SEQUENT SCIENTIFIC LTD.
NSE : SEQUENTBSE : 512529ISIN
CODE : INE807F01027Industry : Pharmaceuticals & DrugsHouse
: Sequent
BSE124.950.3 (+0.24 % )
PREV CLOSE (Rs.) 124.65
OPEN PRICE (Rs.) 124.35
BID PRICE (QTY) 0.00 (0 )
OFFER PRICE (QTY) 0.00 (0 )
VOLUME 64472
TODAY'S LOW / HIGH (Rs.)
52 WK LOW / HIGH (Rs.)
NSE124.90 -0.05 (-0.04 % )
PREV CLOSE(Rs.) 124.95
OPEN PRICE (Rs.) 125.45
BID PRICE (QTY) 0.00 (0 )
OFFER PRICE (QTY) 124.90 (1083 )
VOLUME 668044
TODAY'S LOW / HIGH(Rs.)
52 WK LOW / HIGH (Rs.)
Profit & Loss
(Rs in Million)
| Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | 14542.27 | 14418.67 | 13879.07 | 12045.62 | 10583.90 |
| Sales | 14394.27 | 14249.95 | 13575.08 | 11708.56 | 10252.60 |
| Job Work/ Contract Receipts | NA | NA | NA | NA | NA |
| Processing Charges / Service Income | 121.66 | 142.28 | 208.19 | 149.75 | 144.82 |
| Revenue from property development | NA | NA | NA | NA | NA |
| Other Operational Income | 26.34 | 26.44 | 95.80 | 187.31 | 186.48 |
| Less: Excise Duty | NA | NA | NA | NA | NA |
| Net Sales | 14209.09 | 14128.16 | 13616.15 | 11792.44 | 10393.07 |
| EXPENDITURE : | NA | NA | NA | NA | NA |
| Increase/Decrease in Stock | 188.99 | -494.15 | -390.27 | 44.62 | -275.03 |
| Raw Material Consumed | 8148.68 | 8424.11 | 7336.84 | 6005.89 | 5705.15 |
| Opening Raw Materials | 1290.46 | 917.94 | 864.33 | 645.68 | 549.49 |
| Purchases Raw Materials | 7052.80 | 7077.74 | 5940.26 | 5335.64 | 4634.90 |
| Closing Raw Materials | 1412.28 | 1290.46 | 917.94 | 864.33 | 645.68 |
| Other Direct Purchases / Brought in cost | 1217.70 | 1718.89 | 1450.19 | 888.90 | 1166.44 |
| Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Power & Fuel Cost | 424.54 | 338.59 | 287.51 | 247.30 | 230.60 |
| Electricity & Power | 424.54 | 338.59 | 287.51 | 247.30 | 230.60 |
| 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 | 2583.85 | 2313.68 | 1872.23 | 1650.59 | 1459.49 |
| Salaries, Wages & Bonus | 1828.73 | 1629.67 | 1475.89 | 1324.33 | 1182.31 |
| Contributions to EPF & Pension Funds | 276.53 | 259.95 | 246.30 | 218.04 | 192.15 |
| Workmen and Staff Welfare Expenses | 124.48 | 91.05 | 77.70 | 61.55 | 54.10 |
| Other Employees Cost | 354.11 | 333.01 | 72.34 | 46.67 | 30.93 |
| Other Manufacturing Expenses | 851.37 | 936.71 | 961.82 | 832.40 | 777.30 |
| Sub-contracted / Out sourced services | NA | NA | NA | NA | NA |
| Processing Charges | 298.69 | 435.79 | 526.60 | 495.49 | 474.10 |
| Repairs and Maintenance | 243.44 | 218.81 | 218.77 | 176.26 | 157.32 |
| Packing Material Consumed | NA | NA | NA | NA | NA |
| Other Mfg Exp | 309.24 | 282.11 | 216.45 | 160.65 | 145.88 |
| General and Administration Expenses | 757.97 | 669.02 | 583.97 | 563.67 | 583.50 |
| Rent , Rates & Taxes | 63.35 | 78.80 | 63.64 | 75.81 | 153.56 |
| Insurance | 79.18 | 64.51 | 51.89 | 43.97 | 35.66 |
| Printing and stationery | NA | NA | NA | NA | NA |
| Professional and legal fees | 430.76 | 406.34 | 375.66 | 306.37 | 247.13 |
| Traveling and conveyance | 154.36 | 89.91 | 65.27 | 107.38 | 118.85 |
| Other Administration | 30.32 | 29.46 | 27.51 | 30.14 | 28.30 |
| Selling and Distribution Expenses | 579.98 | 571.12 | 500.01 | 451.58 | 362.94 |
| Advertisement & Sales Promotion | 189.22 | 188.18 | 121.55 | 178.47 | 89.01 |
