Particulars Revenue Less: COGS 2019 In Lakhs 2020 31,922.75 38,307.30 25,706.46 30,333.62 Gross Profit 6,216.29 7,973.68...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Particulars Revenue Less: COGS 2019 In Lakhs 2020 31,922.75 38,307.30 25,706.46 30,333.62 Gross Profit 6,216.29 7,973.68 Less: Operating Expenses 4,673.67 5,114.05 EBIT 1,542.62 2,859.63 Less: Interest Expense 346.27 380.90 Prior Period Adjustments 255.65 EBT 940.70 2,478.73 Less: Tax 154.65 371.81 EAT: 786.05 2,106.92 Less: Dividend Additional to Retained Earnings 786.05 2,106.92 Assumption Revenue Tax COGS Interest expense Prior Period Adjustments For 2020 use 15% for that years tax rate. Growth 20% 15% 18% 10% -100% Notes to Operating Expenses 2019 Changes in inventories of work-in-progress 134.31 In Lakhs 2020 139.68 Employee benefits expense 2,036.24 2,127.87 Depreciation and Amortization Expense 176.58 194.24 Other expenses 2,326.54 2,652.26 Total 4,673.67 5,114.05 Assumption Growth Changes in inventories of work-in-progress 4.0% Employee benefits expense 4.5% Depreciation and Amortization Expense 10.0% Other expenses 14.0% In Lakhs Items from Balance Sheet 2019 2020 Share capital 8,342.26 8,342.26 Reserve and Surplus -1,974.71 -1,974.71 Long-term borrowings 1,039.05 1,039.05 Short-term borrowings -547.90 -602.69 Trade payables 8,517.51 8,943.39 Other current liabilities 2,208.06 2,285.34 Short-term provisions 241.44 259.55 Inventories 3,538.95 4,034.40 Trade receivables 10,340.39 12,925.49 Cash and Bank 3,429.48 3,943.90 Short-term loans and advances 1,538.97 1,462.02 Other current assets 456.51 467.92 Items from Balance Sheet Growth Share capital 0.0% Long-term borrowings 0.0% Short-term borrowings 10.0% Trade payables 5.0% Other current liabilities 3.5% Short-term provisions 7.5% Inventories 14.0% Trade receivables 25.0% Cash and Bank 15.0% Short-term loans and advances -5.0% Other current assets 2.5% Share Price* 100000.00% Q3. Calculate the following ratios for forecasted figure of 2020 Ratios Cash Ratio Quick Ratio Current Ratio Current assets turnover Inventory turnover Debtor turnover Creditor turnover Debt-Equity Ratio Interest Coverage Ratio Gross profit margin Operating profit ratio Pre-Tax profit ratio Net profit ratio Operating ratio Earning per share(EPS) (Rs.) Numerator Denominator 2020 Particulars Revenue Less: COGS 2019 In Lakhs 2020 31,922.75 38,307.30 25,706.46 30,333.62 Gross Profit 6,216.29 7,973.68 Less: Operating Expenses 4,673.67 5,114.05 EBIT 1,542.62 2,859.63 Less: Interest Expense 346.27 380.90 Prior Period Adjustments 255.65 EBT 940.70 2,478.73 Less: Tax 154.65 371.81 EAT: 786.05 2,106.92 Less: Dividend Additional to Retained Earnings 786.05 2,106.92 Assumption Revenue Tax COGS Interest expense Prior Period Adjustments For 2020 use 15% for that years tax rate. Growth 20% 15% 18% 10% -100% Notes to Operating Expenses 2019 Changes in inventories of work-in-progress 134.31 In Lakhs 2020 139.68 Employee benefits expense 2,036.24 2,127.87 Depreciation and Amortization Expense 176.58 194.24 Other expenses 2,326.54 2,652.26 Total 4,673.67 5,114.05 Assumption Growth Changes in inventories of work-in-progress 4.0% Employee benefits expense 4.5% Depreciation and Amortization Expense 10.0% Other expenses 14.0% In Lakhs Items from Balance Sheet 2019 2020 Share capital 8,342.26 8,342.26 Reserve and Surplus -1,974.71 -1,974.71 Long-term borrowings 1,039.05 1,039.05 Short-term borrowings -547.90 -602.69 Trade payables 8,517.51 8,943.39 Other current liabilities 2,208.06 2,285.34 Short-term provisions 241.44 259.55 Inventories 3,538.95 4,034.40 Trade receivables 10,340.39 12,925.49 Cash and Bank 3,429.48 3,943.90 Short-term loans and advances 1,538.97 1,462.02 Other current assets 456.51 467.92 Items from Balance Sheet Growth Share capital 0.0% Long-term borrowings 0.0% Short-term borrowings 10.0% Trade payables 5.0% Other current liabilities 3.5% Short-term provisions 7.5% Inventories 14.0% Trade receivables 25.0% Cash and Bank 15.0% Short-term loans and advances -5.0% Other current assets 2.5% Share Price* 100000.00% Q3. Calculate the following ratios for forecasted figure of 2020 Ratios Cash Ratio Quick Ratio Current Ratio Current assets turnover Inventory turnover Debtor turnover Creditor turnover Debt-Equity Ratio Interest Coverage Ratio Gross profit margin Operating profit ratio Pre-Tax profit ratio Net profit ratio Operating ratio Earning per share(EPS) (Rs.) Numerator Denominator 2020
Expert Answer:
Answer rating: 100% (QA)
Here are the calculations for the required ratios in 2020 Cash Ratio Cash and Bank Current Liabilities Rs 394390 Lakhs Rs 254589 Lakhs Current Liabilities Other Current Liabilities Short Term Provisio... View the full answer
Related Book For
Posted Date:
Students also viewed these accounting questions
-
My question is how to write the code in WareHouse.java This is WareHouse.java package warehouse; /* * * This class implements a warehouse on a Hash Table like structure, * where each entry of the...
