CASH FLOW STATEMENT OPERATING ACTIVITIES Profit before Tax Finance Charges Depreciation EBITDA + or changes in...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
CASH FLOW STATEMENT OPERATING ACTIVITIES Profit before Tax Finance Charges Depreciation EBITDA + or changes in Stock Trade Debtors Trade Creditors Accruals Net Change in Working Capital (sub-total) NET CASH FLOW FROM OPERATING ACTIVITIES Year 2 RETURN ON INVESTMENT AND SERVICING OF FINANCE Interest paid Taxes paid CAPITAL EXPENDITURE AND FINANCIAL INVESTMENT Net Capital Expenditure (Expenditure minus sale of assets) NET CASH INFLOW/OUTFLOW BEFORE FINANCING Change in Short-term Debt Change in Long-term Debt Equity Dividends Sub-total Financing INCREASE (DECREASE) IN CASH Beginning Cash Beginning Overdraft ENDING CASH (LESS OVERDRAFT) Debt Service Coverage Ratio: (Operating Cash Flow - taxes - maintenance Capex)/(interest paid and current portion of long-term debt) Year ended 31 December Sales Cost of Goods Sold Gross Profit Selling and Administrative Costs Depreciation Operating Profit Interest Expense Profit before tax Taxation (25%) Profit for the year Year 1 Year 2 3,432,000 3,850,000 - 2,864,000 3,250,000 568,000 600,000 340,000 430,300 18,900 20,000 209,100 149,700 62,500 76,000 146,600 73,700 36,650 18,425 109,950 55,275 Other Data Share price @31 December Number of shares issued Dividends per share GBP 8.5 6.0 100,000 100,000 0.27 0.33 Operating Lease Expenses (incl. in Selling and Admin) 40,000 40,000 Depreciation 18,900 20,000 Year ended 31 December Year 1 Year 2 Cash Trade Debtors Stock Total Current Assets 57,600 52,000 351,200 402,000 715,200 836,000 1,124,000 1,290,000 Gross Fixed assets 491,000 527,000 less accumulated depreciation 146,200 166,200 Net Fixed Assets 344,800 360,800 TOTAL ASSETS 1,468,800 1,650,800 Bank Debt 200,000 225,000 Trade Creditors 145,600 175,200 Taxes Payable 32,000 15,000 Accrued Expenses 104,000 125,000 Total Current Liabilities 481,600 540,200 Long-Term Debt Share Capital Retained Earnings Total Equity 323,432 424,557 460,000 460,000 203,768 226,043 663,768 686,043 TOTAL LIABILITIES AND EQUITY 1,468,800 1,650,800 Asset Turnover Asset Leverage Ratio Analysis Year 1 Year 2 Industry average ROE 16.56% 8.06% 18.2% ROS 3.20% 1.44% 3.5% 2.34 2.33 2.60 2.21 2.41 2.00 Sales and Profitability Change in sales% 12.18% Gross profit margin % 16.55% 15.58% 16.00% Operating profit margin % 6.09% 3.89% 4.30% EBITDA margin % 6.64% 4.41% 7.00% Pre-tax profit margin 4.27% 1.91% 2.00% ROA 7.49% 3.35% 9.10% Asset Management Debtor days 37.4 38.1 Stock days 91.1 93.9 Trade Creditor days 18.6 19.7 32 33 61 25 Accrued Expenses days 13.3 14.0 Net Working Capital/Sales% 23.80% 24.36% 19.0% Fixed Asset Turnover x 9.95 10.67 10.7 Total Asset turnover x 2.34 2.33 2.6 Capex/Sales 0.9% 3.0% Capital Structure Current Ratio 2.33 2.39 2.70 Quick Ratio 0.85 0.84 1.00 Total Liabilities/Equity 1.21 1.41 1.20 Debt/Equity 0.79 0.95 1.00 Debt/EBITDA 2.30 3.83 2.00 EBIT/Interest 3.35 1.97 1.50 Market Ratios EPS 1.10 0.55 1.10 PE 7.73 10.85 14.20 Market/Book 1.28 0.87 1.40 Star Electronics Assignment Star Electronics is a small manufacturer of specialised, top of the range, electronic components (such as power switches, modems and server parts) used in the assembly and manufacture of business computer systems. The company has recently been under pressure from its bankers and has requested you, as an independent consultant, to review its performance, and suggest what they might be able to do to improve its financial position. Please start your research by answering the following questions: Sales and profitability 1. What is your view of Star's profitability relative to the previous year, and relative to peers? 2. Does the company appear to have any problems in respect of sales and profitability? Asset management 3. How well does the company utilise its assets and how does this compare to the industry? 