IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	74.75 Apr 19,2024 EOD
Today's Change( )	-6.17 (-7.62%)
Open( )	77.00
Prev Close( )	80.92
Volume	878.00
Today's Range( )	79.95 - 73.55
52-Week Range( )	87.45 - 30.33
Buy (Size)	N.A
Sell (Size)	N.A

Company Background


Incorporation Year	1989
Registered Office	67 Regent Chambers,208 Nariman Point, Mumbai, Maharashtra-400021
Telephone	91-22-22049233/22042788
Fax	91-22-22870540
Chairman	NA
Managing Director	Jitendra K Vakharia
Company Secretary	Pooja Sanghavi
Auditor	B L Dasharda & Associates
Face Value	10
Market Lot	1
Listing	BSEBSE
Registrar

Board of Directors


Managing Director	Jitendra K Vakharia
Non-Exec & Non-Independent Dir	Varsha J Vakharia
Non-Exec. & Independent Dir.	Nitin Ishwarlal Parekh Kiron Basty Shenoy
Independent Director	Neeraj Sharma
Company Sec. & Compli. Officer	Pooja Sanghavi

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	5.62	5.62	5.62	5.62	5.62	5.62
Reserves Total	4.38	3.03	0.92	0.79	0.63	0.46
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	10.00	8.65	6.54	6.41	6.25	6.08
Secured Loans	0.00	0.00	4.35	2.33	3.20	4.66
Unsecured Loans	0.00	0.00	0.00	0.00	0.26	0.00
Total Loan Funds	0.00	0.00	4.35	2.33	3.46	4.66
Other Liabilities	0.11	0.09	0.37	0.33	0.24	0.27
Total Liabilities	10.11	8.74	11.26	9.07	9.95	11.01
APPLICATION OF FUNDS :
Loan / Non-Current Assets	0.00	0.00	0.00	0.00	0.00	0.00
Fixed Assets
Gross Block	0.43	0.42	6.39	6.39	6.39	6.39
Less: Accumulated Depreciation	0.28	0.21	3.50	3.28	3.05	2.91
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	0.15	0.21	2.89	3.11	3.34	3.48
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	0.00	0.22	0.00	0.00	0.00
Investments	0.00	0.00	0.00	0.00	0.00	0.00
Current Assets, Loans & Advances
Inventories	8.34	4.16	4.52	4.46	4.28	4.74
Sundry Debtors	0.00	0.00	2.96	0.98	2.11	3.17
Cash and Bank Balance	0.15	3.25	0.26	0.12	0.10	0.12
Loans and Advances	1.19	0.07	0.19	0.73	0.75	0.63
Total Current Assets	9.68	7.49	7.94	6.29	7.25	8.67
Less : Current Liabilities and Provisions
Current Liabilities	0.02	0.02	0.68	0.57	0.72	1.23
Provisions	0.17	0.05	0.00	0.00	0.00	0.04
Total Current Liabilities & Provisions	0.18	0.07	0.68	0.57	0.72	1.28
Net Current Assets	9.50	7.42	7.25	5.72	6.53	7.40
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.01	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	0.01	0.00	0.00	0.00	0.00	0.00
Other Assets	0.45	1.12	0.89	0.25	0.08	0.13
Total Assets	10.11	8.75	11.26	9.08	9.95	11.02
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)
Operating Income	5.15	34.98	34.04	37.34	39.62	36.68
Other Income	0.14	2.40	0.13	0.03	0.04	0.10
Total Income	5.29	37.38	34.17	37.37	39.66	36.78
EXPENDITURE :
Operating Expenses & Administrative Expenses	2.91	33.16	31.42	35.57	38.57	35.12
Miscellaneous Expenses	0.05	0.09	0.87	0.14	0.20	0.20
Interest	0.01	0.24	0.32	0.24	0.31	0.32
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	0.16	1.36	1.02	1.03	0.72	0.63
Total Expenditure	3.13	34.85	33.63	36.98	39.80	36.27
Gross Profit	2.17	2.53	0.52	0.39	-0.14	0.51
Depreciation	0.07	0.22	0.22	0.23	0.25	0.22
Profit Before Tax	2.10	2.31	0.30	0.16	-0.39	0.29
Tax	0.75	0.20	0.22	0.00	0.00	0.06
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.01	0.00	0.00	0.00	0.00	0.00
Reported Net Profit	1.35	2.11	0.08	0.16	-0.39	0.23
Extraordinary Items	0.00	1.96	-0.62	0.01	0.00	0.05
Adjusted Net Profit	1.35	0.15	0.70	0.15	-0.39	0.18
Adjustment below Net Profit	0.00	0.00	0.05	0.00	0.56	0.00
P & L Balance brought forward	2.25	0.14	0.01	-0.15	-0.32	-0.55
Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	3.60	2.25	0.14	0.01	-0.15	-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	2.40	3.75	0.15	0.28	0.00	0.41
Earnings Per Share(Adj)-Unit Curr	2.40	3.75	0.15	0.28	0.00	0.41
Book Value-Unit Curr	17.78	15.39	11.64	11.40	11.12	10.82
Book Value(Adj)-Unit Curr	17.78	15.39	11.64	11.40	11.12	10.82

