IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	0.70 May 06,2024 EOD
Today's Change( )	0.00 (0.00%)
Open( )	0.71
Prev Close( )	0.70
Volume	8,551,089.00
Today's Range( )	0.71 - 0.69
52-Week Range( )	1.58 - 0.54
Buy (Size)	N.A
Sell (Size)	N.A

Company Background


Incorporation Year	1985
Registered Office	203 Aman Chamber Pusa Road,Rajendra Place Metro Station, New Delhi, New Delhi-110060
Telephone	NA
Fax	NA
Chairman	NA
Managing Director	Deepak Kumar
Company Secretary	Shardha Sharma
Auditor	TIWARI& MISHRa
Face Value	1
Market Lot	1
Listing	BSEBSE
Registrar	Bigshare Services Pvt Ltd 4E/8 1st Floor ,Jhandewalan Ext , ,New Delhi-110055

Board of Directors


Managing Director	Deepak Kumar
Independent Director	Pankaj Saxena
Director	Rajni Tanwar
Company Sec. & Compli. Officer	Shardha Sharma
Independent Director	Tushar Rai Sharma

Balance Sheet

Particulars (Sources Of Funds)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)
Share Capital	127.48	12.75	12.75	12.75	12.75	12.75
Reserves Total	21.15	111.36	111.45	111.54	111.73	111.80
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	0.00	0.00	0.00	0.00	0.00	0.00
Total Shareholders Funds	148.63	124.11	124.20	124.29	124.48	124.55
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	0.52	0.14	0.06	0.04	0.00	0.00
Total Debt	0.52	0.14	0.06	0.04	0.00	0.00
Other Liabilities	0.00	0.00	0.00	0.00	0.00	0.00
Total Liabilities	149.15	124.25	124.26	124.33	124.48	124.55
APPLICATION OF FUNDS :
Gross Block	0.02	0.02	0.02	0.02	0.02	0.02
Less : Accumulated Depreciation	0.02	0.02	0.02	0.02	0.01	0.01
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	0.00	0.00	0.00	0.00	0.01	0.01
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	0.00	0.00	0.00	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	147.62	123.90	123.90	123.90	123.90	123.90
Current Assets, Loans & Advances
Inventories	0.00	0.00	0.00	0.00	0.21	0.21
Sundry Debtors	0.00	0.00	0.05	0.13	0.05	0.11
Cash and Bank Balance	0.14	0.03	0.03	0.04	0.04	0.05
Loans and Advances	0.00	0.00	0.00	0.00	0.00	0.00
Total Current Assets	0.14	0.03	0.08	0.16	0.30	0.37
Less : Current Liabilities and Provisions
Current Liabilities	1.16	0.02	0.02	0.03	0.02	0.01
Provisions	0.00	0.00	0.00	0.00	0.00	0.00
Total Current Liabilities & Provisions	1.16	0.02	0.02	0.03	0.02	0.01
Net Current Assets	-1.02	0.01	0.06	0.14	0.29	0.36
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Liability	0.00	0.00	0.00	0.00	0.00	0.00
Net Deferred Tax	0.00	0.00	0.00	0.00	0.00	0.00
Other Assets	2.54	0.34	0.29	0.29	0.29	0.29
Total Assets	149.14	124.25	124.25	124.33	124.48	124.55
Contingent Liabilities	0.00	0.00	0.00	0.00	0.00	0.00

Profit and Loss

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)
Sales Turnover	5.17	0.00	0.00	0.09	0.00	0.14
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	5.17	0.00	0.00	0.09	0.00	0.14
Other Income	25.00	0.00	0.00	0.00	0.00	0.00
Stock Adjustments	0.00	0.00	0.00	-0.21	0.00	-0.11
Total Income	30.17	0.00	0.00	-0.12	0.00	0.03
EXPENDITURE :
Raw Materials	4.22	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	0.04	0.02	0.02	0.00	0.01	0.01
Other Manufacturing Expenses	0.00	0.00	0.00	0.00	0.00	0.00
Selling & Administrative Expenses	1.31	0.06	0.06	0.06	0.06	0.06
Miscellaneous Expenses	0.08	0.01	0.00	0.00	0.00	0.00
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	5.65	0.09	0.08	0.07	0.07	0.08
Operating Profit	24.53	-0.09	-0.09	-0.19	-0.07	-0.05
Interest	0.00	0.00	0.00	0.00	0.00	0.00
Gross Profit	24.53	-0.09	-0.09	-0.19	-0.07	-0.05
Depreciation	0.00	0.00	0.00	0.00	0.00	0.01
Profit Before Tax	24.53	-0.09	-0.09	-0.19	-0.07	-0.06
Tax	0.01	0.00	0.00	0.00	0.00	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00	0.00	0.00	0.00
Reported Net Profit	24.52	-0.09	-0.09	-0.19	-0.08	-0.06
Extraordinary Items	25.00	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	-0.48	-0.09	-0.09	-0.19	-0.08	-0.06
Adjustment below Net Profit	-2.61	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	-0.76	-0.68	-0.59	-0.40	-0.32	-0.26
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	21.15	-0.77	-0.68	-0.59	-0.40	-0.32
Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	0.00	0.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	0.19	-0.07	-0.07	-0.15	0.00	0.00
Earnings Per Share(Adj)-Unit Curr	0.19	-0.07	-0.07	-0.15	0.00	0.00
Book Value-Unit Curr	1.17	97.36	97.43	97.49	97.64	97.70
Book Value(Adj)-Unit Curr	1.17	97.36	97.43	97.49	97.64	97.70

