IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	112.50 Mar 27,2025 16:01:00
Today's Change( )	0.10 (0.09%)
Open( )	112.50
Prev Close( )	112.40
Volume	12,594.00
Today's Range( )	114.10 - 112.50
52-Week Range( )	196.95 - 9.32
Buy (Size)	N.A
Sell (Size)	N.A

Company Background


Incorporation Year	1993
Registered Office	Industrial Assurance Building,3rd Floor Churchgate, Mumbai, Maharashtra-400020
Telephone	91-022-22820663/26556355/22826630
Fax	91-022-22811751
Chairman	NA
Managing Director	Rahul Bhargav
Company Secretary	SHWETA CHATURVEDI
Auditor	Kapish Jain & Associates
Face Value	10
Market Lot	1
Listing	BSEBSE
Registrar	Computech Sharecap Ltd 147 M G Road 3rd Flo,3rd Flr Opp Jehanagi,Art Gallery Fort,Mumbai-400023

Board of Directors


Independent Director	Sandeep Kumar
Executive Director	Manjusha Rahul Bhargav
Company Sec. & Compli. Officer	SHWETA CHATURVEDI
Non Executive Director	Subimol Abhilash Mural
Managing Director	Rahul Bhargav
Independent Director	Vandana Chib

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	22.77	17.37	17.37	17.37	17.37	17.37
Reserves Total	-13.37	-18.49	-17.93	-17.91	-17.84	-17.78
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	9.40	-1.12	-0.56	-0.54	-0.47	-0.41
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	5.10	1.20	0.74	0.56	0.50	0.44
Total Debt	5.10	1.20	0.74	0.56	0.50	0.44
Other Liabilities	0.00	0.00	0.00	0.05	0.05	0.05
Total Liabilities	14.50	0.08	0.18	0.07	0.08	0.08
APPLICATION OF FUNDS :
Gross Block	4.60	0.00	0.00	0.00	0.00	0.00
Less : Accumulated Depreciation	0.47	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	4.13	0.00	0.00	0.00	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
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	4.83	0.00	0.00	0.00	0.00	0.00
Sundry Debtors	37.92	0.00	0.00	0.00	0.00	0.00
Cash and Bank Balance	5.79	0.01	0.12	0.00	0.00	0.00
Loans and Advances	2.15	0.00	0.00	0.00	0.00	0.00
Total Current Assets	50.70	0.01	0.12	0.00	0.00	0.00
Less : Current Liabilities and Provisions
Current Liabilities	38.88	0.01	0.03	0.01	0.01	0.01
Provisions	1.91	0.00	0.00	0.00	0.00	0.00
Total Current Liabilities & Provisions	40.79	0.01	0.03	0.01	0.01	0.01
Net Current Assets	9.91	0.00	0.09	-0.01	-0.01	-0.01
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.04	0.00	0.00	0.00	0.00	0.00
Deferred Tax Liability	0.00	0.00	0.00	0.00	0.00	0.00
Net Deferred Tax	0.04	0.00	0.00	0.00	0.00	0.00
Other Assets	0.41	0.08	0.08	0.08	0.08	0.08
Total Assets	14.50	0.08	0.17	0.07	0.07	0.07
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)
Sales Turnover	37.73	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	37.73	0.00	0.00	0.00	0.00	0.00
Other Income	0.00	0.00	0.17	0.00	0.00	0.00
Stock Adjustments	4.83	0.00	0.00	0.00	0.00	0.00
Total Income	42.56	0.00	0.17	0.00	0.00	0.00
EXPENDITURE :
Raw Materials	9.48	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	0.01	0.00	0.00	0.00	0.00	0.00
Employee Cost	2.34	0.05	0.00	0.00	0.00	0.00
Other Manufacturing Expenses	22.94	0.00	0.03	0.05	0.00	0.00
Selling & Administrative Expenses	0.44	0.50	0.17	0.02	0.07	0.14
Miscellaneous Expenses	0.00	0.00	0.00	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	35.21	0.56	0.20	0.07	0.07	0.14
Operating Profit	7.35	-0.56	-0.02	-0.06	-0.07	-0.14
Interest	0.19	0.00	0.00	0.00	0.00	0.00
Gross Profit	7.16	-0.56	-0.02	-0.06	-0.07	-0.14
Depreciation	0.47	0.00	0.00	0.00	0.00	0.00
Profit Before Tax	6.69	-0.56	-0.02	-0.06	-0.07	-0.14
Tax	1.61	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	-0.04	0.00	0.00	0.00	0.00	0.00
Reported Net Profit	5.12	-0.56	-0.02	-0.06	-0.07	-0.14
Extraordinary Items	0.00	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	5.12	-0.56	-0.02	-0.06	-0.07	-0.14
Adjustment below Net Profit	0.00	0.00	0.00	-17.97	0.00	0.00
P & L Balance brought forward	-18.62	-18.06	-18.04	0.00	-17.90	-17.76
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	-13.49	-18.62	-18.06	-18.04	-17.97	-17.90
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	2.25	-0.32	-0.01	-0.04	-0.04	-0.08
Earnings Per Share(Adj)-Unit Curr	2.25	-0.32	-0.01	-0.04	-0.04	-0.08
Book Value-Unit Curr	4.13	-0.65	-0.33	-0.31	-0.27	-0.24
Book Value(Adj)-Unit Curr	4.13	-0.65	-0.33	-0.31	-0.27	-0.24

