IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	9.99 Apr 25,2024 EOD
Today's Change( )	0.11 (1.11%)
Open( )	10.36
Prev Close( )	9.88
Volume	2,657.00
Today's Range( )	10.36 - 9.39
52-Week Range( )	12.39 - 3.76
Buy (Size)	N.A
Sell (Size)	N.A

Company Background


Incorporation Year	1991
Registered Office	604 6th Floor Meghdoot,Mogul Lines Staff CHSL JVPD Sc, Mumbai, Maharashtra-400049
Telephone	91-9167469649
Fax	NA
Chairman	NA
Managing Director	Sunil Khandelwal
Company Secretary	Ritu Chhatani
Auditor	DD & Company/L K Ajmera & Associates
Face Value	10
Market Lot	1
Listing	BSEBSE
Registrar	Bigshare Services Pvt Ltd G-10 Amrutha Villa,Somajiguda, ,Hyderabad - 500 082

Board of Directors


Director (Finance) & CFO	Abha Kapoor
Independent Director	Sneha Thakur
Managing Director	Sunil Khandelwal
Independent Director	Gopal Sahu
Company Sec. & Compli. Officer	Ritu Chhatani
Independent Director	Harish Surve

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	5.47	5.47	5.47	5.47	5.47	5.47
Reserves Total	-4.97	-5.22	-5.19	-5.19	-5.23	-5.21
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	0.00	0.34	0.34	0.34	0.34	0.34
Total Shareholders Funds	0.50	0.59	0.62	0.62	0.58	0.60
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	0.15	0.00	0.00	0.00	0.00	0.00
Total Debt	0.15	0.00	0.00	0.00	0.00	0.00
Other Liabilities	0.00	0.00	0.00	0.00	0.00	0.00
Total Liabilities	0.65	0.59	0.62	0.62	0.58	0.60
APPLICATION OF FUNDS :
Gross Block	0.07	0.02	0.02	0.02	0.02	0.00
Less : Accumulated Depreciation	0.01	0.00	0.00	0.00	0.00	0.00
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	0.06	0.02	0.02	0.02	0.02	0.00
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	0.00	0.00	0.00	0.00	0.00	0.00
Current Assets, Loans & Advances
Inventories	0.00	0.00	0.00	0.00	0.00	0.00
Sundry Debtors	0.43	0.67	0.22	0.29	0.29	0.34
Cash and Bank Balance	0.03	0.02	0.52	0.00	0.14	0.34
Loans and Advances	0.14	0.15	0.15	0.45	0.25	0.12
Total Current Assets	0.60	0.83	0.89	0.74	0.68	0.79
Less : Current Liabilities and Provisions
Current Liabilities	0.00	0.00	0.00	0.00	0.06	0.17
Provisions	0.01	0.26	0.29	0.14	0.06	0.06
Total Current Liabilities & Provisions	0.01	0.27	0.29	0.14	0.12	0.22
Net Current Assets	0.59	0.57	0.60	0.60	0.56	0.57
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	0.02
Total Assets	0.65	0.58	0.61	0.62	0.58	0.59
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	1.16	2.01	0.49	0.99	0.59	2.30
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	1.16	2.01	0.49	0.99	0.59	2.30
Other Income	0.00	0.00	0.00	0.03	0.17	0.16
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	1.16	2.01	0.49	1.02	0.76	2.46
EXPENDITURE :
Raw Materials	0.00	0.52	0.08	0.15	0.33	0.87
Power & Fuel Cost	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	0.35	0.23	0.20	0.13	0.21	0.13
Other Manufacturing Expenses	0.19	0.17	0.00	0.00	0.01	1.17
Selling & Administrative Expenses	0.22	0.11	0.07	0.07	0.19	0.11
Miscellaneous Expenses	0.48	1.01	0.13	0.62	0.04	0.34
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1.24	2.03	0.47	0.97	0.78	2.62
Operating Profit	-0.08	-0.02	0.01	0.05	-0.01	-0.16
Interest	0.00	0.00	0.00	0.00	0.00	0.00
Gross Profit	-0.08	-0.02	0.01	0.05	-0.01	-0.16
Depreciation	0.00	0.00	0.00	0.00	0.00	0.00
Profit Before Tax	-0.08	-0.02	0.01	0.05	-0.01	-0.16
Tax	0.00	0.01	0.00	0.01	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	-0.08	-0.04	0.01	0.03	-0.01	-0.16
Extraordinary Items	0.00	0.00	0.00	0.02	0.17	-0.29
Adjusted Net Profit	-0.08	-0.04	0.01	0.01	-0.18	0.13
Adjustment below Net Profit	0.34	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	-5.26	-5.22	-5.23	-5.26	-5.25	-5.09
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	-5.00	-5.26	-5.22	-5.23	-5.26	-5.25
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	-0.14	-0.07	0.01	0.06	0.00	0.00
Earnings Per Share(Adj)-Unit Curr	-0.14	-0.07	0.01	0.06	0.00	0.00
Book Value-Unit Curr	0.92	0.45	0.51	0.50	0.44	0.47
Book Value(Adj)-Unit Curr	0.92	0.45	0.51	0.50	0.44	0.47

