SUKHJIT STARCH & CHEMICALS LTD.
NSE : SUKHJITSBSE : 524542ISIN
CODE : INE450E01011Industry : Consumer FoodHouse
: Private
BSE464.90-9 (-1.9 % )
PREV CLOSE (Rs.) 473.90
OPEN PRICE (Rs.) 473.00
BID PRICE (QTY) 0.00 (0 )
OFFER PRICE (QTY) 0.00 (0 )
VOLUME 1044
TODAY'S LOW / HIGH (Rs.)
52 WK LOW / HIGH (Rs.)
NSE464.60 -9.35 (-1.97 % )
PREV CLOSE(Rs.) 473.95
OPEN PRICE (Rs.) 474.05
BID PRICE (QTY) 0.00 (0 )
OFFER PRICE (QTY) 464.60 (9 )
VOLUME 8039
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 | 14465.72 | 11589.74 | 6987.78 | 7991.66 | 7415.36 |
| Sales | 14465.72 | 11589.74 | 6987.78 | 7991.66 | 7415.36 |
| Job Work/ Contract Receipts | NA | NA | NA | NA | NA |
| Processing Charges / Service Income | NA | NA | NA | NA | NA |
| Revenue from property development | NA | NA | NA | NA | NA |
| Other Operational Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Less: Excise Duty | NA | NA | NA | NA | NA |
| Net Sales | 14465.72 | 11589.74 | 6987.78 | 7991.66 | 7415.36 |
| EXPENDITURE : | NA | NA | NA | NA | NA |
| Increase/Decrease in Stock | -248.38 | 45.35 | -16.80 | -220.34 | 36.82 |
| Raw Material Consumed | 9785.09 | 7127.75 | 4386.48 | 5725.30 | 4316.19 |
| Opening Raw Materials | 499.49 | 399.05 | 987.63 | 174.52 | 538.14 |
| Purchases Raw Materials | 10204.81 | 7228.20 | 3797.90 | 6538.41 | 3952.57 |
| Closing Raw Materials | 919.21 | 499.49 | 399.05 | 987.63 | 174.52 |
| Other Direct Purchases / Brought in cost | NA | NA | NA | NA | NA |
| Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Power & Fuel Cost | 1539.13 | 1123.54 | 823.58 | 812.77 | 905.59 |
| Electricity & Power | 1539.13 | 1123.54 | 823.58 | 812.77 | 905.59 |
| 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 | 586.85 | 522.84 | 418.50 | 427.50 | 414.23 |
| Salaries, Wages & Bonus | 532.34 | 473.03 | 377.67 | 385.74 | 368.45 |
| Contributions to EPF & Pension Funds | 33.89 | 30.68 | 26.02 | 27.97 | 27.64 |
| Workmen and Staff Welfare Expenses | 20.62 | 19.13 | 14.81 | 13.78 | 18.14 |
| Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Manufacturing Expenses | 815.01 | 701.92 | 430.43 | 392.87 | 480.96 |
| Sub-contracted / Out sourced services | NA | NA | NA | NA | NA |
| Processing Charges | NA | NA | NA | NA | NA |
| Repairs and Maintenance | 131.99 | 90.08 | 52.58 | 51.86 | 60.37 |
| Packing Material Consumed | 356.66 | 314.56 | NA | NA | NA |
| Other Mfg Exp | 326.36 | 297.29 | 377.84 | 341.01 | 420.59 |
| General and Administration Expenses | 92.74 | 86.00 | 54.81 | 70.45 | 94.48 |
| Rent , Rates & Taxes | 8.15 | 7.34 | 6.48 | 14.21 | 11.31 |
| Insurance | 16.39 | 14.67 | 11.92 | 6.09 | 6.11 |
| Printing and stationery | 2.15 | 1.71 | 1.51 | 1.61 | 1.69 |
| Professional and legal fees | 8.44 | 7.73 | 6.16 | 9.40 | 8.33 |
| Traveling and conveyance | 23.47 | 18.08 | 10.60 | 14.23 | 15.48 |
| Other Administration | 34.14 | 36.47 | 18.15 | 24.92 | 51.57 |
| Selling and Distribution Expenses | 407.50 | 388.95 | 235.30 | 208.58 | 228.77 |
| Advertisement & Sales Promotion | 1.01 | 1.20 | 1.05 | 1.87 | 1.44 |
