IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	59.16 Mar 27,2025 16:00:00
Today's Change( )	0.00 (0.00%)
Open( )	59.16
Prev Close( )	59.16
Volume	2.00
Today's Range( )	59.16 - 59.16
52-Week Range( )	79.41 - 31.35
Buy (Size)	N.A
Sell (Size)	N.A

Company Background


Incorporation Year	1995
Registered Office	402 Wall Street-1,Opp Orient Club Ellisbridge, Ahmedabad, Gujarat-380006
Telephone	91-79-26464089
Fax	NA
Chairman	Mahendrabhai Manchndlal Shall
Managing Director	Mahendrabhai Manchndlal Shall
Company Secretary	Manohar Chunara
Auditor	AKGVG & Associates
Face Value	10
Market Lot	1
Listing	BSEBSE
Registrar	MCS Ltd Kashiram Jamnadas Bg,Office No 21/22,5 PD Mello Road,Mumbai - 400009

Board of Directors


Chairman & MD & CFO	Mahendrabhai Manchndlal Shall
Non Executive Director	Vasantbalaben Mahendrabhai Shah Sanket Mahendrahhai Shall
Independent Non Exe. Director	Vipul Thakkar Krushang Kansara
Company Sec. & Compli. Officer	Manohar Chunara

Balance Sheet

Particulars (Sources Of Funds)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Share Capital	4.26	4.26	4.26	4.26	4.26	4.26
Reserves Total	0.16	-0.05	-0.16	-0.27	-0.38	-0.29
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	4.42	4.21	4.10	3.99	3.88	3.97
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	0.01	0.07	0.02	0.07	0.07	0.01
Total Loan Funds	0.01	0.07	0.02	0.07	0.07	0.01
Other Liabilities	0.00	0.00	0.00	0.00	0.00	0.00
Total Liabilities	4.43	4.28	4.12	4.06	3.95	3.98
APPLICATION OF FUNDS :
Loan / Non-Current Assets	1.88	1.96	2.25	2.33	2.41	2.10
Fixed Assets
Gross Block	0.61	0.61	0.52	0.51	0.51	0.51
Less: Accumulated Depreciation	0.54	0.51	0.48	0.47	0.45	0.43
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	0.07	0.10	0.04	0.04	0.06	0.08
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
Investments	0.14	0.19	0.19	0.19	0.19	0.35
Current Assets, Loans & Advances
Inventories	0.68	0.67	0.63	0.69	0.69	0.72
Sundry Debtors	0.03	0.04	0.08	0.06	0.08	0.08
Cash and Bank Balance	2.00	1.64	1.34	1.11	0.88	1.01
Loans and Advances	0.02	0.02	0.00	0.00	0.00	0.00
Total Current Assets	2.72	2.37	2.05	1.85	1.65	1.81
Less : Current Liabilities and Provisions
Current Liabilities	0.00	0.00	0.02	0.01	0.00	0.00
Provisions	0.37	0.34	0.39	0.35	0.34	0.35
Total Current Liabilities & Provisions	0.37	0.34	0.41	0.36	0.35	0.35
Net Current Assets	2.35	2.03	1.65	1.49	1.30	1.46
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	0.00	0.00	0.00	0.00	0.00	0.00
Total Assets	4.44	4.28	4.13	4.05	3.96	3.98
Contingent Liabilities	0.00	0.00	0.00	0.00	0.00	0.00