4. What conclusions can you draw about the company's asset efficiency? Funding 5. What is your view of the company's debt structure? Which ratios can you use to indicate the company's financial strength? 6. What are Star's current and quick ratios? What do they tell you about the company's liquidity position? 7. What are the limitations of ratio analysis? 8. Please derive the cash flow statement for the company and assess debt service capability. CASH FLOW STATEMENT OPERATING ACTIVITIES Profit before Tax Finance Charges Depreciation EBITDA + or changes in Stock Trade Debtors Trade Creditors Accruals Net Change in Working Capital (sub-total) NET CASH FLOW FROM OPERATING ACTIVITIES Year 2 RETURN ON INVESTMENT AND SERVICING OF FINANCE Interest paid Taxes paid CAPITAL EXPENDITURE AND FINANCIAL INVESTMENT Net Capital Expenditure (Expenditure minus sale of assets) NET CASH INFLOW/OUTFLOW BEFORE FINANCING Change in Short-term Debt Change in Long-term Debt Equity Dividends Sub-total Financing INCREASE (DECREASE) IN CASH Beginning Cash Beginning Overdraft ENDING CASH (LESS OVERDRAFT) Debt Service Coverage Ratio: (Operating Cash Flow - taxes - maintenance Capex)/(interest paid and current portion of long-term debt) Year ended 31 December Sales Cost of Goods Sold Gross Profit Selling and Administrative Costs Depreciation Operating Profit Interest Expense Profit before tax Taxation (25%) Profit for the year Year 1 Year 2 3,432,000 3,850,000 - 2,864,000 3,250,000 568,000 600,000 340,000 430,300 18,900 20,000 209,100 149,700 62,500 76,000 146,600 73,700 36,650 18,425 109,950 55,275 Other Data Share price @31 December Number of shares issued Dividends per share GBP 8.5 6.0 100,000 100,000 0.27 0.33 Operating Lease Expenses (incl. in Selling and Admin) 40,000 40,000 Depreciation 18,900 20,000 Year ended 31 December Year 1 Year 2 Cash Trade Debtors Stock Total Current Assets 57,600 52,000 351,200 402,000 715,200 836,000 1,124,000 1,290,000 Gross Fixed assets 491,000 527,000 less accumulated depreciation 146,200 166,200 Net Fixed Assets 344,800 360,800 TOTAL ASSETS 1,468,800 1,650,800 Bank Debt 200,000 225,000 Trade Creditors 145,600 175,200 Taxes Payable 32,000 15,000 Accrued Expenses 104,000 125,000 Total Current Liabilities 481,600 540,200 Long-Term Debt Share Capital Retained Earnings Total Equity 323,432 424,557 460,000 460,000 203,768 226,043 663,768 686,043 TOTAL LIABILITIES AND EQUITY 1,468,800 1,650,800 Asset Turnover Asset Leverage Ratio Analysis Year 1 Year 2 Industry average ROE 16.56% 8.06% 18.2% ROS 3.20% 1.44% 3.5% 2.34 2.33 2.60 2.21 2.41 2.00 Sales and Profitability Change in sales% 12.18% Gross profit margin % 16.55% 15.58% 16.00% Operating profit margin % 6.09% 3.89% 4.30% EBITDA margin % 6.64% 4.41% 7.00% Pre-tax profit margin 4.27% 1.91% 2.00% ROA 7.49% 3.35% 9.10% Asset Management Debtor days 37.4 38.1 Stock days 91.1 93.9 Trade Creditor days 18.6 19.7 32 33 61 25 Accrued Expenses days 13.3 14.0 Net Working Capital/Sales% 23.80% 24.36% 19.0% Fixed Asset Turnover x 9.95 10.67 10.7 Total Asset turnover x 2.34 2.33 2.6 Capex/Sales 0.9% 3.0% Capital Structure Current Ratio 2.33 2.39 2.70 Quick Ratio 0.85 0.84 1.00 Total Liabilities/Equity 1.21 1.41 1.20 Debt/Equity 0.79 0.95 1.00 Debt/EBITDA 2.30 3.83 2.00 EBIT/Interest 3.35 1.97 1.50 Market Ratios EPS 1.10 0.55 1.10 PE 7.73 10.85 14.20 Market/Book 1.28 0.87 1.40 Star Electronics Assignment Star Electronics is a small manufacturer of specialised, top of the range, electronic components (such as power switches, modems and server parts) used in the assembly and manufacture of business computer systems. The company has recently been under pressure from its bankers and has requested you, as an independent consultant, to review its performance, and suggest what they might be able to do to improve its financial position. Please start your research by answering the following questions: Sales and profitability 1. What is your view of Star's profitability relative to the previous year, and relative to peers? 