IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	56.00 May 18,2024 EOD
Today's Change( )	-0.75 (-1.32%)
Open( )	56.00
Prev Close( )	56.75
Volume	1,500.00
Today's Range( )	56.00 - 56.00
52-Week Range( )	103.33 - 52.12
Buy (Size)	N.A
Sell (Size)	N.A

Company Background


Incorporation Year	2020
Registered Office	Sub Plot No 2 Block B,Akash Bhumi Complex, Surat, Gujarat-394221
Telephone	91-99250 43408
Fax	NA
Chairman	Hemantrai Thakorbhai Desai
Managing Director	Lejas Hemantrai Desai
Company Secretary	Dhruvi Shyam Kapadia
Auditor	SBMG & Co
Face Value	10
Market Lot	1000
Listing	BSE - SMEBSE - SME
Registrar	KFin Techologies Ltd Karvy Selenium Tow-B,31&32 Financial Dist,Nanakramguda ,Hyderabad-500032

Board of Directors


Chairman & Wholetime Director	Hemantrai Thakorbhai Desai
Managing Director	Lejas Hemantrai Desai
Joint Managing Director	Mitaliben Lejas Desai
Whole Time Director	Hiren Kunverji Shah Pinkal Sureshbhai Pancholi
Independent Non Exe. Director	Anurag Dindayal Harlalka Krishna Pratik Lankapati Prashantkumar Rameshchandra Patil
Company Sec. & Compli. Officer	Kaushik H Vegad

Balance Sheet

Particulars (Sources Of Funds)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)
Share Capital	5.00	3.62	1.00
Reserves Total	27.68	4.36	0.20
Equity Share Warrants	0.00	0.00	0.00
Equity Application Money	0.00	0.00	0.00
Total Shareholders Funds	32.68	7.98	1.20
Secured Loans	5.21	10.56	6.65
Unsecured Loans	3.08	2.64	3.62
Total Debt	8.29	13.20	10.27
Other Liabilities	0.00	0.00	0.00
Total Liabilities	40.97	21.18	11.47
APPLICATION OF FUNDS :
Gross Block	0.92	0.67	0.09
Less : Accumulated Depreciation	0.31	0.09	0.01
Less:Impairment of Assets	0.00	0.00	0.00
Net Block	0.61	0.58	0.08
Lease Adjustment	0.00	0.00	0.00
Capital Work in Progress	0.00	0.00	0.00
Producing Properties	0.00	0.00	0.00
Investments	0.51	0.36	0.00
Current Assets, Loans & Advances
Inventories	11.89	9.47	4.57
Sundry Debtors	16.62	15.95	10.99
Cash and Bank Balance	0.70	0.01	0.01
Loans and Advances	18.01	1.58	1.38
Total Current Assets	47.21	27.01	16.95
Less : Current Liabilities and Provisions
Current Liabilities	4.65	5.20	5.56
Provisions	2.97	1.90	0.00
Total Current Liabilities & Provisions	7.63	7.10	5.56
Net Current Assets	39.59	19.92	11.39
Miscellaneous Expenses not written off	0.00	0.00	0.00
Deferred Tax Assets	0.03	0.01	0.00
Deferred Tax Liability	0.00	0.00	0.00
Net Deferred Tax	0.03	0.01	0.00
Other Assets	0.23	0.32	0.00
Total Assets	40.97	21.19	11.47
Contingent Liabilities	0.00	0.00	0.00