-
Use the attached "words.txt" file to store the words along with their ranks in an AVL tree. Then provide the user the option to search for any word. If the word exists the program displays the rank...
-
This exercise shows that the multiplier may be interpreted as a rate of change in general. Assume that the maximum of (x, y) subject to g(x, y) = c occurs at a point P. Then P depends on the value...
-
What are Equal Exchange's competitively important resources and capabilities? Which of its resources have the greatest competitive power? Are any of its resources and capabilities able to pass all...
-
Bond Yields Caribbean Reef Software has 8.4 percent coupon bonds on the market with nine years to maturity. The bonds make semiannual payments and currently sell for 95.5 percent of par. What is the...
-
A square loop \(0.20 \mathrm{~m}\) on each side is placed in a uniform magnetic field of magnitude \(0.50 \mathrm{~T}\). The plane of the loop makes a \(30^{\circ}\) angle with the magnetic field....
-
NPV and AARR, goal-congruence issues Jack Garrett, a manager of the plate division for the Marble Top Manufacturing Company, has the opportunity to expand the division by investing in additional...
-
17. Moment of inertia (M.I) of four bodies, having same mass and radius, and reported as: I1 = M.I. of thin circular ring about its diameter 18. 12 = M.I. of circular disc about an axis perpendicular...
-
1. Are the four intrinsic characteristics the best ones to base the relationship performance measures for Donnell Truong Ventures? If not, what characteristics would be more suitable? In either case,...
-
A proton, which moves perpendicular to a magnetic field of 1.4 T in a circular path of radius 0.074 m, has what speed?
-
A laser beam is incident on a mirror at an angle of \(30^{\circ}\), as shown in Figure P18.44. It reflects off the mirror and strikes a wall \(2.0 \mathrm{~m}\) away at point \(\mathrm{P}\). By what...
-
Lincoln Park Zoo in Chicago is considering a renovation that will improve some physical facilities at a cost of \(\$ 1,800,000\). Addition of new species will cost another \(\$ 310,000\). Additional...
-
Elm City is considering a replacement for its police radio. The benefits and costs of the replacement are shown below. What is the replacement's benefit/cost ratio if the effective annual interest...
-
To make a batch of 1,000 units, it is estimated that 120 direct labor hours are required at a cost of \($10\) per hour. Direct material costs are estimated at \($1,500\) per batch. The overhead costs...
-
True or False: If independent, indivisible investments 3 and 4 are mutually exclusive, then X 3 + X 4 < 1 is added as a constraint to the BLP formulation.
-
A plane directly above Denver, Colorado, (altitude 1650 meters) flies to Bismarck, North Dakota (altitude 550 meters). It travels at 750 km/hour at a constant height of 7000 meters above the line...
-
Which of the followingcarbocations is the least stable? CH3CH2 . CH3CHCH3 CH3 I . CH3C0 T CH3 IV. V. CH3 CH3CCH2 CH3
-
Compare the financial ratios of the following companies and comment: Current ratio Liquid ratio Gross profit margin Operating profit margin Net profit margin Return on investment Fixed assets...
-
From the following details, prepare cash flow statement. Additional Information: Balance of accumulated depreciation account as on previous year was 16,000 and as at the end of current year was...
-
The management of the company would like to calculate the ratios and carry out decomposing analysis. Discussion Question 1. Using above data, calculate ratios relevant for the evaluation by...
-
Craigs Car Detailing Service had the following accounts and account balances in the adjusted trial balance columns of its worksheet for the year ended 30 June 2019. Required (a) Record the required...
-
The accounts below are taken from the ledger of Bartel Music Consulting on 30 June 2019, the end of the current financial year. Required (a) Record the closing entries that affected the accounts. (b)...
-
The following unadjusted trial balance was taken from the ledger of Mirandas Management Services on 30 June 2019. Required (a) Prepare a 10column worksheet using the following additional information...
Study smarter with the SolutionInn App