2. Does the company appear to have any problems in respect of sales and profitability? Asset management 3. How well does the company utilise its assets and how does this compare to the industry? 4. What conclusions can you draw about the company's asset efficiency? Funding 5. What is your view of the company's debt structure? Which ratios can you use to indicate the company's financial strength? 6. What are Star's current and quick ratios? What do they tell you about the company's liquidity position? 7. What are the limitations of ratio analysis? 8. Please derive the cash flow statement for the company and assess debt service capability.
Expert Answer:
Posted Date:
Students also viewed these accounting questions
-
Inventory Ratio Calculations Dell Technologies reported the following data for 2018 and 2019 (in millions): Inventory February 3, 2017 $ 2,538 February 2, 2018 2,678 February 1, 2019 3,649 Cost of...
-
Roanoke Manufacturing placed a robotic arm on a large assembly machine on January 1, 2009. The assembly machine was acquired on January 1, 2002 and was expected to last another three years. The...
-
A researcher conducts a mileage economy test involving 80 cars. The frequency distribution describing average miles per gallon (mpg) appears in the accompanying frequency distribution. Average MPG...
-
To what extent can all the characteristics of useful information listed in Table 1-1 be simultaneously met? Table 1-1 Characteristics of Useful Information Relevant Reliable Complete Timely...
-
The mean cost of domestic airfares in the United States rose to an all-time high of $385 per ticket (Bureau of Transportation Statistics website, November 2, 2012). Airfares were based on the total...
-
What is the slope of the line tangent to the curve ( y 1 ) x ^ 2 = y + 1 at the point ( 0 , 1 )
-
How do you calculate the cost of sales, controllable expenses, and non-controllable expenses? Explain with example.
-
Bryce invested $30,000 in his employeesponsored retirement account when he was 29 years old. He is now 65 years old and ready to retire. If he earned an average of 6% on the account, how many times...
-
MistyMoss Company produces two products, cheese and butter, in a single process. In the month of January, the joint costs related to the process amounted to $81,000. In addition, 5,000 pounds of...
-
A site where you solve a murder mystery is sponsoredby a compnay that specializes in publising mystery novels. This site is using what plateform to promote its novels?
-
Q1. It is the ratio between total discounted cash inflows and total discounted cash outflows. a) Identify the method of evaluating the project. Write one merit and one demerit of the above method. b)...
-
Buyer of a forward contract agrees to buy forward 1000 shares of Company X for 30 per share. There is a required initial margin of 10% with the same maintenance margin. What would be the margin...
-
Christopher is a cash-method, calendar-year taxpayer, and he made the following cash payments related to his business this year. Calculate the after-tax cost of each payment assuming he has a 30...
-
Outline some of the major problems confronting an international advertiser.
-
Increases in the demand curve for labor may arise from _________ in labor productivity or from _________ in the price of the good.
-
Workers can increase productivity if they have more _________ or land with which to work, if _________ improvements occur, or if they acquire additional _________ or experience.
-
If unions are successful in raising union wages, the result will be _________ wages in the nonunion sector.
Study smarter with the SolutionInn App