IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	74.70 May 08,2025 EOD
Today's Change( )	0.00 (0.00%)
Open( )	67.60
Prev Close( )	74.70
Volume	3,000.00
Today's Range( )	74.70 - 67.60
52-Week Range( )	105.00 - 36.45
Buy (Size)	N.A
Sell (Size)	N.A

Company Background


Incorporation Year	1990
Registered Office	I Floor Beach Plaza(Annexee),Nomxin Caranzalem Ilhas, Panaji, Goa-403001
Telephone	91-0832-2464299
Fax	NA
Chairman	Edwin E R Cotta
Managing Director	Edgar Maximiano Do Rosario Cotta
Company Secretary	Priyanka Sen
Auditor	Singhi Bikash & Associates/S K Bhavsar & Co.
Face Value	10
Market Lot	6000
Listing	BSE - SMEBSE - SME
Registrar	Bigshare Services Pvt Ltd Office No 56-2 ,Pinnacle Busine.Park,Mahakali Caves Road ,Mumbai - 400093

Board of Directors


Managing Director	Edgar Maximiano Do Rosario Cotta
Chairman & Wholetime Director	Edwin E R Cotta
Non Executive Director	Ingrid Cotta
Independent Director	Ephrem Frederick Mendanha
Company Sec. & Compli. Officer	Priyanka Sen
Independent Director	Joseph Vincent Caesar Denazareth

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	3.00	3.00	3.00	3.00	3.00	3.00
Reserves Total	-2.76	-3.08	-3.00	-0.66	1.79	1.75
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	0.24	-0.08	0.00	2.34	4.79	4.75
Secured Loans	1.64	2.08	1.83	1.77	1.61	1.79
Unsecured Loans	0.50	0.45	0.64	0.69	1.17	0.00
Shop Security Deposits	0.00	0.00	0.00	0.00	0.00	0.00
Total Debt	2.14	2.53	2.47	2.46	2.78	1.79
Other Liabilities	0.00	0.00	0.00	0.00	0.00	0.00
Total Liabilities	2.38	2.45	2.47	4.80	7.57	6.54
APPLICATION OF FUNDS :
Gross Block	9.15	9.00	8.71	8.02	7.30	6.83
Less: Accumulated Depreciation	4.19	3.85	3.52	3.20	2.85	2.45
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	4.96	5.15	5.19	4.82	4.45	4.38
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
Investments	0.02	0.02	0.00	0.03	0.06	0.02
Current Assets, Loans & Advances
Inventories	0.66	0.63	0.60	0.57	0.58	0.54
Sundry Debtors	0.94	0.60	0.42	0.45	1.76	1.87
Cash and Bank Balance	0.53	0.03	0.07	0.06	0.27	0.05
Loans and Advances	0.09	0.10	0.07	0.08	0.24	0.13
Total Current Assets	2.22	1.36	1.15	1.17	2.85	2.59
Less : Current Liabilities and Provisions
Current Liabilities	5.23	4.41	4.40	2.29	2.05	1.25
Provisions	0.05	0.04	0.00	0.01	0.64	0.58
Total Current Liabilities & Provisions	5.28	4.45	4.40	2.30	2.69	1.83
Net Current Assets	-3.07	-3.09	-3.24	-1.13	0.16	0.75
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.22	0.09	0.28	0.31	0.01	0.00
Deferred Tax Liability	0.22	0.19	0.15	0.11	0.08	0.10
Net Deferred Tax	0.00	-0.10	0.13	0.20	-0.07	-0.10
Other Assets	0.47	0.47	0.39	0.87	2.97	1.49
Total Assets	2.37	2.45	2.47	4.79	7.57	6.54
Contingent Liabilities	0.00	0.00	0.00	0.00	0.00	0.00

