27 Apr 2017 | Livemint.com

BSE
NSE
Last Updated: Mar 31, 03:44 PM
Sequent Scientific Ltd.

BSE

  • 128.20 -0.75 (-0.58%)
  • Vol: 18168
  • BSE Code: 512529
  • PREV. CLOSE
    128.95
  • OPEN PRICE
    128.55
  • BID PRICE (QTY.)
    0.00(0)
  • OFFER PRICE (QTY.)
    128.85(833)

NSE

  • 128.15 0.00 (0%)
  • Vol: 155106
  • NSE Code: SEQUENT
  • PREV. CLOSE
    128.15
  • OPEN PRICE
    129.00
  • BID PRICE (QTY.)
    0.00(0)
  • OFFER PRICE (QTY.)
    128.15(2858)

Sequent Scientific Ltd. Profit & Loss

Select year
(Rs.in Million)
Particulars
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
INCOME :
  
  
  
  
  
Gross Sales
6497.00
4855.00
4757.00
3419.00
3585.00
     Sales
6319.00
4678.00
4636.00
3330.00
3491.00
     Job Work/ Contract Receipts
NA
NA
NA
NA
NA
     Processing Charges / Service Income
79.00
106.00
93.00
81.00
83.00
     Revenue from property development
NA
NA
NA
NA
NA
     Other Operational Income
99.00
71.00
28.00
8.00
11.00
Less: Excise Duty
152.00
201.00
202.00
151.00
127.00
Net Sales
6345.00
4654.00
4555.00
3269.00
3458.00
EXPENDITURE :
NA
NA
NA
NA
NA
Increase/Decrease in Stock
73.00
113.00
-123.00
-135.00
57.00
Raw Material Consumed
3066.00
2294.00
2560.00
1952.00
1866.00
     Opening Raw Materials
372.00
307.00
279.00
292.00
209.00
     Purchases Raw Materials
2241.00
2056.00
2076.00
1871.00
1863.00
     Closing Raw Materials
482.00
372.00
307.00
317.00
292.00
     Other Direct Purchases / Brought in cost
935.00
303.00
513.00
106.00
85.00
     Other raw material cost
1869.00
606.00
1025.00
211.00
170.00
Power & Fuel Cost
272.00
233.00
221.00
235.00
202.00
     Electricity & Power
272.00
233.00
221.00
235.00
202.00
     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
872.00
624.00
481.00
415.00
294.00
     Salaries, Wages & Bonus
726.00
508.00
421.00
372.00
258.00
     Contributions to EPF & Pension Funds
47.00
37.00
25.00
24.00
19.00
     Workmen and Staff Welfare Expenses
44.00
34.00
18.00
19.00
17.00
     Other Employees Cost
56.00
45.00
17.00
0.00
0.00
Other Manufacturing Expenses
731.00
543.00
523.00
414.00
279.00
     Sub-contracted / Out sourced services
NA
NA
NA
NA
NA
     Processing Charges
336.00
287.00
313.00
210.00
183.00
     Repairs and Maintenance
234.00
149.00
101.00
99.00
62.00
     Packing Material Consumed
NA
NA
NA
NA
NA
     Other Mfg Exp
161.00
107.00
109.00
106.00
34.00
General and Administration Expenses
406.00
338.00
436.00
240.00
137.00
     Rent , Rates & Taxes
56.00
55.00
58.00
54.00
33.00
     Insurance
18.00
9.00
9.00
7.00
4.00
     Printing and stationery
NA
NA
NA
NA
NA
     Professional and legal fees
103.00
62.00
80.00
46.00
18.00
     Traveling and conveyance
96.00
68.00
49.00
38.00
19.00
     Other Administration
229.00
211.00
289.00
133.00
82.00
Selling and Distribution Expenses
249.00
203.00
