IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	29.50 Mar 27,2025 16:01:00
Today's Change( )	-0.42 (-1.40%)
Open( )	30.30
Prev Close( )	29.92
Volume	14,160.00
Today's Range( )	30.50 - 29.04
52-Week Range( )	36.50 - 23.90
Buy (Size)	N.A
Sell (Size)	N.A

Company Background


Incorporation Year	1986
Registered Office	1-203 Vishal Cplx Narsing Lane,Opp NL School SV Road Malad(W), Mumbai, Maharashtra-400064
Telephone	91-22-28240444/28216736
Fax	NA
Chairman	TOMIN JOSEPH THACHANKARY
Managing Director	Joby George
Company Secretary	Leena Yezhuvath
Auditor	G Joseph & Associates
Face Value	10
Market Lot	1
Listing	BSEBSE
Registrar	Purva Sharegistry (I) Pvt Ltd 9 ShivShakti Indl Es,J R Boricha Marg,Lower Parel,Mumbai - 400 011

Board of Directors


Chairman & Managing Director	Joby George
Non Executive Director	Sandeep Babu
Company Sec. & Compli. Officer	Leena Yezhuvath
Independent Director	Kanjirikkapallil Saithumuhammad Anvar Joly Sebastian Dhanya Jose
Executive Director	Abidh Abubakkar
Chairman & Independent Directo	TOMIN JOSEPH THACHANKARY
Independent Director	Varughese AG
Non Executive Director	Ramanathan Balakrishnan Manoj K

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	26.70	12.83	9.12	5.50	5.50	5.50
Reserves Total	26.52	8.57	2.22	-0.56	-0.16	-0.07
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	53.22	21.40	11.34	4.94	5.34	5.43
Secured Loans	47.28	37.07	27.27	14.96	0.00	0.00
Unsecured Loans	59.06	21.22	5.24	2.54	0.33	0.13
Total Loan Funds	106.34	58.29	32.51	17.50	0.33	0.13
Other Liabilities	0.00	0.00	0.00	0.00	0.00	0.00
Total Liabilities	159.56	79.69	43.85	22.44	5.67	5.56
APPLICATION OF FUNDS :
Loan / Non-Current Assets	129.97	61.06	36.03	20.78	3.45	3.70
Fixed Assets
Gross Block	25.97	13.36	2.79	2.04	0.00	0.04
Less: Accumulated Depreciation	3.25	1.35	0.25	0.02	0.00	0.04
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	22.72	12.01	2.54	2.02	0.00	0.00
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	0.00	0.00	0.00	0.00	1.62	1.62
Current Assets, Loans & Advances
Inventories	0.00	0.00	0.00	0.00	0.00	0.00
Sundry Debtors	1.62	1.63	0.00	0.00	0.00	0.00
Cash and Bank Balance	3.21	4.35	5.63	0.69	0.92	0.02
Loans and Advances	3.82	1.46	0.32	0.01	0.01	1.40
Total Current Assets	8.65	7.44	5.95	0.69	0.93	1.42
Less : Current Liabilities and Provisions
Current Liabilities	1.33	0.68	0.67	1.13	0.01	0.19
Provisions	0.73	0.18	0.23	0.15	0.32	0.99
Total Current Liabilities & Provisions	2.06	0.86	0.91	1.28	0.33	1.18
Net Current Assets	6.60	6.58	5.05	-0.58	0.60	0.24
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.28	0.04	0.23	0.22	0.00	0.00
Deferred Tax Liability	0.00	0.00	0.00	0.00	0.00	0.00
Net Deferred Tax	0.28	0.04	0.23	0.22	0.00	0.00
Other Assets	0.00	0.00	0.00	0.00	0.00	0.00
Total Assets	159.57	79.68	43.85	22.44	5.67	5.56
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)
Operating Income	25.89	12.28	6.34	1.78	0.05	0.30
Other Income	0.02	0.08	0.00	0.22	0.00	0.00
Total Income	25.91	12.36	6.34	2.00	0.05	0.30
EXPENDITURE :
Operating Expenses & Administrative Expenses	3.12	1.59	1.22	0.49	0.12	0.08
Miscellaneous Expenses	0.41	0.32	0.39	0.13	0.00	0.02
Interest	9.32	5.04	2.88	0.77	0.00	0.00
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	9.66	3.66	0.89	0.38	0.02	0.01
Total Expenditure	22.51	10.61	5.38	1.77	0.14	0.11
Gross Profit	3.40	1.77	0.95	0.23	-0.08	0.19
Depreciation	2.80	1.26	0.23	0.11	0.00	0.00
Profit Before Tax	0.60	0.51	0.72	0.12	-0.08	0.19
Tax	0.20	0.05	0.22	0.26	0.01	0.06
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.27	0.19	-0.01	-0.22	0.00	0.00
Reported Net Profit	0.67	0.26	0.51	0.10	-0.09	0.13
Extraordinary Items	0.00	0.00	0.00	-0.09	0.00	0.00
Adjusted Net Profit	0.67	0.26	0.51	0.19	-0.09	0.13
Adjustment below Net Profit	0.00	0.00	0.50	-0.50	0.00	-0.20
P & L Balance brought forward	0.50	0.30	-0.61	-0.19	-0.10	0.01
Appropriations	0.11	0.05	0.00	0.00	0.00	0.00
P & L Balance carried down	1.06	0.50	0.30	-0.61	-0.19	-0.10
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	0.25	0.20	0.56	0.17	-0.17	0.23
Earnings Per Share(Adj)-Unit Curr	0.25	0.20	0.56	0.17	-0.17	0.23
Book Value-Unit Curr	19.93	16.68	12.43	8.98	9.71	9.88
Book Value(Adj)-Unit Curr	19.93	16.68	12.43	8.98	9.71	9.88

