Income Statement in US $ Sales Cost of Goods Sold 2019 55,000,000 37,185,000 8,250,000 3,857,000 5,708,000...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Income Statement in US $ Sales Cost of Goods Sold 2019 55,000,000 37,185,000 8,250,000 3,857,000 5,708,000 1,732,000 Taxable Income 3,976,000 1,113,000 Net Income 2,863,000 573,000 Case Study on Financial Ratios and Growth (Five Marks) Southern Marine Professionals is the largest retailer of diving equipment in Aqaba/Jordan. The company was established in 2014 and experienced high growth rates since establishment. The company's administration is located in Amman with a branch in Aqaba. Aqaba was chosen because of its geographic location on the Red Sea and because it is targeted by Jordanians and international tourists from all over the world. The company's owners are consisted of two friends, Ali Shaheen and Khaled Ahmed. Selling, General & Administrative EBIT Depreciation Interest paid Taxes Dividends Addition to Retained Earnings While financially successful, substantial investments were needed to facilitate company's growth. The two owners' target to expand the business into Egypt and neighboring countries, to enhance their market share. Obviously, the cash flow implications would be substantial. Before embarking into this potentially very lucrative but risky business endeavor, they would like to get a clear picture about the company's current financial situation as well as its strengths and weaknesses, to determine whether the company is well suited for their ambitious plan. Once again, you are hired for your financial expertise to conduct a thorough analysis of the company's financial ratios. Cash A/R Net fixed assets Balance Sheet 31/12/2019 in US $ 2,290,000 5,712,000 Accounts payable 2,355,000 Notes payable 2,310,000 1,350,000 Inventory 3,998,000 Current liabilities 3,660,000 Current assets 12,065,000 Long-term debt 21,655,000 38,565,000 Total debt 25,315,000 Equity RE 20,542,000 4,773,000 Total equity 25,315,000 50,630,000 Total debt and equity 50,630,000 1) Compute Southern Marine Professionals' financial ratios for 2011 and 2012. Briefly interpret the change in the company's liquidity, financial leverage, asset management and profitability ratios. 2) Using the financial ratios for the retail industry (Industry Index Below) as a benchmark, determine Southern Marine Professionals' liquidity, financial leverage, asset management and profitability ratios. Briefly interpret your results. 3) Calculate the internal growth rate and sustainable growth rate for Southern Marine Professionals. What do these numbers mean? 4) Southern Marine Professionals is planning for a growth rate of 12 percent next year. Calculate the EFN for the company assuming the company is operating at full capacity. Can the company's sales increase at this growth rate? 5) Most assets can be increased as a percentage of sales. For instance, cash can be increased by any amount. However, fixed assets must be increased in Total assets Cash AR Net fixed assets Balance Sheet 31/12/2018 in US $ Inventory Current assets 3,236,000 2,139,000 2,598,000 7,973,000 Accounts payable Notes payable 1,865,000 1,123,000 Current liabilities 2,988,000 Long-term debt 34,950,000 Total debt 14,935,000 17,923,000 Equity RE 22,517,000 2,483,000 Total equity 25,000,000 Total assets 42,923,000 Total debt and equity 42,923,000 specific amounts because it is impossible, as a practical matter, to buy part of new plant or machine. In this case, a company has a "staircase" or "lumpy" fixed cost structure. Assume Southern Marine Professionals is currently producing at 100 percent capacity. As a result, to increase production, the company must set up an entirely new line at a cost of $15,000,000. Calculate the new EFN with this assumption. What does this imply about capacity utilization for the company next year? Current ratio Quick ratio Industry Index 2019 Lower Quartile Mean Upper Quartile 0.52 1.43 1.89 0.21 0.38 0.62 Cash ratio 0.08 0.21 0.39 Total asset turnover 0.68 0.85 1.38 Inventory turnover 4.89 6.15 10.89 Receivable turnover 6.27 9.82 14.11 Total debt ratio 0.44 0.52 0.61 Debt-equity ratio 0.79 1.08 1.56 Equity multiplier 1.79 2.08 2.56 Times interest earned 5.18 8.06 9.83 Cash coverage ratio 5.84 8.43 10.27 Profit margin in % 4.05 6.98 9.87 Return on assets in % 6.05 10.53 13.21 Return on equity in % 9.93 16.54 26.15 Income Statement in US $ Sales Cost of Goods Sold 2019 55,000,000 37,185,000 8,250,000 3,857,000 5,708,000 1,732,000 Taxable Income 3,976,000 1,113,000 Net Income 2,863,000 573,000 Case Study on Financial Ratios and