| Sales Commissions & Incentives | 92.11 | 88.58 | 95.83 | 59.32 | 52.33 |
| Freight and Forwarding | 298.65 | 294.36 | 282.63 | 213.79 | 221.60 |
| 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 | 554.16 | 275.23 | 364.66 | 293.17 | 299.78 |
| Bad debts /advances written off | 1.95 | 4.42 | 30.31 | 24.16 | 4.41 |
| Provision for doubtful debts | 7.56 | NA | NA | 1.54 | 13.23 |
| Losson disposal of fixed assets(net) | NA | 0.69 | NA | NA | NA |
| Losson foreign exchange fluctuations | 114.46 | NA | 42.16 | 54.88 | 77.40 |
| Losson sale of non-trade current investments | NA | NA | NA | NA | NA |
| Other Miscellaneous Expenses | 430.19 | 270.12 | 292.19 | 212.59 | 204.74 |
| Less: Expenses Capitalised | NA | NA | NA | NA | NA |
| Total Expenditure | 14089.54 | 13034.31 | 11516.77 | 10089.22 | 9143.73 |
| Operating Profit (Excl OI) | 119.55 | 1093.85 | 2099.38 | 1703.22 | 1249.34 |
| Other Income | 63.90 | 108.60 | 104.95 | 100.89 | 86.72 |
| Interest Received | 12.09 | 2.41 | 6.26 | 15.03 | 13.45 |
| Dividend Received | 0.01 | 1.66 | 9.95 | 52.64 | 7.90 |
| Profit on sale of Fixed Assets | 20.42 | NA | 6.98 | 1.14 | 4.79 |
| Profits on sale of Investments | 0.51 | 3.18 | 25.79 | 3.65 | 1.97 |
| Provision Written Back | NA | 0.15 | 21.32 | NA | 17.24 |
| Foreign Exchange Gains | NA | 63.03 | NA | NA | NA |
| Others | 30.87 | 38.17 | 34.65 | 28.43 | 41.37 |
| Operating Profit | 183.45 | 1202.45 | 2204.33 | 1804.11 | 1336.06 |
| Interest | 355.17 | 157.74 | 243.83 | 357.14 | 328.02 |
| InterestonDebenture / Bonds | NA | NA | NA | NA | NA |
| Interest on Term Loan | 272.70 | 107.51 | 161.65 | 290.93 | 287.50 |
| Intereston Fixed deposits | NA | NA | NA | NA | NA |
| Bank Charges etc | 57.98 | 22.65 | 51.29 | 30.12 | 40.52 |
| Other Interest | 24.49 | 27.58 | 30.89 | 36.09 | 0.00 |
| PBDT | -171.72 | 1044.71 | 1960.50 | 1446.97 | 1008.04 |
| Depreciation | 556.93 | 515.41 | 505.98 | 506.22 | 419.20 |
| Profit Before Taxation & Exceptional Items | -728.65 | 529.30 | 1454.52 | 940.75 | 588.84 |
| Exceptional Income / Expenses | -647.93 | NA | -88.23 | NA | NA |
| Profit Before Tax | -1376.58 | 529.30 | 1366.29 | 940.75 | 588.84 |
| Provision for Tax | -156.81 | 81.66 | 321.77 | 120.29 | 20.07 |
| Current Income Tax | 78.39 | 257.28 | 320.99 | 227.44 | 141.99 |
| Deferred Tax | -231.96 | -55.32 | -28.60 | -104.83 | 59.83 |
| Other taxes | -3.24 | -120.30 | 29.38 | -2.32 | -181.75 |
| Profit After Tax | -1219.77 | 447.64 | 1044.52 | 820.46 | 568.77 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Minority Interest | 8.18 | -38.09 | -90.10 | -121.41 | -82.17 |
| Share of Associate | NA | NA | NA | NA | NA |
| Other Consolidated Items | NA | NA | NA | NA | NA |
| Consolidated Net Profit | -1211.59 | 409.55 | 954.42 | 699.05 | 486.60 |
| Adjustments to PAT | NA | NA | NA | NA | NA |
| Profit Balance B/F | 885.91 | 599.66 | -791.15 | -1402.64 | -1889.32 |
| Appropriations | -325.68 | 1009.21 | 163.27 | -703.59 | -1402.72 |
| 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 | -1322.53 | 123.30 | -436.39 | 87.56 | -0.08 |
| Equity Dividend % | NA | NA | 25.00 | NA | 10.00 |
| Earnings Per Share | -4.86 | 1.65 | 3.84 | 2.81 | 1.97 |
| Adjusted EPS | -4.86 | 1.65 | 3.84 | 2.81 | 1.97 |