Quarterly Results

Quarters :

Particulars	Dec 2024 ( Cr)	Sep 2024 ( Cr)	Jun 2024 ( Cr)
Gross Sales	0.00	0.00	13.24
Other Operating Income	0.00	0.00	0.00
Other Income	0.00	0.00	0.00
Total Income	0.00	0.00	13.24
Total Expenditure	0.58	0.47	7.77
PBIDT	-0.58	-0.47	5.47
Interest	0.09	0.09	0.10
PBDT	-0.67	-0.57	5.37
Depreciation	0.18	0.18	0.18
Tax	-0.20	-0.17	1.32
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.01	-0.01	-0.02
Reported Profit After Tax	-0.66	-0.57	3.89
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	-0.66	-0.57	3.89
EPS (Unit Curr.)	-0.29	-0.24	1.68
EPS (Adj) (Unit Curr.)	-0.29	-0.24	1.68
Calculated EPS (Unit Curr.)	-0.29	-0.25	1.71
Calculated EPS (Adj) (Unit Curr.)	-0.29	-0.25	1.71
Calculated EPS (Ann.) (Unit Curr.)	-1.16	-0.99	6.84
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-1.16	-0.99	6.84
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	22.77	22.77	22.77
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(%)	0.00	0.00	41.31
PBDTM(%)	0.00	0.00	40.56
PATM(%)	0.00	0.00	29.38

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022
Debt-Equity Ratio	0.76	0.00	0.00
Long Term Debt-Equity Ratio	0.76	0.00	0.00
Current Ratio	1.24	3.16	2.87
Fixed Assets	16.40	0.00	0.00
Inventory	15.62	0.00	0.00
Debtors	1.99	0.00	0.00
Interest Cover Ratio	36.21	0.00	0.00
PBIDTM (%)	19.48	0.00	0.00
PBITM (%)	18.23	0.00	0.00
PBDTM (%)	18.98	0.00	0.00
CPM (%)	14.82	0.00	0.00
APATM (%)	13.57	0.00	0.00
ROCE (%)	49.02	0.00	0.00
RONW (%)	47.04	0.00	0.00

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Feb 2025	134.75	90.35	129.37	61.09	39.34	58.62	300.16
Jan 2025	89.59	71.78	89.56	40.61	32.20	40.58	207.79
Share Prices Of 2024
Dec 2024	117.85	70.90	84.35	58.60	29.09	38.22	195.70
Nov 2024	190.55	113.05	113.05	86.35	51.23	51.23	262.29
Oct 2024	196.95	139.25	194.30	92.22	63.10	88.05	450.81
Sep 2024	136.55	91.96	136.55	0.00	0.00	0.00	316.82
Aug 2024	90.16	60.76	90.16	0.00	0.00	0.00	209.18
Jul 2024	59.57	39.41	59.57	0.00	0.00	0.00	138.21
Jun 2024	38.64	27.12	38.64	0.00	0.00	0.00	89.65
May 2024	26.59	17.61	26.59	0.00	0.00	0.00	61.69
Apr 2024	17.27	9.78	17.27	0.00	0.00	0.00	40.07
Mar 2024	9.32	6.04	9.32	0.00	0.00	0.00	21.62
Feb 2024	6.04	5.76	6.04	0.00	0.00	0.00	14.01
Jan 2024	5.76	5.49	5.76	0.00	0.00	0.00	13.36
Share Prices Of 2023
Dec 2023	5.49	5.49	5.49	0.00	0.00	0.00	12.74
Nov 2023	5.49	5.23	5.49	0.00	0.00	0.00	12.74
Oct 2023	5.23	5.23	5.23	0.00	0.00	0.00	12.13
Sep 2023	5.23	4.99	5.23	0.00	0.00	0.00	12.13
Aug 2023	4.99	4.99	4.99	0.00	0.00	0.00	11.58
Jul 2023	4.99	4.99	4.99	0.00	0.00	0.00	8.88

	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