Growth (Five Marks) Southern Marine Professionals is the largest retailer of diving equipment in Aqaba/Jordan. The company was established in 2014 and experienced high growth rates since establishment. The company's administration is located in Amman with a branch in Aqaba. Aqaba was chosen because of its geographic location on the Red Sea and because it is targeted by Jordanians and international tourists from all over the world. The company's owners are consisted of two friends, Ali Shaheen and Khaled Ahmed. Selling, General & Administrative EBIT Depreciation Interest paid Taxes Dividends Addition to Retained Earnings While financially successful, substantial investments were needed to facilitate company's growth. The two owners' target to expand the business into Egypt and neighboring countries, to enhance their market share. Obviously, the cash flow implications would be substantial. Before embarking into this potentially very lucrative but risky business endeavor, they would like to get a clear picture about the company's current financial situation as well as its strengths and weaknesses, to determine whether the company is well suited for their ambitious plan. Once again, you are hired for your financial expertise to conduct a thorough analysis of the company's financial ratios. Cash A/R Net fixed assets Balance Sheet 31/12/2019 in US $ 2,290,000 5,712,000 Accounts payable 2,355,000 Notes payable 2,310,000 1,350,000 Inventory 3,998,000 Current liabilities 3,660,000 Current assets 12,065,000 Long-term debt 21,655,000 38,565,000 Total debt 25,315,000 Equity RE 20,542,000 4,773,000 Total equity 25,315,000 50,630,000 Total debt and equity 50,630,000 1) Compute Southern Marine Professionals' financial ratios for 2011 and 2012. Briefly interpret the change in the company's liquidity, financial leverage, asset management and profitability ratios. 2) Using the financial ratios for the retail industry (Industry Index Below) as a benchmark, determine Southern Marine Professionals' liquidity, financial leverage, asset management and profitability ratios. Briefly interpret your results. 3) Calculate the internal growth rate and sustainable growth rate for Southern Marine Professionals. What do these numbers mean? 4) Southern Marine Professionals is planning for a growth rate of 12 percent next year. Calculate the EFN for the company assuming the company is operating at full capacity. Can the company's sales increase at this growth rate? 5) Most assets can be increased as a percentage of sales. For instance, cash can be increased by any amount. However, fixed assets must be increased in Total assets Cash AR Net fixed assets Balance Sheet 31/12/2018 in US $ Inventory Current assets 3,236,000 2,139,000 2,598,000 7,973,000 Accounts payable Notes payable 1,865,000 1,123,000 Current liabilities 2,988,000 Long-term debt 34,950,000 Total debt 14,935,000 17,923,000 Equity RE 22,517,000 2,483,000 Total equity 25,000,000 Total assets 42,923,000 Total debt and equity 42,923,000 specific amounts because it is impossible, as a practical matter, to buy part of new plant or machine. In this case, a company has a "staircase" or "lumpy" fixed cost structure. Assume Southern Marine Professionals is currently producing at 100 percent capacity. As a result, to increase production, the company must set up an entirely new line at a cost of $15,000,000. Calculate the new EFN with this assumption. What does this imply about capacity utilization for the company next year? Current ratio Quick ratio Industry Index 2019 Lower Quartile Mean Upper Quartile 0.52 1.43 1.89 0.21 0.38 0.62 Cash ratio 0.08 0.21 0.39 Total asset turnover 0.68 0.85 1.38 Inventory turnover 4.89 6.15 10.89 Receivable turnover 6.27 9.82 14.11 Total debt ratio 0.44 0.52 0.61 Debt-equity ratio 0.79 1.08 1.56 Equity multiplier 1.79 2.08 2.56 Times interest earned 5.18 8.06 9.83 Cash coverage ratio 5.84 8.43 10.27 Profit margin in % 4.05 6.98 9.87 Return on assets in % 6.05 10.53 13.21 Return on equity in % 9.93 16.54 26.15
Expert Answer:
Answer rating: 100% (QA)
Financial Ratios Analysis for Southern Marine Professionals 1 Financial Ratios for 2019 and 2018 Liquidity Ratios Current Ratio 2019 Current Ratio Cur... View the full answer
Related Book For
Business Statistics For Contemporary Decision Making
ISBN: 978-1119320890
9th edition
Authors: Ken Black
Posted Date:
Students also viewed these finance questions
-
Deep Water Experts is the largest retailer of diving equipment for professional and recreational divers in the UAE. The company was founded in 2005 as a joint partnership and has experienced...
