IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	140.95 Jul 08,2024 EOD
Today's Change( )	0.00 (0.00%)
Open( )	138.00
Prev Close( )	140.95
Volume	8,330.00
Today's Range( )	152.25 - 138.00
52-Week Range( )	152.25 - 0.00
Buy (Size)	N.A
Sell (Size)	N.A

Company Background


Incorporation Year	1969
Registered Office	No 1 Cooks Road,Otteri Perambur, Chennai, Tamil Nadu-600012
Telephone	91-044-26621053
Fax	91-044-26621056
Chairman	NA
Managing Director	Arvind Nandagopal
Company Secretary	Sudhir Anand
Auditor	Sagar & Associates/Venkatesh & Co
Face Value	5
Market Lot	50
Listing	BSEBSE
Registrar	Cameo Corporate Services Ltd Subramanian Building,V Floor,1 Club House Road,Chennai - 600 002

Board of Directors


Independent Director	S Jagadeesan
Director (Finance) & Chief Financial Officer	T. Krishnamurthy
Independent Director	DURAI RAJA
Managing Director	Arvind Nandagopal
Director	NUTRAJAN RAMESH Nilima Sathya N. Prasanna Richard Wiliams James
Whole Time Director	Sathyanarayana Balakrishnan
Independent Director	Shankaran Sundar Raman
Additional Director	Ashwath Naroth G V Mohan Prasad
Non Executive Director	Ramamurthy Natrajan N. Kumaraguru R Subrahmanyam
Company Sec. & Compli. Officer	Sudhir Anand

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	11.16	11.16	11.16	128.38	128.38	128.38
Reserves Total	390.03	414.37	355.09	321.58	301.30	319.12
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	401.19	425.53	366.25	449.96	429.68	447.50
Secured Loans	0.54	19.91	0.84	148.82	221.37	214.05
Unsecured Loans	0.51	0.00	0.00	0.00	0.00	0.00
Total Debt	1.05	19.91	0.84	148.82	221.37	214.05
Other Liabilities	4.70	9.71	491.89	546.02	445.82	407.07
Total Liabilities	406.94	455.15	858.98	1144.80	1096.87	1068.62
APPLICATION OF FUNDS :
Gross Block	5.16	38.55	3.83	2.78	2.70	2.69
Less : Accumulated Depreciation	2.47	5.86	1.57	1.38	1.13	0.94
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	2.69	32.69	2.26	1.40	1.57	1.75
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	0.02	0.90	0.79	0.56	0.31	0.19
Current Assets, Loans & Advances
Inventories	619.22	541.70	287.40	294.29	297.57	298.80
Sundry Debtors	0.00	0.00	0.81	1.04	1.77	1.10
Cash and Bank Balance	2.18	8.24	4.91	5.62	7.35	5.39
Loans and Advances	196.86	342.32	418.10	422.51	377.13	359.42
Total Current Assets	818.26	892.26	711.23	723.47	683.82	664.71
Less : Current Liabilities and Provisions
Current Liabilities	369.65	405.42	19.06	18.60	20.50	14.97
Provisions	74.57	83.71	16.97	9.19	24.03	0.13
Total Current Liabilities & Provisions	444.22	489.13	36.03	27.79	44.53	15.10
Net Current Assets	374.04	403.13	675.20	695.68	639.29	649.61
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	15.58	1.80	0.00	0.00	0.00	0.00
Deferred Tax Liability	2.68	0.00	0.11	0.13	2.33	2.12
Net Deferred Tax	12.90	1.80	-0.11	-0.13	-2.33	-2.12
Other Assets	17.29	16.63	180.85	447.29	458.02	419.19
Total Assets	406.94	455.16	858.98	1144.79	1096.86	1068.62
Contingent Liabilities	377.64	168.95	41.13	41.12	41.13	314.62

