IMSL Integrated Master Securities Pvt Ltd


Managing Director & CEO	JAGMEET SINGH SABHARWAL
Director	Akshay Ashokan Veliyil
Independent Director	S S Choudhary Sonal Singh
Company Secretary	Sameer Shinde

Balance Sheet

Particulars (Sources Of Funds)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)	Mar 2017 ( Cr)	Mar 2016 ( Cr)
Share Capital	4.09	4.09	4.09	4.09	4.10	4.10
Reserves Total	-0.13	-0.40	1.61	9.17	-6.63	-4.01
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	3.96	3.69	5.70	13.26	-2.53	0.09
Secured Loans	0.00	0.00	1.65	4.47	0.00	4.59
Unsecured Loans	17.66	19.21	14.91	4.23	8.78	4.03
Total Debt	17.66	19.21	16.56	8.70	8.78	8.62
Other Liabilities	0.00	0.00	0.00	4.82	4.10	3.61
Total Liabilities	21.62	22.90	22.26	26.78	10.35	12.32
APPLICATION OF FUNDS :
Gross Block	24.29	24.29	24.29	36.64	14.66	14.76
Less : Accumulated Depreciation	1.71	0.86	0.00	12.34	11.99	11.84
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	22.58	23.43	24.29	24.30	2.67	2.92
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	0.01	0.01	0.04	0.25	0.25	0.25
Current Assets, Loans & Advances
Inventories	0.00	0.20	0.20	1.03	5.09	5.10
Sundry Debtors	0.13	0.00	0.00	4.21	5.27	6.12
Cash and Bank Balance	0.00	0.02	0.00	0.04	0.00	0.08
Loans and Advances	0.03	0.00	0.00	0.06	0.07	0.15
Total Current Assets	0.16	0.22	0.20	5.34	10.43	11.45
Less : Current Liabilities and Provisions
Current Liabilities	1.31	1.40	2.74	2.55	2.84	2.53
Provisions	0.00	0.00	0.00	1.55	1.11	0.68
Total Current Liabilities & Provisions	1.31	1.40	2.74	4.10	3.95	3.21
Net Current Assets	-1.15	-1.18	-2.53	1.24	6.48	8.24
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	0.28	0.26
Deferred Tax Liability	0.00	0.00	0.00	0.10	0.47	0.50
Net Deferred Tax	0.00	0.00	0.00	-0.10	-0.19	-0.24
Other Assets	0.18	0.64	0.46	1.09	1.14	1.15
Total Assets	21.62	22.91	22.26	26.78	10.35	12.31
Contingent Liabilities	0.00	0.00	0.00	0.00	8.40	8.57

Profit and Loss

Particulars(INCOME)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)	Mar 2017 ( Cr)	Mar 2016 ( Cr)
Sales Turnover	0.51	0.00	0.00	0.54	6.08	9.18
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	0.51	0.00	0.00	0.54	6.08	9.18
Other Income	1.49	0.33	0.00	0.00	0.03	0.10
Stock Adjustments	-0.20	0.00	0.00	-3.94	0.07	-0.19
Total Income	1.80	0.33	0.00	-3.40	6.18	9.09
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.40	2.94	4.62
Power & Fuel Cost	0.11	0.00	0.00	0.10	0.40	0.55
Employee Cost	0.02	0.28	0.00	0.72	3.13	3.30
Other Manufacturing Expenses	0.10	0.00	0.00	0.09	0.26	0.11
Selling & Administrative Expenses	0.08	0.93	0.00	0.49	0.74	1.07
Miscellaneous Expenses	0.28	0.06	0.00	0.00	0.02	0.72
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	0.59	1.27	0.00	1.80	7.49	10.36
Operating Profit	1.21	-0.94	0.00	-5.21	-1.31	-1.27
Interest	0.09	0.31	0.00	0.73	1.11	1.22
Gross Profit	1.12	-1.25	0.00	-5.94	-2.42	-2.49
Depreciation	0.86	0.86	0.00	0.86	0.24	0.24
Profit Before Tax	0.26	-2.11	0.00	-6.80	-2.66	-2.73
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	0.00	0.00	0.00	-0.09	-0.06	-0.01
Reported Net Profit	0.26	-2.11	0.00	-6.70	-2.61	-2.71
Extraordinary Items	-0.21	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	0.47	-2.11	0.00	-6.70	-2.61	-2.71
Adjustment below Net Profit	0.00	0.13	0.00	0.00	0.00	0.00
P & L Balance brought forward	-21.49	-19.51	-19.51	-12.80	-10.21	-7.50
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	-21.22	-21.49	-19.51	-19.51	-12.81	-10.21
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	0.64	-5.15	0.00	0.00	0.00	0.00
Earnings Per Share(Adj)-Unit Curr	0.64	-5.15	0.00	0.00	0.00	0.00
Book Value-Unit Curr	9.67	9.02	13.77	32.24	-6.18	0.01
Book Value(Adj)-Unit Curr	9.67	9.02	13.77	32.24	-6.18	0.01