Profit and Loss

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Operating Income	1.10	0.45	0.75	0.58	0.41	0.77
Other Income	0.00	0.04	0.01	0.00	0.00	0.04
Total Income	1.10	0.49	0.76	0.58	0.41	0.81
EXPENDITURE :
Operating Expenses & Administrative Expenses	0.66	0.24	0.51	0.42	0.42	0.66
Miscellaneous Expenses	0.06	0.03	0.04	0.01	0.02	0.03
Interest	0.00	0.00	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
Employee Cost	0.11	0.07	0.06	0.04	0.04	0.04
Total Expenditure	0.83	0.34	0.61	0.47	0.48	0.73
Gross Profit	0.26	0.16	0.14	0.12	-0.07	0.08
Depreciation	0.03	0.04	0.01	0.01	0.02	0.02
Profit Before Tax	0.23	0.12	0.13	0.11	-0.09	0.06
Tax	0.06	0.03	0.04	0.00	0.00	0.01
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	0.17	0.09	0.09	0.10	-0.09	0.04
Extraordinary Items	-0.03	0.00	-0.01	-0.01	-0.01	0.00
Adjusted Net Profit	0.20	0.09	0.10	0.11	-0.08	0.04
Adjustment below Net Profit	0.00	0.00	0.00	-0.02	0.00	-0.01
P & L Balance brought forward	-0.05	-0.16	-0.27	-0.38	-0.29	-0.33
Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	0.12	-0.07	-0.18	-0.30	-0.38	-0.30
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	0.40	0.20	0.22	0.25	-0.20	0.09
Earnings Per Share(Adj)-Unit Curr	0.40	0.20	0.22	0.25	-0.20	0.09
Book Value-Unit Curr	10.38	9.88	9.63	9.36	9.11	9.31
Book Value(Adj)-Unit Curr	10.38	9.88	9.63	9.36	9.11	9.31

Quarterly Results

Quarters :

Particulars	Dec 2024 ( Cr)	Sep 2024 ( Cr)	Jun 2024 ( Cr)
Operating Income	0.12	0.30	0.20
Total Income	0.16	0.33	0.23
Interest	0.00	0.00	0.00
Employee Expenses	0.04	0.05	0.02
Selling & Administrative Expenses	0.00	0.04	0.00
Impairment of Assets	0.00	0.00	0.00
Loss on Forex Transaction	0.00	0.00	0.00
Other Expenses	0.07	0.16	0.15
TOTAL OPERATING EXPENDITURE	0.11	0.25	0.17
Operating Profit Before Prov. & Cont.	0.05	0.08	0.06
Provisions & Write Offs	0.00	0.00	0.00
Depreciation	0.01	0.01	0.01
TOTAL EXPENDITURE	0.12	0.26	0.18
Tax	0.00	0.03	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	0.04	0.06	0.04
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	0.04	0.06	0.04
EPS (Unit Curr.)	0.09	0.13	0.10
EPS (Adj) (Unit Curr.)	0.09	0.13	0.10
Calculated EPS (Unit Curr.)	0.10	0.14	0.10
Calculated EPS (Adj) (Unit Curr.)	0.10	0.14	0.10
Calculated EPS (Ann.) (Unit Curr.)	0.39	0.56	0.40
Calculated EPS (Adj) (Ann.) (Unit Curr.)	0.39	0.56	0.40
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	4.26	4.26	4.26
Reserve & Surplus	0.00	0.00	0.00
Face Value	10.00	10.00	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(%)	41.67	33.33	25.00
PBDTM(%)	41.67	30.00	25.00
PATM(%)	33.33	20.00	20.00
Net Interest Income	0.00	0.00	0.00
Operating Expenses	0.00	0.00	0.00
Loan Losses & Provision	0.00	0.00	0.00
Assets Under Management	0.00	0.00	0.00
Return on Equity(%)	0.00	0.00	0.00
Operating Expenses to Net Interest Income(%)	0.00	0.00	0.00
Cost to Income Ratio	0.00	0.00	0.00
Loan Loss Provision Ratio	0.00	0.00	0.00
Loans Spreads(%)	0.00	0.00	0.00
Net Interest Margin(%)	0.00	0.00	0.00
Provision Coverage Ratio(%)	0.00	0.00	0.00
Capital Adequacy Ratio	0.00	0.00	0.00
Tier I Capital	0.00	0.00	0.00
Tier II Capital	0.00	0.00	0.00
Gross Non Performing Assets	0.00	0.00	0.00
Net Non Performing Assets	0.00	0.00	0.00
(%) Gross Non Performing Assets	0.00	0.00	0.00
(%) Net Non Performing Assets	0.00	0.00	0.00
Return on Assets(Annualised)	0.00	0.00	0.00
Return on Assets	0.00	0.00	0.00
Loans Disbursed(Amt Rs cr)	0.00	0.00	0.00
Loans Sanctioned/Approved(Amt Rs cr)	0.00	0.00	0.00
Loan Book(Amt Rs cr)	0.00	0.00	0.00