Profit and Loss

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Sales Turnover	63.05	144.56	74.36	29.36	40.77	0.36
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	63.05	144.56	74.36	29.36	40.77	0.36
Other Income	14.12	9.85	10.23	42.03	42.27	42.16
Stock Adjustments	78.61	253.20	-6.89	-3.28	-1.23	0.00
Total Income	155.78	407.61	77.70	68.11	81.81	42.52
EXPENDITURE :
Raw Materials	90.57	267.65	0.00	0.00	0.00	0.00
Power & Fuel Cost	0.34	0.03	0.17	1.68	0.11	1.57
Employee Cost	9.17	4.53	1.94	1.78	1.78	1.74
Other Manufacturing Expenses	2.37	0.16	0.15	0.13	0.23	0.17
Selling & Administrative Expenses	24.25	23.54	5.32	2.81	3.14	1.04
Miscellaneous Expenses	54.85	2.47	0.94	0.49	0.29	0.11
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	181.55	298.38	8.52	6.90	5.55	4.64
Operating Profit	-25.78	109.24	69.18	61.22	76.26	37.88
Interest	0.31	6.40	15.71	28.40	38.42	46.39
Gross Profit	-26.09	102.84	53.47	32.82	37.84	-8.51
Depreciation	0.92	4.28	0.30	0.25	0.19	0.19
Profit Before Tax	-27.01	98.56	53.17	32.57	37.65	-8.70
Tax	8.35	41.09	19.72	14.49	55.25	5.60
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-11.12	-1.92	-0.02	-2.20	0.21	0.74
Reported Net Profit	-24.24	59.38	33.47	20.28	-17.81	-15.04
Extraordinary Items	0.32	0.00	0.00	0.00	0.00	0.01
Adjusted Net Profit	-24.56	59.38	33.47	20.28	-17.81	-15.05
Adjustment below Net Profit	0.00	0.00	6.95	3.25	1.20	0.00
P & L Balance brought forward	160.29	86.35	89.85	66.33	82.94	97.98
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	-11.51	-14.57	117.22	0.00	0.00	0.00
P & L Balance carried down	147.57	160.29	13.05	89.85	66.33	82.94
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	-10.86	26.61	14.99	9.08	-7.98	0.00
Earnings Per Share(Adj)-Unit Curr	-10.86	26.61	14.99	9.08	-7.98	0.00
Book Value-Unit Curr	174.59	180.34	147.25	129.13	118.56	125.99
Book Value(Adj)-Unit Curr	174.59	180.34	147.25	129.13	118.56	125.99

Quarterly Results

Quarters :

Particulars	Sep 2024 ( Cr)	Jun 2024 ( Cr)	Mar 2024 ( Cr)
Gross Sales	8.37	19.47	-70.32
Other Operating Income	0.00	0.00	0.00
Other Income	0.01	3.02	11.41
Total Income	8.38	22.49	-58.91
Total Expenditure	6.13	5.94	53.63
PBIDT	2.25	16.55	-112.55
Interest	0.05	0.01	-1.70
PBDT	2.20	16.54	-110.85
Depreciation	0.21	0.10	-13.89
Tax	0.92	3.42	-20.36
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-1.38	8.77	-19.81
Reported Profit After Tax	2.44	4.25	-56.78
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	2.44	4.25	-56.78
EPS (Unit Curr.)	1.09	1.91	-25.44
EPS (Adj) (Unit Curr.)	1.09	1.91	-25.44
Calculated EPS (Unit Curr.)	1.09	1.91	-25.44
Calculated EPS (Adj) (Unit Curr.)	1.09	1.91	-25.44
Calculated EPS (Ann.) (Unit Curr.)	4.37	7.62	-101.76
Calculated EPS (Adj) (Ann.) (Unit Curr.)	4.37	7.62	-101.76
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	11.16	11.16	11.16
Reserve & Surplus	0.00	0.00	0.00
Face Value	5.00	5.00	5.00
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(%)	26.88	85.00	160.05
PBDTM(%)	26.28	84.95	157.64
PATM(%)	29.15	21.83	80.75

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	0.03	0.03	0.20	0.47	0.56
Long Term Debt-Equity Ratio	0.00	0.00	0.20	0.47	0.56
Current Ratio	1.81	2.95	22.38	18.75	20.90
Fixed Assets	13.74	0.00	0.00	0.00	0.00
Inventory	0.11	0.35	0.26	0.10	0.14
Debtors	0.00	356.94	80.39	20.90	28.41
Interest Cover Ratio	-86.13	16.40	4.38	2.15	1.98
PBIDTM (%)	-40.89	75.57	93.03	208.51	187.05
PBITM (%)	-42.35	72.61	92.63	207.66	186.58
PBDTM (%)	-41.38	71.14	71.91	111.78	92.81
CPM (%)	-36.99	44.04	45.41	69.93	-43.22
APATM (%)	-38.45	41.08	45.01	69.07	-43.68
ROCE (%)	-6.45	16.74	7.17	5.67	7.36
RONW (%)	-6.12	16.24	10.85	7.34	-6.53

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jul 2024	152.25	135.05	140.95	0.00	0.00	0.00	314.60
Jun 2024	161.05	141.55	142.15	0.00	0.00	0.00	317.28
May 2024	179.60	158.40	163.80	0.00	0.00	0.00	365.60
Apr 2024	163.30	141.00	163.30	0.00	0.00	0.00	364.49
Mar 2024	170.00	143.70	146.35	0.00	0.00	0.00	326.65
Feb 2024	205.00	167.25	167.25	8.13	6.29	6.29	373.30
Jan 2024	204.40	176.45	204.40	7.68	6.01	7.68	456.22
Share Prices Of 2023
Dec 2023	223.00	203.00	205.70	8.56	7.54	7.73	459.12
Nov 2023	242.00	216.90	219.20	9.51	8.07	8.24	489.25
Oct 2023	308.00	222.30	233.55	12.39	8.01	8.78	521.28
Sep 2023	259.00	229.50	234.95	10.13	8.53	8.83	524.41
Aug 2023	300.00	225.10	237.60	11.87	8.02	8.93	530.32
Jul 2023	275.00	231.65	240.20	10.71	8.47	9.03	536.13
Jun 2023	299.95	220.00	257.85	11.83	6.78	9.69	575.52
May 2023	324.00	265.25	266.50	12.77	9.92	10.02	594.83
Apr 2023	344.00	234.00	310.60	13.46	8.21	11.67	693.26
Mar 2023	283.50	221.25	231.65	12.15	8.21	8.71	517.04
Feb 2023	349.75	249.50	257.65	23.87	16.11	17.18	575.07
Jan 2023	315.00	281.00	304.40	21.38	17.94	20.30	679.42

