62.48
15.52
74.68
59.91
     Losson sale of non-trade current investments
80.06
20.72
     Other Miscellaneous Expenses
36.15
43.56
31.79
28.56
36.65
Less: Expenses Capitalised
Total Expenditure
2940.34
2734.17
2020.74
2244.96
2045.03
Operating Profit (Excl OI)
719.47
808.37
504.62
277.23
231.47
Other Income
243.51
207.47
298.52
275.93
283.27
     Interest Received
106.54
77.43
90.09
88.33
70.04
     Dividend Received
0.53
0.12
4.49
0.47
     Profit on sale of Fixed Assets
0.31
0.19
     Profits on sale of Investments
54.67
34.24
139.25
170.11
192.93
     Provision Written Back
14.24
1.96
4.86
1.13
5.93
     Foreign Exchange Gains
30.59
0.49
     Others
67.22
93.65
33.62
11.87
13.40
Operating Profit
962.99
1015.84
803.14
553.16
514.74
Interest
317.41
227.64
177.59
172.59
153.29
     InterestonDebenture / Bonds
     Interest on Term Loan
300.88
232.27
165.08
161.54
145.42
     Intereston Fixed deposits
     Bank Charges etc
17.14
16.47
12.51
10.57
7.31
     Other Interest
-0.61
-21.09
0.00
0.48
0.55
PBDT
645.57
788.19
625.56
380.57
361.45
Depreciation
334.48
275.54
281.36
298.53
259.93
Profit Before Taxation & Exceptional Items
311.09
512.65
344.20
82.04
101.53
Exceptional Income / Expenses
-69.10
-152.26
3.00
Profit Before Tax
311.09
512.65
275.10
-70.22
104.53
Provision for Tax
13.81
30.93
14.74
31.47
36.24
     Current Income Tax
13.39
23.93
19.90
41.08
47.60
     Deferred Tax
0.42
7.00
1.50
-6.96
-7.77
     Other taxes
0.00
0.00
-6.65
-2.66
-3.59
Profit After Tax
297.28
481.72
260.36
-101.69
68.29
Extra items
-233.07
-157.55
0.00
0.00
0.00
Minority Interest
-8.77
-0.15
0.45
Share of Associate
Other Consolidated Items
Consolidated Net Profit
55.44
324.02
260.81
-101.69
68.29
Adjustments to PAT
Profit Balance B/F
4876.11
4594.01
4343.57
4956.54
4936.60
Appropriations
4931.55
4918.03
4604.38
4854.85
5004.88
     General Reserves
     Proposed Equity Dividend
     Corporate dividend tax
3.90
     Other Appropriation
43.06
41.93
10.37
59.32
48.34
Equity Dividend %
12.00
30.00
30.00
20.00
25.00
Earnings Per Share
3.66
21.38
17.21
-6.71
6.76
Adjusted EPS
3.66
21.38
17.21
-6.71
4.50

© 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.