IMSL Integrated Master Securities Pvt Ltd

Particulars (Sources Of Funds)	Mar 2018 ( Cr)	Mar 2017 ( Cr)	Mar 2016 ( Cr)	Mar 2015 ( Cr)	Mar 2014 ( Cr)	Mar 2013 ( Cr)
Share Capital	88.28	88.28	84.66	84.66	68.26	68.26
Reserves Total	2922.14	2767.95	2387.75	2235.80	1161.62	1070.56
Equity Share Warrants	0.00	0.00	56.15	56.15	0.00	0.00
Equity Application Money	0.00	0.00	0.00	0.00	0.00	0.00
Total Shareholders Funds	3010.42	2856.23	2528.56	2376.61	1229.88	1138.82
Secured Loans	451.68	621.46	530.83	266.87	587.33	464.33
Unsecured Loans	1536.98	661.64	700.00	250.00	242.66	150.00
Total Debt	1988.66	1283.10	1230.83	516.87	829.99	614.33
Other Liabilities	9.86	6.60	4.70	0.00	0.00	0.00
Total Liabilities	5008.94	4145.93	3764.09	2893.48	2059.87	1753.15
APPLICATION OF FUNDS :
Gross Block	392.51	278.76	243.36	236.09	177.71	146.70
Less : Accumulated Depreciation	186.52	162.52	137.50	108.10	68.78	48.39
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	205.99	116.24	105.86	127.99	108.93	98.31
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	79.70	126.15	105.86	44.09	69.15	65.17
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	248.51	234.51	233.56	176.10	174.99	143.27
Current Assets, Loans & Advances
Inventories	3.93	9.45	11.66	7.68	4.22	6.15
Sundry Debtors	1788.50	1226.20	952.65	730.42	654.48	473.79
Cash and Bank Balance	544.79	516.14	494.08	397.04	249.13	270.82
Loans and Advances	2545.25	2257.36	2254.51	1234.76	986.36	953.60
Total Current Assets	4882.47	4009.15	3712.90	2369.90	1894.19	1704.36
Less : Current Liabilities and Provisions
Current Liabilities	416.13	306.82	367.19	101.73	125.28	243.69
Provisions	0.46	43.56	32.22	72.52	64.23	19.00
Total Current Liabilities & Provisions	416.59	350.38	399.41	174.25	189.51	262.69
Net Current Assets	4465.88	3658.77	3313.49	2195.65	1704.68	1441.67
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	10.28	6.78	11.18	0.85	0.00	0.00
Deferred Tax Liability	17.95	14.26	17.91	16.04	12.95	10.40
Net Deferred Tax	-7.67	-7.48	-6.73	-15.19	-12.95	-10.40
Other Assets	16.53	17.74	12.05	364.84	15.07	15.13
Total Assets	5008.94	4145.93	3764.09	2893.48	2059.87	1753.15
Contingent Liabilities	1941.37	1792.23	1787.09	1961.73	3846.12	3203.69

Profit and Loss

Particulars(INCOME)	Mar 2018 ( Cr)	Mar 2017 ( Cr)	Mar 2016 ( Cr)	Mar 2015 ( Cr)	Mar 2014 ( Cr)	Mar 2013 ( Cr)
Sales Turnover	2622.74	3117.47	2848.22	480.59	418.60	372.27
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	2622.74	3117.47	2848.22	480.59	418.60	372.27
Other Income	119.19	92.53	75.08	73.33	53.99	23.60
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	2741.93	3210.00	2923.30	553.92	472.59	395.87
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	4.00	4.65	4.87	4.83	4.79	4.06
Employee Cost	184.83	153.98	130.28	110.98	99.07	88.62
Other Manufacturing Expenses	1909.86	2481.54	2264.58	11.32	7.09	3.34
Selling & Administrative Expenses	220.13	186.05	186.35	101.61	89.51	75.25
Miscellaneous Expenses	1.57	12.71	-4.94	10.25	11.49	20.67
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	2320.39	2838.93	2581.14	238.99	211.95	191.94
Operating Profit	421.54	371.07	342.16	314.93	260.64	203.93
Interest	110.63	68.84	59.14	54.83	46.10	86.37
Gross Profit	310.91	302.23	283.02	260.10	214.54	117.56
Depreciation	30.90	25.05	29.52	37.75	21.58	18.16
Profit Before Tax	280.01	277.18	253.50	222.35	192.96	99.40
Tax	103.52	94.90	92.72	79.77	77.73	37.14
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.44	0.94	-4.60	1.41	2.54	8.87
Reported Net Profit	176.05	181.34	165.38	141.17	112.69	53.39
Extraordinary Items	0.00	0.00	-0.01	-0.06	-0.94	-0.06
Adjusted Net Profit	176.05	181.34	165.39	141.23	113.63	53.45
Adjustment below Net Profit	-3.74	-3.45	0.00	0.00	-0.01	-0.07
P & L Balance brought forward	758.79	598.56	455.87	337.45	269.02	235.58
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	17.66	17.66	22.69	31.77	44.25	19.88
P & L Balance carried down	913.44	758.79	598.56	446.85	337.45	269.02
Dividend	17.66	17.66	17.66	16.93	13.65	13.65
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	20.00	20.00	20.00	20.00	20.00	20.00
Dividend Per Share(Rs)	1.00	1.00	1.00	1.00	1.00	1.00
Earnings Per Share-Unit Curr	9.97	10.27	9.56	8.13	8.08	3.75
Earnings Per Share(Adj)-Unit Curr	8.77	9.03	8.41	7.15	7.11	3.30
Book Value-Unit Curr	170.50	161.77	146.02	137.05	90.09	83.42
Book Value(Adj)-Unit Curr	149.95	142.28	128.43	120.54	79.23	73.37