123.00
105.00
92.00
     Advertisement & Sales Promotion
38.00
64.00
25.00
13.00
6.00
     Sales Commissions & Incentives
105.00
52.00
31.00
30.00
36.00
     Freight and Forwarding
106.00
87.00
67.00
62.00
51.00
     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
46.00
101.00
167.00
199.00
160.00
     Bad debts /advances written off
19.00
55.00
42.00
25.00
2.00
     Provision for doubtful debts
4.00
15.00
12.00
34.00
1.00
     Losson disposal of fixed assets(net)
5.00
NA
NA
NA
NA
     Losson foreign exchange fluctuations
16.00
11.00
90.00
78.00
155.00
     Losson sale of non-trade current investments
NA
3.00
NA
NA
NA
     Other Miscellaneous Expenses
3.00
16.00
23.00
62.00
2.00
Less: Expenses Capitalised
NA
NA
NA
NA
NA
Total Expenditure
5716.00
4449.00
4387.00
3425.00
3087.00
Operating Profit (Excl OI)
629.00
205.00
168.00
-157.00
371.00
Other Income
106.00
100.00
38.00
50.00
105.00
     Interest Received
32.00
11.00
9.00
8.00
31.00
     Dividend Received
11.00
6.00
NA
NA
NA
     Profit on sale of Fixed Assets
NA
5.00
16.00
4.00
65.00
     Profits on sale of Investments
20.00
11.00
0.00
0.00
0.00
     Provision Written Back
25.00
63.00
6.00
12.00
1.00
     Foreign Exchange Gains
NA
NA
NA
NA
NA
     Others
18.00
3.00
7.00
26.00
8.00
Operating Profit
735.00
305.00
206.00
-107.00
476.00
Interest
386.00
444.00
390.00
334.00
300.00
     InterestonDebenture / Bonds
NA
NA
NA
NA
NA
     Interest on Term Loan
NA
NA
NA
NA
NA
     Intereston Fixed deposits
NA
NA
NA
NA
NA
     Bank Charges etc
53.00
47.00
24.00
31.00
30.00
     Other Interest
333.00
397.00
366.00
303.00
270.00
PBDT
350.00
-139.00
-184.00
-441.00
176.00
Depreciation
482.00
329.00
326.00
286.00
230.00
Profit Before Taxation & Exceptional Items
-133.00
-468.00
-510.00
-728.00
-54.00
Exceptional Income / Expenses
-37.00
385.00
-589.00
NA
NA
Profit Before Tax
-170.00
-84.00
-1099.00
-728.00
-54.00
Provision for Tax
28.00
34.00
6.00
-81.00
-40.00
     Current Income Tax
29.00
31.00
6.00
2.00
2.00
     Deferred Tax
-1.00
-14.00
-1.00
-81.00
-41.00
     Other taxes
-2.00
-10.00
-1.00
-163.00
-82.00
Profit After Tax
-198.00
-118.00
-1105.00
-647.00
-15.00
Extra items
NA
NA
NA
NA
NA
Minority Interest
-24.00
10.00
NA
0.00
1.00
Share of Associate
NA
NA
NA
NA
NA
Other Consolidated Items
NA
NA
NA
NA
NA
Consolidated Net Profit
-222.00
-107.00
-1105.00
-647.00
-14.00
Adjustments to PAT
3.00
25.00
NA
-18.00
1.00
Profit Balance B/F
-1482.00
-1394.00
-292.00
373.00
386.00
Appropriations
-1701.00
-1476.00
-1397.00
-292.00
373.00
     General Reserves
NA
NA
NA
NA
NA
     Proposed Equity Dividend
NA
NA
NA
NA
NA
     Corporate dividend tax
NA
NA
NA
NA
NA
     Other Appropriation
NA
6.00
-3.00
NA
NA
Equity Dividend %
NA
NA
NA
NA
NA
Earnings Per Share
-1.00
-4.00
-41.00
-28.00
-1.00
Adjusted EPS
-1.00
-1.00
-8.00
-6.00
0.00