Profit and Loss

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Rooms, Restaurants, Banquets and Other Services	5.97	5.38	3.23	1.96	8.32	6.79
Other Income	0.00	0.00	0.04	0.00	0.00	0.00
Stock Adjustments	0.00	0.00	0.00	-0.01	-0.02	0.03
Total Income	5.97	5.38	3.27	1.95	8.30	6.82
EXPENDITURE :
Food, Bevarages & Provisions Consumed	2.07	1.79	3.17	0.02	0.14	0.03
Operating Expenses	0.32	0.37	0.22	0.33	1.20	0.69
Employee Cost	1.31	0.91	0.53	0.58	1.66	0.71
Power & Fuel Cost	0.48	0.52	0.30	0.20	0.70	0.08
Selling & Administrative Expenses	0.95	1.03	0.72	2.93	3.66	2.51
Miscellaneous Expenses	0.00	0.00	0.07	0.06	0.17	0.08
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	5.13	4.62	5.01	4.12	7.53	4.09
Operating Profit	0.84	0.75	-1.74	-2.16	0.77	2.73
Interest	0.21	0.21	0.21	0.21	0.23	0.26
Gross Profit	0.63	0.54	-1.95	-2.37	0.54	2.47
Depreciation	0.34	0.33	0.32	0.35	0.40	0.45
Profit Before Tax	0.29	0.21	-2.27	-2.72	0.14	2.02
Tax	0.07	0.05	0.00	0.00	0.03	0.56
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.10	0.23	0.07	-0.27	-0.03	0.10
Reported Net Profit	0.32	-0.08	-2.34	-2.45	0.13	1.37
Extraordinary Items	0.00	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	0.32	-0.08	-2.34	-2.45	0.13	1.37
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	-3.08	-3.00	-0.66	1.79	1.75	0.53
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	0.09	0.15
P & L Balance carried down	-2.76	-3.08	-3.00	-0.66	1.79	1.75
Dividend	0.00	0.00	0.00	0.00	0.00	0.15
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	8.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00	0.80
Earnings Per Share-Unit Curr	1.05	-0.25	-7.80	-8.17	0.43	4.55
Earnings Per Share(Adj)-Unit Curr	1.05	-0.25	-7.80	-8.17	0.43	4.55
Book Value-Unit Curr	0.79	-0.27	-0.01	7.79	15.96	15.84
Book Value(Adj)-Unit Curr	0.79	-0.27	-0.01	7.79	15.96	15.84

Quarterly Results

Quarters :

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	29.19	0.00	2.11	0.73	0.48
Long Term Debt-Equity Ratio	22.06	0.00	1.86	0.65	0.39
Current Ratio	0.34	0.28	0.39	0.74	0.97
Fixed Assets	0.66	0.61	0.39	0.26	1.18
Inventory	9.26	8.75	5.52	3.41	14.86
Debtors	7.75	10.55	7.43	1.77	4.58
Interest Cover Ratio	2.38	1.95	-9.81	-11.95	1.61
PBIDTM (%)	14.07	13.94	-53.87	-110.20	9.25
PBITM (%)	8.38	7.81	-63.78	-128.06	4.45
PBDTM (%)	10.55	10.04	-60.37	-120.92	6.49
CPM (%)	11.06	4.65	-62.54	-107.14	6.37
APATM (%)	5.36	-1.49	-72.45	-125.00	1.56
ROCE (%)	13.18	0.00	0.00	0.00	5.24
RONW (%)	21.92	0.00	0.00	0.00	2.73

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2025	105.00	74.02	81.60	111.14	55.23	76.50	24.48
Mar 2025	98.00	71.40	88.20	91.88	54.93	82.69	26.46
Jan 2025	79.33	79.33	79.33	74.37	74.37	74.37	23.80
Share Prices Of 2024
Dec 2024	86.99	66.66	83.50	84.46	56.72	78.28	25.05
Sep 2024	70.43	66.91	70.00	66.03	59.59	65.63	21.00
Aug 2024	70.43	43.27	70.43	66.03	40.57	66.03	21.13
Jul 2024	41.21	39.25	41.21	38.63	36.80	38.63	12.36
Jun 2024	44.10	38.15	38.50	45.58	35.77	36.09	11.55
May 2024	38.20	36.45	37.50	35.81	34.17	35.16	11.25
Apr 2024	40.00	37.01	37.50	39.63	34.70	35.16	11.25
Mar 2024	40.16	36.75	38.20	37.65	34.45	35.81	11.46
Feb 2024	45.12	36.00	37.00	0.00	0.00	0.00	11.10
Jan 2024	37.02	33.50	33.50	0.00	0.00	0.00	10.05
Share Prices Of 2023
Dec 2023	42.54	33.60	36.25	0.00	0.00	0.00	10.88
Nov 2023	38.00	33.50	35.50	0.00	0.00	0.00	10.65
Oct 2023	41.00	33.20	34.89	0.00	0.00	0.00	10.47
Sep 2023	42.20	31.60	36.45	0.00	0.00	0.00	10.94
Aug 2023	42.00	32.10	35.50	0.00	0.00	0.00	10.65
Jul 2023	39.90	30.02	39.90	0.00	0.00	0.00	11.97
Jun 2023	54.75	36.00	43.00	0.00	0.00	0.00	12.90

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