Quarterly Results

Quarters :

Particulars	Dec 2023 ( Cr)	Sep 2023 ( Cr)	Jun 2023 ( Cr)
Operating Income	1.68	4.46	1.45
Total Income	1.74	4.48	1.47
Interest	0.02	0.00	0.00
Employee Expenses	0.06	0.04	0.03
Selling & Administrative Expenses	0.00	0.00	0.00
Impairment of Assets	0.00	0.00	0.00
Loss on Forex Transaction	0.00	0.00	0.00
Other Expenses	-0.06	3.11	0.03
TOTAL OPERATING EXPENDITURE	0.02	3.15	0.06
Operating Profit Before Prov. & Cont.	1.72	1.33	1.41
Provisions & Write Offs	0.00	0.00	0.00
Depreciation	0.02	0.02	0.01
TOTAL EXPENDITURE	0.04	3.17	0.07
Tax	-0.73	0.44	0.47
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.01	0.00	0.00
Reported Profit After Tax	2.44	0.88	0.93
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	2.44	0.88	0.93
EPS (Unit Curr.)	3.94	1.41	1.65
EPS (Adj) (Unit Curr.)	3.94	1.41	1.65
Calculated EPS (Unit Curr.)	3.94	1.41	1.65
Calculated EPS (Adj) (Unit Curr.)	3.94	1.41	1.65
Calculated EPS (Ann.) (Unit Curr.)	15.76	5.65	6.59
Calculated EPS (Adj) (Ann.) (Unit Curr.)	15.76	5.65	6.59
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	6.20	6.20	5.62
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(%)	103.57	30.04	97.24
PBDTM(%)	102.98	30.04	97.24
PATM(%)	145.24	19.73	64.14
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 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019
Debt-Equity Ratio	0.00	0.29	0.52	0.46	0.66
Long Term Debt-Equity Ratio	0.00	0.02	0.03	0.00	0.00
Current Ratio	66.05	3.23	1.87	1.91	1.57
Fixed Assets	12.12	10.27	5.33	5.84	6.20
Inventory	0.82	8.06	7.58	8.54	8.78
Debtors	0.00	23.64	17.28	24.17	15.01
Interest Cover Ratio	211.00	1.08	4.25	1.67	-0.26
PBIDTM (%)	42.33	1.37	4.64	1.69	0.43
PBITM (%)	40.97	0.74	4.00	1.07	-0.20
PBDTM (%)	42.14	0.69	3.70	1.04	-0.35
CPM (%)	27.57	1.06	2.70	1.04	-0.35
APATM (%)	26.21	0.43	2.06	0.43	-0.98
ROCE (%)	22.39	2.60	13.37	4.21	0.00
RONW (%)	14.48	1.97	10.81	2.53	0.00

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Mar 2024	78.64	67.79	73.20	37.72	28.18	33.62	45.38
Feb 2024	82.55	62.61	74.73	41.88	28.74	34.32	46.33
Jan 2024	77.00	58.50	71.99	38.67	24.95	33.06	44.63
Share Prices Of 2023
Dec 2023	70.50	55.50	60.83	34.08	24.14	27.94	37.71
Nov 2023	63.97	53.66	58.42	32.17	24.64	26.83	36.22
Oct 2023	73.99	54.15	61.28	35.16	22.84	28.14	37.99
Sep 2023	60.40	54.58	57.00	25.15	24.09	26.18	35.34
Aug 2023	76.99	49.78	60.43	34.65	18.76	25.17	33.98
Jul 2023	76.01	34.70	74.99	32.09	13.30	31.23	42.16
Jun 2023	47.45	30.33	42.33	23.41	10.66	17.63	23.80
May 2023	46.50	33.00	36.13	22.31	12.50	15.05	20.31
Apr 2023	40.65	32.65	35.10	18.53	12.59	14.62	19.73
Mar 2023	40.30	33.68	36.82	18.13	12.81	15.33	20.70
Feb 2023	51.35	30.25	37.25	195.71	113.01	139.62	20.94
Jan 2023	39.95	28.10	32.80	169.70	91.91	122.94	18.44
Share Prices Of 2022
Dec 2022	39.95	27.55	36.85	174.15	89.18	138.12	20.72
Nov 2022	33.15	25.40	29.05	132.87	88.90	108.88	16.33
Oct 2022	33.70	26.35	29.50	135.35	94.63	110.57	16.59
Sep 2022	31.30	25.65	29.35	117.69	91.33	110.01	16.50
Aug 2022	32.35	26.05	28.00	131.41	88.93	104.95	15.74

	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