Quarterly Results

Quarters :

Particulars	Jun 2021 ( Cr)	Mar 2021 ( Cr)	Dec 2020 ( Cr)
Gross Sales	0.14	0.20	0.18
Other Operating Income	0.00	0.00	0.00
Other Income	0.04	1.42	0.01
Total Income	0.18	1.61	0.19
Total Expenditure	0.08	0.39	0.13
PBIDT	0.09	1.23	0.06
Interest	0.00	0.00	0.01
PBDT	0.09	1.23	0.05
Depreciation	0.00	0.21	0.21
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	0.09	1.01	-0.16
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	0.09	1.01	-0.16
EPS (Unit Curr.)	0.23	2.47	-0.40
EPS (Adj) (Unit Curr.)	0.23	2.47	-0.40
Calculated EPS (Unit Curr.)	0.23	2.47	-0.40
Calculated EPS (Adj) (Unit Curr.)	0.23	2.47	-0.40
Calculated EPS (Ann.) (Unit Curr.)	0.90	9.90	-1.61
Calculated EPS (Adj) (Ann.) (Unit Curr.)	0.90	9.90	-1.61
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	4.09	4.09	4.08
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(%)	64.29	615.00	33.33
PBDTM(%)	64.29	615.00	27.78
PATM(%)	64.29	505.00	-88.89

Financial Ratios

Particulars	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017
Debt-Equity Ratio	4.82	3.84	1.34	1.64	0.00
Long Term Debt-Equity Ratio	4.16	3.07	0.99	0.79	0.00
Current Ratio	0.05	0.04	0.41	0.91	1.26
Fixed Assets	0.02	0.00	0.00	0.02	0.41
Inventory	5.10	0.00	0.00	0.18	1.19
Debtors	7.85	0.00	0.00	0.11	1.07
Interest Cover Ratio	6.22	-5.81	0.00	-8.30	-1.41
PBIDTM (%)	278.43	0.00	0.00	-964.81	-21.55
PBITM (%)	109.80	0.00	0.00	-1124.07	-25.49
PBDTM (%)	260.78	0.00	0.00	-1100.00	-39.80
CPM (%)	260.78	0.00	0.00	-1081.48	-38.98
APATM (%)	92.16	0.00	0.00	-1240.74	-42.93
ROCE (%)	1.70	0.00	0.00	0.00	0.00
RONW (%)	3.26	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.)
No Data Found

	303-304, New Delhi House, 27, Barakhamba Road, New Delhi-110001.
	011-43074307-30 \| Fax: 011-43074315
Compliance Officers: Ms. Pinki Sharma for Integrated Master Securities Pvt Ltd.
	011-43074317
	compliance@integratedmaster.com
	ceo@integratedmaster.com