Quarterly Results

Quarters :

Particulars	Dec 2023 ( Cr)	Sep 2023 ( Cr)	Jun 2023 ( Cr)
Gross Sales	0.17	0.29	0.20
Other Operating Income	0.00	0.00	0.00
Other Income	0.00	0.00	0.00
Total Income	0.17	0.29	0.20
Total Expenditure	0.11	0.03	0.25
PBIDT	0.06	0.26	-0.05
Interest	0.00	0.00	0.00
PBDT	0.06	0.26	-0.05
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	0.06	0.26	-0.05
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	0.06	0.26	-0.05
EPS (Unit Curr.)	0.10	0.47	-0.10
EPS (Adj) (Unit Curr.)	0.10	0.47	-0.10
Calculated EPS (Unit Curr.)	0.10	0.47	-0.10
Calculated EPS (Adj) (Unit Curr.)	0.10	0.47	-0.10
Calculated EPS (Ann.) (Unit Curr.)	0.42	1.89	-0.40
Calculated EPS (Adj) (Ann.) (Unit Curr.)	0.42	1.89	-0.40
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	5.47	5.47	5.47
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(%)	35.29	89.66	-25.00
PBDTM(%)	35.29	89.66	-25.00
PATM(%)	35.29	89.66	-25.00

Financial Ratios

Particulars	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019
Debt-Equity Ratio	0.14	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	3.45	3.15	3.79	5.46	4.21
Fixed Assets	25.78	100.50	24.50	49.50	59.00
Inventory	0.00	0.00	0.00	0.00	0.00
Debtors	2.11	4.52	1.92	3.41	1.87
Interest Cover Ratio	0.00	0.00	0.00	0.00	0.00
PBIDTM (%)	-6.90	-1.00	2.04	2.02	-30.51
PBITM (%)	-6.90	-1.00	2.04	2.02	-30.51
PBDTM (%)	-6.90	-1.00	2.04	2.02	-30.51
CPM (%)	-6.90	-1.99	2.04	1.01	-30.51
APATM (%)	-6.90	-1.99	2.04	1.01	-30.51
ROCE (%)	0.00	0.00	0.17	0.31	0.00
RONW (%)	0.00	0.00	0.17	0.31	0.00

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Mar 2024	10.36	7.75	9.88	0.00	0.00	0.00	5.40
Feb 2024	12.39	8.25	8.57	0.00	0.00	0.00	4.69
Jan 2024	8.83	4.42	8.83	0.00	0.00	0.00	4.83
Share Prices Of 2023
Dec 2023	5.06	4.09	4.64	0.00	0.00	0.00	2.54
Nov 2023	5.00	4.52	4.52	0.00	0.00	0.00	2.47
Oct 2023	5.20	5.20	5.20	0.00	0.00	0.00	2.84
Sep 2023	5.46	4.50	5.20	0.00	0.00	0.00	2.84
Aug 2023	4.94	3.76	4.73	0.00	0.00	0.00	2.59
May 2023	5.19	4.94	4.94	0.00	0.00	0.00	2.70
Apr 2023	4.95	4.65	4.95	0.00	0.00	0.00	2.71
Feb 2023	4.72	4.72	4.72	0.00	0.00	0.00	2.58
Share Prices Of 2022
Dec 2022	4.50	4.30	4.50	0.00	0.00	0.00	2.46
Nov 2022	4.14	3.46	4.14	0.00	0.00	0.00	2.26
Oct 2022	3.84	3.47	3.64	0.00	0.00	0.00	1.99
Sep 2022	4.04	2.66	3.84	0.00	0.00	0.00	2.10
Aug 2022	4.24	3.07	3.39	0.00	0.00	0.00	1.85
Jul 2022	4.30	4.30	4.30	0.00	0.00	0.00	2.35
Apr 2022	4.52	2.95	4.30	0.00	0.00	0.00	2.35
Mar 2022	4.04	2.80	2.95	0.00	0.00	0.00	1.61
Feb 2022	4.05	3.85	3.85	221.54	210.60	210.60	2.11

	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