IMSL APPS

Company

Market Board

Important Links

Authorised Person Details
Branch Details
Account Opening Process
Investor Complaints Redressal Process
Online Grievance Redressal (ODR)
SEBI SCORES 2.0
Voluntary Freezing/Blocking Policy
Client Collateral Segregation & Monitoring
Online Account Closure
Valid UPI Handle
Vernacular Client Registration Documents -
Equity | Commodity

KRA Status and Validation

Contact

	303, New Delhi House, 27, Barakhamba Road, New Delhi-110001. CIN No. U74899DL1995PTC070418
	011-43074307-30 \| Fax: 011-43074315
Compliance Officers: Mr. Pravin Kumar Sinha (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

Risk Disclosure on Derivatives

9 out of 10 individual traders in equity Futures and Options Segment, incurred net losses.
On an average, loss makers registered net trading loss close to ₹ 50,000.
Over and above the net trading losses incurred, loss makers expended an additional 28% of net trading losses as transaction costs.
Those making net trading profits, incurred between 15% to 50% of such profits as transaction cost.

Source: SEBI study dated January 25, 2023 on "Analysis of Profit and Loss of Individual Traders dealing in equity Futures and Options (F&O) Segment", wherein Aggregate Level findings are based on annual Profit/Loss incurred by individual traders in equity F&O during FY 2021-22.

ATTENTION INVESTORS

The Stock Exchange, Mumbai is not in any manner answerable, responsible or liable to any person or persons for any acts of omission or commission, errors, mistakes and/or violation, actual or perceived, by us or our partners, agents, associates etc., of any of the Rules, Regulations, Bye-laws of the Stock Exchange, Mumbai, SEBI Act or any other laws in force from time to time.
The Stock Exchange, Mumbai is not answerable, responsible or liable for any information on this Website or for any services rendered by our employees, our servants, and us.

ATTENTION INVESTORS

URGENT !!

All clients are requested to update below 6 mandatory KYC at-tributes before 31st March, 2022 to avoid blocking of Trading Account and freezing of Demat Account

NAME
MOBILE NUMBER
COMPLETE ADDRESS (including Pin code if resident of India)
VALID EMAIL ID
PAN NUMBER
INCOME DETAILS

UPDATE NOW!

ATTENTION INVESTORS

URGENT !!

All clients are requested to ensure that their PAN Numbers are mapped with the Aadhar card for seamless Trading. As per Circular Ref No: NSE/ISC/49477 clients who do not have their PAN linked with Aadhar won't be able to trade post September 30,2021.

Know More

Integrated Master Securities Pvt Ltd: Member of NSE & BSE- SEBI Registration No-INZ000175931 | CDSL: Depository Services through Integrated Master Securities Pvt Ltd- SEBI Registration No: IN-DP-CDSL-97-2000 | NDSL: Depository Services through Integrated Master Securities Pvt Ltd- SEBI Registration No: IN-DP-499-2020 | MCX - SEBI Registration No-INZ000175931

Please read the Risk Disclosure Document prescribed by the Stock Exchanges carefully before investing. There is no assurance or guarantee of the returns. Investment in securities market are subject to market risk, read all the related documents carefully before investing.

ATTENTION INVESTORS:
1. Stock Brokers can accept securities as margin from clients only by way of pledge in the depository system w. e. f. September 01, 2020.
2. Update your email id and mobile number with your stock broker / depository participant and receive OTP directly from depository on your email id and/or mobile number to create pledge.
3. Check your securities / MF / bonds in the consolidated account statement issued by NSDL/CDSL every month
4. Prevent Unauthorized Transactions in your demat account. Update your Mobile Number / Email ID with Integrated Master Securities Pvt. Ltd. To receive alerts on your Registered Mobile for all debit and other important transactions in your demat account and information of your transactions directly from NSDL\CDSL on the same day. Issued in the interest of investors.
5. No need to issue cheques by investors while subscribing to IPO. Just write the bank account number and sign in the application form to authorise your bank to make payment in case of allotment. No worries for refund as the money remains in investor's account.

Designed, Developed and Maintained by CMOTS Infotech (ISO 9001:2015 & ISO/IEC 27001:2022 Certified)

DJIA 47737.88
215.33 0.45%

S&P 500 6814.47
53.45 0.79%

HANG SENG 25959.90
551.43 2.17%

NIKKEI 225 54146.56
1417.84 2.69%

FTSE 100 10249.54
-35.21 -0.34%

NIFTY 24261.60
233.55 0.97%

× Ask Your Question