IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	270.60 May 18,2024 EOD
Today's Change( )	-0.55 (-0.20%)
Open( )	276.55
Prev Close( )	271.15
Volume	2,552.00
Today's Range( )	276.60 - 262.05
52-Week Range( )	365.40 - 48.60
Buy (Size)	N.A
Sell (Size)	N.A

Company Background


Incorporation Year	1995
Registered Office	C-24 Defence Colony,, New Delhi, New Delhi-110024
Telephone	NA
Fax	NA
Chairman	NA
Managing Director	Saurabh Goyal
Company Secretary	Priyanka
Auditor	D V Mittal & Co/Prem Gupta & Co
Face Value	10
Market Lot	1
Listing	BSEBSE
Registrar	Skyline Financial Services Pvt D-153/A 1st Flr ,Okhla Industrial Are,Phase-I ,New Delhi-110020

Board of Directors


Director	Paramjit Singh
Company Sec. & Compli. Officer	Priyanka
Managing Director	Saurabh Goyal
Independent Director	SUMAN KUMAR REENA SHARMA
Executive Director	Sanidhya Garg
Independent Director	Saurabh Shashwat

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	4.83	4.83	4.83	4.83	4.83	4.83
Reserves Total	-4.22	-5.58	-5.44	-5.32	-5.24	-5.06
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	0.61	-0.75	-0.61	-0.49	-0.41	-0.23
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	1.08	5.00	4.86	4.78	4.76	4.68
Total Debt	1.08	5.00	4.86	4.78	4.76	4.68
Other Liabilities	0.00	0.00	0.00	0.00	0.00	0.00
Total Liabilities	1.69	4.25	4.25	4.29	4.35	4.45
APPLICATION OF FUNDS :
Gross Block	0.00	0.01	0.01	0.01	0.01	0.01
Less : Accumulated Depreciation	0.00	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	0.00	0.01	0.01	0.01	0.01	0.01
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	0.00	0.00	0.00	0.00	0.00	0.00
Cash and Bank Balance	0.01	0.00	0.01	0.00	0.10	0.09
Loans and Advances	0.00	0.00	0.06	0.07	0.06	0.07
Total Current Assets	0.02	0.00	0.06	0.07	0.16	0.15
Less : Current Liabilities and Provisions
Current Liabilities	0.22	0.22	0.37	0.33	0.34	0.40
Provisions	0.00	0.00	0.00	0.00	0.00	0.00
Total Current Liabilities & Provisions	0.22	0.22	0.37	0.33	0.34	0.40
Net Current Assets	-0.21	-0.22	-0.30	-0.26	-0.18	-0.25
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.83	4.46	4.55	4.55	4.53	4.70
Deferred Tax Liability	0.00	0.00	0.00	0.00	0.00	0.00
Net Deferred Tax	0.83	4.46	4.55	4.55	4.53	4.70
Other Assets	1.07	0.00	0.00	0.00	0.00	0.00
Total Assets	1.69	4.24	4.25	4.29	4.35	4.45
Contingent Liabilities	0.00	0.00	0.19	1.04	1.04	1.56

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	0.00	0.00	0.00	0.00	0.00	0.00
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	0.00	0.00	0.00	0.00	0.00	0.00
Other Income	5.14	0.12	0.00	0.00	0.08	0.01
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	5.14	0.12	0.00	0.00	0.08	0.01
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	0.04	0.04	0.03	0.02	0.01	0.00
Other Manufacturing Expenses	0.00	0.00	0.00	0.00	0.00	0.00
Selling & Administrative Expenses	0.10	0.07	0.08	0.08	0.07	0.08
Miscellaneous Expenses	0.01	0.05	0.01	0.00	0.00	0.00
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	0.15	0.16	0.12	0.10	0.08	0.08
Operating Profit	4.99	-0.04	-0.12	-0.10	0.00	-0.08
Interest	0.00	0.00	0.00	0.01	0.00	0.00
Gross Profit	4.99	-0.04	-0.12	-0.11	0.00	-0.08
Depreciation	0.00	0.00	0.00	0.00	0.00	0.00
Profit Before Tax	4.99	-0.04	-0.12	-0.11	0.00	-0.08
Tax	0.00	0.00	0.00	0.00	0.00	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	3.63	0.10	0.00	-0.03	0.17	0.87
Reported Net Profit	1.36	-0.14	-0.12	-0.08	-0.18	-0.94
Extraordinary Items	0.00	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	1.36	-0.14	-0.12	-0.08	-0.18	-0.94
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	-5.58	-5.44	-5.32	-5.24	-5.06	-4.11
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	-4.22	-5.58	-5.44	-5.32	-5.24	-5.06
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	2.82	-0.29	-0.26	-0.16	0.00	0.00
Earnings Per Share(Adj)-Unit Curr	1.41	-0.29	-0.13	-0.08	0.00	0.00
Book Value-Unit Curr	1.26	-1.56	-1.27	-1.01	-0.85	-0.48
Book Value(Adj)-Unit Curr	0.63	-1.56	-0.64	-0.51	-0.43	-0.24