Profit and Loss

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)
Sales Turnover	97.78	64.27	26.14
Excise Duty	0.00	0.00	0.00
Net Sales	97.78	64.27	26.14
Other Income	0.90	0.34	0.05
Stock Adjustments	2.42	4.90	4.57
Total Income	101.10	69.51	30.76
EXPENDITURE :
Raw Materials	82.39	57.02	28.78
Power & Fuel Cost	0.31	0.20	0.02
Employee Cost	1.98	1.92	0.48
Other Manufacturing Expenses	1.70	1.87	0.26
Selling & Administrative Expenses	0.99	0.86	0.60
Miscellaneous Expenses	0.78	0.12	0.03
Less : Pre-operative Expenses Capitalised	-0.94	0.00	0.00
Total Expenditure	89.09	62.00	30.16
Operating Profit	12.01	7.51	0.59
Interest	0.99	0.77	0.31
Gross Profit	11.02	6.74	0.28
Depreciation	0.23	0.08	0.01
Profit Before Tax	10.79	6.66	0.27
Tax	2.82	1.78	0.08
Fringe Benefit tax	0.00	0.00	0.00
Deferred Tax	-0.03	0.00	0.00
Reported Net Profit	8.00	4.89	0.20
Extraordinary Items	-0.26	0.00	0.00
Adjusted Net Profit	8.26	4.89	0.20
Adjustment below Net Profit	0.00	-2.46	0.00
P & L Balance brought forward	2.62	0.20	0.00
Statutory Appropriations	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00
P & L Balance carried down	10.62	2.62	0.20
Dividend	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00
Equity Dividend %	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00
Earnings Per Share-Unit Curr	16.01	13.49	2.61
Earnings Per Share(Adj)-Unit Curr	5.34	13.49	2.61
Book Value-Unit Curr	65.36	22.05	11.96
Book Value(Adj)-Unit Curr	21.79	22.05	11.96

Quarterly Results

Quarters :

Financial Ratios

Particulars	Mar 2023	Mar 2022
Debt-Equity Ratio	0.53	2.56
Long Term Debt-Equity Ratio	0.16	-56870.87
Current Ratio	2.49	0.00
Fixed Assets	122.99	169.13
Inventory	9.16	9.16
Debtors	6.00	4.77
Interest Cover Ratio	11.90	9.66
PBIDTM (%)	12.28	11.69
PBITM (%)	12.05	11.56
PBDTM (%)	11.27	10.49
CPM (%)	8.42	7.73
APATM (%)	8.18	7.61
ROCE (%)	37.91	45.57
RONW (%)	39.35	106.54

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2024	80.30	56.25	58.51	13.75	10.10	10.63	87.77
Mar 2024	78.47	59.33	64.40	14.92	10.26	11.69	96.60
Feb 2024	95.20	69.87	75.87	18.35	12.33	13.78	113.80
Jan 2024	86.67	70.00	73.57	17.07	12.64	13.36	110.35
Share Prices Of 2023
Dec 2023	74.63	69.20	69.47	14.05	12.54	12.62	104.20
Nov 2023	81.20	68.17	69.47	15.82	12.11	12.62	104.20
Oct 2023	84.00	69.20	73.47	16.19	12.36	13.34	110.20
Sep 2023	83.97	67.93	69.33	15.24	12.19	12.59	104.00
Aug 2023	84.00	70.10	75.42	16.46	12.71	13.70	113.13
Jul 2023	92.63	74.08	74.17	17.97	13.44	13.47	111.25
Jun 2023	103.33	80.00	80.40	21.94	14.46	14.60	120.60
May 2023	96.17	80.80	86.67	19.24	14.61	15.74	130.00
Apr 2023	84.33	76.67	83.30	15.62	13.92	15.13	124.95
Mar 2023	84.00	68.32	74.98	17.08	12.41	13.62	112.48
Feb 2023	75.67	66.75	74.65	25.71	20.48	22.90	111.98
Jan 2023	78.27	57.33	69.98	27.21	17.57	21.47	104.98
Share Prices Of 2022
Dec 2022	69.00	46.67	56.67	21.96	14.31	17.38	85.00
Nov 2022	52.73	43.82	46.07	17.65	12.36	14.13	69.10
Oct 2022	45.80	36.33	45.80	14.05	11.15	14.05	68.70
Sep 2022	48.00	38.00	38.00	14.72	11.66	11.66	57.00

Company

Market Board

Important Links

Contact

	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

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: | NDSL: Depository Services through Integrated Master Securities Pvt Ltd- SEBI Registration No: IN-DP-499-2020 | Commodity trading through MCX & Ncdex.- SEBI registration No-INZ000033534

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 )

NASDAQ 16685.97
-12.35 -0.07%

DJIA 40003.59
134.21 0.34%

S&P 500 5303.27
6.17 0.12%

HANG SENG 19553.61
177.08 0.91%

NIKKEI 225 38787.38
-132.88 -0.34%

STRAITS TIMES 3313.48
8.49 0.26%

FTSE 100 8420.26
-18.39 -0.22%

KLSE COMPOSITE 1616.62
5.51 0.34%

JAKARTA COMPOSITE 7317.24
70.54 0.97%

NIFTY 22502.00
35.90 0.16%

× Ask Your Question