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	0.01	0.01	0.01	0.02	0.01
Long Term Debt-Equity Ratio	0.01	0.01	0.01	0.02	0.01
Current Ratio	12.59	11.51	11.04	11.80	11.55
Fixed Assets	1.80	0.87	1.48	1.14	0.80
Inventory	1.63	0.75	1.15	0.84	0.58
Debtors	31.43	8.17	10.86	8.29	5.13
Interest Cover Ratio	0.00	0.00	0.00	0.00	0.00
PBIDTM (%)	31.82	36.73	23.68	20.69	-14.63
PBITM (%)	29.09	28.57	22.37	18.97	-19.51
PBDTM (%)	31.82	36.73	23.68	20.69	-14.63
CPM (%)	20.91	26.53	14.47	18.97	-14.63
APATM (%)	18.18	18.37	13.16	17.24	-19.51
ROCE (%)	7.29	3.24	3.93	2.41	0.00
RONW (%)	4.60	2.10	2.33	2.45	0.00

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Feb 2025	68.10	54.79	58.33	156.20	114.74	124.36	24.87
Jan 2025	67.32	56.19	56.19	149.38	119.79	119.79	23.96
Share Prices Of 2024
Dec 2024	55.34	39.36	55.30	120.37	83.91	117.90	23.58
Nov 2024	53.00	38.86	40.99	117.13	74.98	87.39	17.48
Oct 2024	79.41	45.31	45.31	187.11	96.60	96.60	19.32
Sep 2024	47.43	35.50	47.36	101.27	75.68	100.97	20.19
Aug 2024	34.65	32.34	34.00	77.57	68.95	72.49	14.50
Jul 2024	40.53	32.50	34.12	95.04	69.29	72.74	14.55
Jun 2024	39.68	35.00	37.00	86.29	74.62	78.88	15.78
May 2024	39.30	37.35	39.00	88.16	79.63	83.15	16.63
Apr 2024	40.15	31.35	40.10	85.60	63.69	85.49	17.10
Mar 2024	33.00	31.35	31.35	70.35	66.84	66.84	13.37
Feb 2024	43.72	32.70	32.75	216.54	154.69	155.16	13.96
Jan 2024	37.95	23.52	37.95	179.79	111.43	179.79	16.18
Share Prices Of 2023
Dec 2023	22.52	20.43	22.40	106.69	96.79	106.12	9.55
Nov 2023	22.57	20.40	20.43	106.93	96.65	96.79	8.71
Oct 2023	23.00	20.76	22.57	108.97	97.32	106.93	9.62
Sep 2023	33.50	21.90	24.20	167.04	93.89	114.65	10.32
Aug 2023	33.50	25.35	33.50	158.71	120.10	158.71	14.28
Jul 2023	26.75	23.70	26.75	126.73	112.28	126.73	11.41

	303, New Delhi House, 27, Barakhamba Road, New Delhi-110001. CIN No. U74899DL1995PTC070418
	011-43074307-30 \| Fax: 011-43074315
Compliance Officers: Mr. Pravin Kumar (NSE, BSE & MCX)
	011-43074317
	compliance@integratedmaster.com
Mr. Gopal Singh Kathayat (CDSL & NSDL)
	011-43074310
	dp@integratedmaster.com
	Investor Grievance (IG): suggestions@integratedmaster.com