Quarterly Results

Quarters :

Particulars	Dec 2023 ( Cr)	Sep 2023 ( Cr)	Jun 2023 ( Cr)
Gross Sales	20.09	14.28	4.00
Other Operating Income	0.00	0.00	0.00
Other Income	0.44	0.35	0.08
Total Income	20.53	14.63	4.08
Total Expenditure	19.60	13.65	3.87
PBIDT	0.93	0.98	0.21
Interest	0.01	0.33	0.10
PBDT	0.92	0.65	0.11
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	0.23	0.19	0.03
Reported Profit After Tax	0.69	0.46	0.08
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	0.69	0.46	0.08
EPS (Unit Curr.)	0.85	0.89	0.17
EPS (Adj) (Unit Curr.)	0.43	0.45	0.09
Calculated EPS (Unit Curr.)	0.84	0.57	0.17
Calculated EPS (Adj) (Unit Curr.)	0.42	0.29	0.09
Calculated EPS (Ann.) (Unit Curr.)	3.37	2.27	0.67
Calculated EPS (Adj) (Ann.) (Unit Curr.)	1.69	1.14	0.34
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	8.20	8.10	4.78
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(%)	4.63	6.86	5.25
PBDTM(%)	4.58	4.55	2.75
PATM(%)	3.43	3.22	2.00

Financial Ratios

Particulars	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019
Debt-Equity Ratio	0.00	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	12.05	15.39	13.20	13.90	12.91
Fixed Assets	0.00	0.00	0.00	0.00	0.00
Inventory	0.00	0.00	0.00	0.00	0.00
Debtors	0.00	0.00	0.00	0.00	0.00
Interest Cover Ratio	0.00	0.00	0.00	-10.00	0.00
PBIDTM (%)	0.00	0.00	0.00	0.00	0.00
PBITM (%)	0.00	0.00	0.00	0.00	0.00
PBDTM (%)	0.00	0.00	0.00	0.00	0.00
CPM (%)	0.00	0.00	0.00	0.00	0.00
APATM (%)	0.00	0.00	0.00	0.00	0.00
ROCE (%)	98.23	0.00	0.00	0.00	0.00
RONW (%)	66.67	0.00	0.00	0.00	0.00

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2024	365.40	283.30	283.30	464.93	399.08	399.08	542.74
Mar 2024	338.50	292.45	314.50	476.83	411.97	443.03	602.52
Feb 2024	278.53	256.93	278.53	392.35	309.97	392.35	533.60
Jan 2024	278.53	216.00	262.15	336.03	255.86	316.27	430.13
Share Prices Of 2023
Dec 2023	235.05	187.00	225.00	287.52	216.91	271.45	369.18
Nov 2023	193.80	149.93	190.00	240.55	161.69	226.43	307.95
Oct 2023	197.08	160.98	166.15	244.25	187.16	198.01	269.29
Sep 2023	172.90	118.90	172.90	206.05	83.61	206.05	280.23
Aug 2023	116.63	81.83	116.63	82.01	55.31	82.01	111.53
Jul 2023	86.15	67.50	86.15	60.58	45.14	60.58	82.39
Jun 2023	78.85	48.60	75.75	55.44	31.07	53.26	72.44
May 2023	65.61	27.23	53.58	50.98	17.33	37.68	51.24
Apr 2023	37.40	24.10	31.26	29.05	16.89	21.98	29.89
Mar 2023	26.60	16.10	23.03	20.47	10.42	16.19	22.02
Feb 2023	23.73	10.48	21.43	0.00	0.00	0.00	20.49
Jan 2023	9.98	3.80	9.98	0.00	0.00	0.00	9.54
Share Prices Of 2022
Dec 2022	3.62	2.04	3.62	0.00	0.00	0.00	3.46
Nov 2022	2.04	1.94	2.04	0.00	0.00	0.00	1.95
Oct 2022	2.04	1.85	1.94	0.00	0.00	0.00	1.86
Sep 2022	1.95	1.95	1.95	0.00	0.00	0.00	1.86

	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