-
Planning is one of the most important management functions in any business. A front office managers first step in planning should involve determine the departments goals. Planning also includes...
-
Kyoko is a hard-working college sophomore. One Thursday, she decides to work nonstop until she has answered 220 practice problems for her physics course. She starts work at 8:00 AM and uses a table...
-
Troyer's long-term available-for-sale portfolio at December 31, 2016, consists of the following. Available-for-Sale Securities Cost Fair Value 27,500 shares of Company R common stock . . . . . . . ....
-
(a) Show that if A is an upper triangular matrix, then AT is lower triangular. (b) Show that if A is a lower triangular matrix, then AT is upper triangular.
-
If a well-behaved investment alternative's internal rate of return (IRR) is equal to MARR, which of the following statements about the other measures of worth for this alternative must be true? 1....
-
During 2010, Robin Wright Tool Company purchased a building site or its proposed research and development laboratory at a cost of $60,000. Construction of the building was started in 2010. The...
-
Q2 If Z is a normal N (0, 1), then the X = tz; process is continuous and is marginally distributed as a normal N (0, t). Is X a Brownian motion?
-
26. Of the questions below, which is the FIRST to be considered in a Fourth Amendment privacy analysis? A. Is there a compelling state interest? B. Is the search reasonable? C. Is there a reasonable...
-
how to response this message : "Affirmative Action is the practice or policy of favoring people or groups that are more likely to be subject to discrimination. After watching the ted talk from Rocio...
-
A patient has aA patient has an order for a continuous infusion of Regular insulin at 8 milliliters per hour for a blood glucose level of 840 mg/dL. The insulin has a concentration of Regular insulin...
-
When planning a report as an assignment to the board of directors indicating a strategy following redesign and restructuring, how can I make reference to possible outcomes of proposals ? And I am to...
-
do you think people with positive criminal backgrounds should be allowed to work in hospitals?
-
. A patient has a DNR prominently displayed in their medical chart while they are in the hospital; a nurse sees the patient choke on an olive that becomes stuck; what should the nurse do? . A...
-
Today, an investor who would like to invest in the transportation sector has to choose between Travego and Cityliner buses with capacity of 54 passengers. Travego's price is 675,000 TL, second hand...
-
In a certain school district, 3% of the faculty use none of their sick days in a school year. Find the probability that 5 faculty members selected at random used no sick days in a given year.
-
Develop a regression model from the Consumer Food database to predict Annual Food Spending by Annual Household Income. Discuss the model and its strength on the basis of statistics presented in this...
-
Using the international unemployment database, construct a stem-and-leaf plot for Italy. What does the plot show about unemployment for Italy over the past 40 years? What does the plot fail to show?
-
Develop a regression model using the Financial database. Use Total Revenues, Total Assets, Return on Equity, Earnings Per Share, Average Yield, and Dividends Per Share to predict the average P/E...
-
Youve been exposed to many rates in the last few pages. Explain the difference among spot rates, short rates, and forward rates.
-
Show that the rate of return on the 3-year zero in Table 15.1 also will be 5%. Use the short rates derived in Figure 15.3 to compute the 2-year spot rate that will prevail a year from now. Table 15.1...
-
If the expectations hypothesis is valid, what can we conclude about the premiums necessary to induce investors to hold bonds of different maturities from their investment horizons?
Study smarter with the SolutionInn App