Quarterly Results

Quarters :

Particulars	Mar 2021 ( Cr)	Dec 2020 ( Cr)	Sep 2020 ( Cr)
Gross Sales	0.00	0.00	0.00
Other Operating Income	0.00	0.00	0.00
Other Income	0.03	0.26	0.32
Total Income	0.03	0.26	0.32
Total Expenditure	3.24	2.93	8.64
PBIDT	-3.21	-2.67	-8.32
Interest	179.55	181.40	183.26
PBDT	-182.76	-184.07	-191.58
Depreciation	0.98	1.08	1.20
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	-183.74	-185.15	-192.78
Extra-ordinary Items	-0.05	0.18	0.30
Adjusted Profit After Extra-ordinary item	-183.69	-185.33	-193.08
EPS (Unit Curr.)	-10.41	-10.49	-10.92
EPS (Adj) (Unit Curr.)	-10.41	-10.49	-10.92
Calculated EPS (Unit Curr.)	-10.41	-10.49	-10.92
Calculated EPS (Adj) (Unit Curr.)	-10.41	-10.49	-10.92
Calculated EPS (Ann.) (Unit Curr.)	-41.63	-41.95	-43.67
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-41.63	-41.95	-43.67
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	88.28	88.28	88.28
Reserve & Surplus	-8508.37	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(%)	0.00	0.00	0.00
PBDTM(%)	0.00	0.00	0.00
PATM(%)	0.00	0.00	0.00

Financial Ratios

Particulars	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014
Debt-Equity Ratio	0.56	0.47	0.36	0.37	0.61
Long Term Debt-Equity Ratio	0.12	0.09	0.08	0.19	0.28
Current Ratio	2.64	2.76	3.11	3.98	2.85
Fixed Assets	7.81	11.94	11.88	2.32	2.58
Inventory	392.04	295.35	294.54	80.77	80.73
Debtors	1.74	2.86	3.38	0.69	0.74
Interest Cover Ratio	3.53	5.03	5.29	5.06	5.19
PBIDTM (%)	16.07	11.90	12.01	65.53	62.26
PBITM (%)	14.89	11.10	10.98	57.67	57.11
PBDTM (%)	11.85	9.69	9.94	54.12	51.25
CPM (%)	7.89	6.62	6.84	37.23	32.08
APATM (%)	6.71	5.82	5.81	29.37	26.92
ROCE (%)	8.53	8.75	9.39	11.19	12.54
RONW (%)	6.00	6.74	6.74	7.83	9.51

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Feb 2022	2.29	1.63	1.63	0.23	0.16	0.16	28.78
Jan 2022	3.42	1.94	2.41	0.34	0.18	0.24	42.55

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
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 Powered By CMOTS Infotech ( ISO 9001:2015 Certified )

DJIA 41266.30
-123.15 -0.30%

S&P 500 5680.75
-4.19 -0.07%

HANG SENG 22867.75
91.82 0.40%

NIKKEI 225 37492.25
563.62 1.53%

FTSE 100 8554.80
23.19 0.27%

NIFTY 24008.00
-265.80 -1.10%

× Ask Your Question