Quarterly Results

Quarters :

Particulars	Dec 2023 ( Cr)	Sep 2023 ( Cr)	Jun 2023 ( Cr)
Gross Sales	0.00	0.00	4.85
Other Operating Income	0.00	0.00	0.00
Other Income	1.18	1.50	0.00
Total Income	1.18	1.50	4.85
Total Expenditure	0.08	0.02	4.15
PBIDT	1.10	1.48	0.70
Interest	0.00	0.01	0.00
PBDT	1.10	1.47	0.70
Depreciation	0.00	0.00	0.00
Tax	0.00	0.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	1.10	1.47	0.70
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	1.10	1.47	0.70
EPS (Unit Curr.)	0.01	0.01	0.06
EPS (Adj) (Unit Curr.)	0.01	0.01	0.06
Calculated EPS (Unit Curr.)	0.01	0.01	0.06
Calculated EPS (Adj) (Unit Curr.)	0.01	0.01	0.06
Calculated EPS (Ann.) (Unit Curr.)	0.03	0.05	0.22
Calculated EPS (Adj) (Ann.) (Unit Curr.)	0.03	0.05	0.22
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	127.48	127.48	127.48
Reserve & Surplus	0.00	0.00	0.00
Face Value	1.00	1.00	10.00
Public Shareholding (No. Of Shares)	0.00	0.00	0.00
Public Shareholding (% in Equity)	0.00	0.00	0.00
Pledged/Encumbered - No. of Shares	0.00	0.00	0.00
Pledged/Encumbered - % in Total Promoters Holding	0.00	0.00	0.00
Pledged/Encumbered - % in Total Equity	0.00	0.00	0.00
Non Encumbered - No. of Shares	0.00	0.00	0.00
Non Encumbered - % in Total Promoters Holding	0.00	0.00	0.00
Non Encumbered - % in Total Equity	0.00	0.00	0.00
PBIDTM(%)	0.00	0.00	14.43
PBDTM(%)	0.00	0.00	14.43
PATM(%)	0.00	0.00	14.43

Financial Ratios

Particulars	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019
Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Long Term Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Current Ratio	0.09	0.47	1.73	5.22	22.39
Fixed Assets	258.50	0.00	0.00	4.50	0.00
Inventory	0.00	0.00	0.00	0.86	0.00
Debtors	0.00	0.00	0.00	1.00	0.00
Interest Cover Ratio	0.00	0.00	0.00	0.00	0.00
PBIDTM (%)	-9.09	0.00	0.00	-211.11	0.00
PBITM (%)	-9.09	0.00	0.00	-211.11	0.00
PBDTM (%)	-9.09	0.00	0.00	-211.11	0.00
CPM (%)	-9.28	0.00	0.00	-211.11	0.00
APATM (%)	-9.28	0.00	0.00	-211.11	0.00
ROCE (%)	-0.34	0.00	0.00	0.00	0.00
RONW (%)	-0.35	0.00	0.00	0.00	0.00

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2024	0.79	0.68	0.71	0.00	0.00	0.00	90.51
Mar 2024	0.85	0.65	0.71	0.00	0.00	0.00	90.51
Feb 2024	1.23	0.81	0.84	0.00	0.00	0.00	107.08
Jan 2024	1.58	1.10	1.25	0.00	0.00	0.00	159.35
Share Prices Of 2023
Dec 2023	1.15	0.56	1.15	0.00	0.00	0.00	146.60
Nov 2023	0.67	0.56	0.59	0.00	0.00	0.00	75.21
Oct 2023	0.72	0.61	0.66	0.00	0.00	0.00	84.14
Sep 2023	0.65	0.54	0.64	0.00	0.00	0.00	81.59
Aug 2023	0.72	0.54	0.66	0.00	0.00	0.00	84.14
Jul 2023	0.74	0.62	0.67	0.00	0.00	0.00	85.41
Jun 2023	0.68	0.59	0.63	0.00	0.00	0.00	80.31
May 2023	0.77	0.62	0.66	0.00	0.00	0.00	84.14
Apr 2023	1.08	0.75	0.76	0.00	0.00	0.00	96.88
Mar 2023	1.21	0.71	0.75	0.00	0.00	0.00	95.61
Feb 2023	1.35	0.98	1.16	0.00	0.00	0.00	147.88
Jan 2023	2.83	1.29	1.29	0.00	0.00	0.00	164.45
Share Prices Of 2022
Dec 2022	2.70	1.57	2.70	0.00	0.00	0.00	344.20
Nov 2022	3.48	1.62	2.44	0.00	0.00	0.00	310.54
Oct 2022	1.60	0.67	1.60	0.00	0.00	0.00	203.46
Sep 2022	0.64	0.20	0.64	0.00	0.00	0.00	80.95

	303-304, New Delhi House, 27, Barakhamba Road, New Delhi-110001.
	011-43074307-30 \| Fax: 011-43074315
Compliance Officers: Ms. Sonam Sethi for Integrated Master Securities Pvt Ltd.
	011-43074317
	compliance@integratedmaster.com
	ceo@integratedmaster.com