Quarterly Results

Quarters :

Particulars	Dec 2024 ( Cr)	Sep 2024 ( Cr)	Jun 2024 ( Cr)
Operating Income	11.90	11.25	9.52
Total Income	11.99	11.31	9.57
Interest	4.50	4.25	3.33
Employee Expenses	4.78	4.38	3.65
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	1.07	1.18	1.22
TOTAL OPERATING EXPENDITURE	10.35	9.81	8.20
Operating Profit Before Prov. & Cont.	1.64	1.50	1.37
Provisions & Write Offs	0.24	0.24	0.21
Depreciation	1.28	1.08	1.07
TOTAL EXPENDITURE	11.87	11.13	9.48
Tax	-0.08	0.21	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.17	-0.32	0.01
Reported Profit After Tax	0.05	0.29	0.08
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	0.05	0.29	0.08
EPS (Unit Curr.)	0.04	0.10	0.03
EPS (Adj) (Unit Curr.)	0.04	0.10	0.03
Calculated EPS (Unit Curr.)	0.02	0.10	0.03
Calculated EPS (Adj) (Unit Curr.)	0.02	0.10	0.03
Calculated EPS (Ann.) (Unit Curr.)	0.06	0.39	0.11
Calculated EPS (Adj) (Ann.) (Unit Curr.)	0.06	0.39	0.11
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	29.96	29.96	27.18
Reserve & Surplus	0.00	33.69	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(%)	49.66	48.98	47.27
PBDTM(%)	11.85	11.20	12.18
PATM(%)	0.42	2.58	0.84
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 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	2.21	2.77	3.07	1.73	0.04
Long Term Debt-Equity Ratio	2.02	2.58	3.06	1.73	0.04
Current Ratio	12.26	13.71	26.30	16.19	6.29
Fixed Assets	1.32	1.53	2.63	1.96	2.50
Inventory	0.00	0.00	0.00	0.00	0.00
Debtors	15.94	15.17	0.00	0.00	0.00
Interest Cover Ratio	1.06	1.10	1.25	0.96	0.00
PBIDTM (%)	49.09	55.10	60.41	42.00	-160.00
PBITM (%)	38.29	44.90	56.78	36.50	-160.00
PBDTM (%)	13.12	14.32	14.98	3.50	-160.00
CPM (%)	13.39	12.30	11.67	15.00	-180.00
APATM (%)	2.59	2.10	8.04	9.50	-180.00
ROCE (%)	8.29	8.99	10.76	5.15	0.00
RONW (%)	1.80	1.59	6.04	3.49	0.00

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Feb 2025	30.35	25.33	27.34	142.28	102.54	122.25	81.91
Jan 2025	33.85	26.55	28.36	158.92	108.69	126.82	84.97
Share Prices Of 2024
Dec 2024	34.30	29.25	32.39	162.42	128.77	144.84	97.04
Nov 2024	31.00	26.10	29.97	145.57	106.10	134.01	89.79
Oct 2024	31.80	28.25	29.32	147.49	119.59	131.11	87.84
Sep 2024	33.59	28.00	29.51	144.02	107.77	131.96	88.41
Aug 2024	33.50	28.46	30.61	148.97	109.09	124.17	83.19
Jul 2024	34.30	29.00	32.02	149.05	113.72	129.89	87.03
Jun 2024	33.90	28.05	30.59	150.62	110.52	124.09	83.14
May 2024	35.89	28.00	31.83	165.51	105.62	129.12	86.51
Apr 2024	36.50	28.10	31.66	166.61	108.49	128.43	86.05
Mar 2024	31.50	25.30	28.10	145.51	93.32	111.96	75.02
Feb 2024	29.90	22.80	27.39	261.12	149.84	281.23	73.12
Jan 2024	28.80	24.70	26.25	244.62	185.04	207.09	53.84
Share Prices Of 2023
Dec 2023	32.00	21.40	25.34	298.31	139.98	199.91	51.98
Nov 2023	29.50	22.00	25.44	276.61	167.69	200.70	52.18
Oct 2023	29.00	23.00	24.05	164.34	169.37	189.73	49.33
Sep 2023	26.41	19.20	24.12	146.51	82.68	119.01	30.94
Aug 2023	21.99	17.01	20.63	116.39	75.74	101.79	26.47
Jul 2023	19.60	18.00	19.00	96.71	85.35	93.75	24.38

	303, New Delhi House, 27, Barakhamba Road, New Delhi-110001. CIN No. U74899DL1995PTC070418
	011-43074307-30 \| Fax: 011-43074315
Compliance Officers: Mr. Pravin Kumar (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