| Sales Commissions & Incentives | 94.81 | 83.41 | 52.20 | 55.99 | 54.50 |
| Freight and Forwarding | 311.68 | 304.34 | 182.06 | 150.72 | 172.84 |
| 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 | 16.89 | 16.01 | 11.16 | 16.14 | 18.73 |
| Bad debts /advances written off | NA | NA | NA | NA | NA |
| Provision for doubtful debts | 1.17 | 3.13 | NA | 4.62 | 7.94 |
| Losson disposal of fixed assets(net) | NA | NA | NA | NA | NA |
| Losson foreign exchange fluctuations | NA | NA | NA | NA | NA |
| Losson sale of non-trade current investments | NA | NA | NA | NA | NA |
| Other Miscellaneous Expenses | 15.72 | 12.88 | 11.16 | 11.52 | 10.79 |
| Less: Expenses Capitalised | NA | NA | NA | NA | NA |
| Total Expenditure | 12994.83 | 10012.36 | 6343.47 | 7433.27 | 6495.77 |
| Operating Profit (Excl OI) | 1470.90 | 1577.38 | 644.31 | 558.39 | 919.60 |
| Other Income | 30.45 | 30.81 | 82.95 | 103.60 | 33.04 |
| Interest Received | 7.30 | 6.95 | 9.86 | 15.33 | 11.54 |
| Dividend Received | NA | NA | NA | NA | NA |
| Profit on sale of Fixed Assets | 13.36 | 18.42 | 32.12 | 63.63 | 9.61 |
| Profits on sale of Investments | NA | NA | NA | NA | NA |
| Provision Written Back | NA | NA | 2.26 | NA | NA |
| Foreign Exchange Gains | NA | NA | NA | NA | NA |
| Others | 9.79 | 5.44 | 38.71 | 24.64 | 11.89 |
| Operating Profit | 1501.34 | 1608.19 | 727.26 | 661.98 | 952.64 |
| Interest | 282.76 | 238.39 | 225.69 | 191.01 | 163.24 |
| 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 | 4.42 | 4.75 | 4.04 | 3.50 | 3.24 |
| Other Interest | 278.35 | 233.64 | 221.65 | 187.51 | 160.00 |
| PBDT | 1218.58 | 1369.80 | 501.57 | 470.97 | 789.40 |
| Depreciation | 356.35 | 350.38 | 219.75 | 144.10 | 128.79 |
| Profit Before Taxation & Exceptional Items | 862.23 | 1019.41 | 281.82 | 326.88 | 660.61 |
| Exceptional Income / Expenses | NA | NA | NA | NA | NA |
| Profit Before Tax | 862.23 | 1019.41 | 281.82 | 326.88 | 660.61 |
| Provision for Tax | 228.62 | 290.98 | 72.78 | -4.48 | 244.54 |
| Current Income Tax | 183.00 | 250.00 | 62.50 | 85.76 | 214.00 |
| Deferred Tax | 45.10 | 15.82 | 10.28 | -94.06 | 30.54 |
| Other taxes | 0.52 | 25.16 | 0.00 | 3.81 | 0.00 |
| Profit After Tax | 633.61 | 728.44 | 209.04 | 331.36 | 416.07 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Minority Interest | 0.02 | 0.01 | 0.03 | -0.06 | NA |
| Share of Associate | NA | NA | NA | NA | NA |
| Other Consolidated Items | NA | NA | NA | NA | NA |
| Consolidated Net Profit | 633.63 | 728.45 | 209.08 | 331.31 | 416.07 |
| Adjustments to PAT | NA | NA | NA | NA | 0.00 |
| Profit Balance B/F | 46.69 | 210.12 | 280.56 | 199.26 | 157.74 |
| Appropriations | 680.32 | 938.57 | 489.64 | 530.56 | 573.81 |
| General Reserves | 500.00 | 700.00 | 250.00 | 250.00 | 250.00 |
| Proposed Equity Dividend | NA | NA | NA | NA | NA |
| Corporate dividend tax | NA | NA | NA | NA | NA |
| Other Appropriation | NA | 44.28 | 29.52 | NA | 76.59 |
| Equity Dividend % | 80.00 | 100.00 | 30.00 | 20.00 | 75.00 |
| Earnings Per Share | 40.56 | 46.63 | 14.17 | 22.45 | 28.19 |
| Adjusted EPS | 40.56 | 46.63 | 14.17 | 22.45 | 28.19 |
