DotCom Ple's financial reports for 2021 and 2022 are presented below. ASSETS NON-CURRENT Intangibles Land Plant...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
DotCom Ple's financial reports for 2021 and 2022 are presented below. ASSETS NON-CURRENT Intangibles Land Plant and Equipment DotCom Pic Balance Sheet as at 31 December Accumulated depreciation on Plant and Equipment Plant and Equipment (Net) Investments in Joint Venture TOTAL NON-CURRENT ASSETS £ 2022 3640 3300 21130 -11880 9250 7440 23630 E 2021 3640 4130 23450 -9740 13710 7440 28920 LIABILITIES CURRENT Accounts payable Tax payable Interest payable Loan 1692 762 553 1895 4862 839 603 2305 TOTAL CURRENT LIABILITIES NON-CURRENT Loan TOTAL NON-CURRENT LIABILITIES TOTAL LIABILITIES NET ASSETS 4902 6054 6054 10956 43512 8609 6294 6294 14903 30675 SHAREHOLDER EQUITY Share Capital Share Premium Reserve Shares held in Treasury Retained Earnings TOTAL SHAREHOLDER EQUITY 19143 10400 0 13969 43512 17943 6800 0 5932 30675 Sales DotCom Plc Income Statement For year ending 31 December 2022 Cost of Goods Sold Gross Profit Sales, general and administrative expenses Loss on disposal of plant and equipment Gain on disposal of land Interest income from joint venture Profit before Interest and Tax Interest expense Profit before tax Tax expense Net income £ 31400 -8630 22770 -14780 -1010 2740 1170 10890 -740 10150 -1523 8627 NOTES: 1. Land was sold for cash in 2022. A piece of land was purchased for £3670 in 2021 2. Equipment with a cost of £7180 and accumulated depreciation of £4730 was sold during the year 3. Bad debts of £3500 were written off in mid-2022. At the end of 2022 an adjustment to the provision for doubtful debts was made, based on a revised assessment of their collectability 4. New non-current loans of £280 were taken out in 2022 5. Shares have a par value of £1 each. New shares were issued in 2022 6. Included in Sales, General and Administrative expenses are amounts relating to depreciation and provision for doubtful debts Now we are on Dec 31, 2022. Suppose that the growth rates of both profit and end-of-year book value of equity of DotCom Ltd. are expected as follows: 2023 2024 -10% 2025 -6% Growth Calculate the equity values of the firm as of Dec 2022 and Dec 2023 using the residual income model. Assume a cost of equity of 4% per annum. 2026 -3% 2027 and onwards -1% 1% DotCom Ple's financial reports for 2021 and 2022 are presented below. ASSETS NON-CURRENT Intangibles Land Plant and Equipment DotCom Pic Balance Sheet as at 31 December Accumulated depreciation on Plant and Equipment Plant and Equipment (Net) Investments in Joint Venture TOTAL NON-CURRENT ASSETS £ 2022 3640 3300 21130 -11880 9250 7440 23630 E 2021 3640 4130 23450 -9740 13710 7440 28920 LIABILITIES CURRENT Accounts payable Tax payable Interest payable Loan 1692 762 553 1895 4862 839 603 2305 TOTAL CURRENT LIABILITIES NON-CURRENT Loan TOTAL NON-CURRENT LIABILITIES TOTAL LIABILITIES NET ASSETS 4902 6054 6054 10956 43512 8609 6294 6294 14903 30675 SHAREHOLDER EQUITY Share Capital Share Premium Reserve Shares held in Treasury Retained Earnings TOTAL SHAREHOLDER EQUITY 19143 10400 0 13969 43512 17943 6800 0 5932 30675 Sales DotCom Plc Income Statement For year ending 31 December 2022 Cost of Goods Sold Gross Profit Sales, general and administrative expenses Loss on disposal of plant and equipment Gain on disposal of land Interest income from joint venture Profit before Interest and Tax Interest expense Profit before tax Tax expense Net income £ 31400 -8630 22770 -14780 -1010 2740 1170 10890 -740 10150 -1523 8627 NOTES: 1. Land was sold for cash in 2022. A piece of land was purchased for £3670 in 2021 2. Equipment with a cost of £7180 and accumulated depreciation of £4730 was sold during the year 3. Bad debts of £3500 were written off in mid-2022. At the end of 2022 an adjustment to the provision for doubtful debts was made, based on a revised assessment of their collectability 4. New non-current loans of £280 were taken out in 2022 5. Shares have a par value of £1 each. New shares were issued in 2022 6. Included in Sales, General and Administrative expenses are amounts relating to depreciation and provision for doubtful debts Now we are on Dec 31, 2022. Suppose that the growth rates of both profit and end-of-year book value of equity of DotCom Ltd. are expected as follows: 2023 2024 -10% 2025 -6% Growth Calculate the equity values of the firm as of Dec 2022 and Dec 2023 using the residual income model. Assume a cost of equity of 4% per annum. 2026 -3% 2027 and onwards -1% 1%
Expert Answer:
Answer rating: 100% (QA)
SOLUTION The residual income model is a method of valuing a company based on the amount of equity it has adjusted for the cost of that equity The mode... View the full answer
Related Book For
Posted Date:
Students also viewed these accounting questions
-
DotCom Plc’s financial reports for 2021 and 2022 are presented below. DotCom Plc Balance Sheet as at 31 December £ £ ASSETS 2022 2021 NON-CURRENT Intangibles 3640 3640 Land 3300...
-
MaxiDrive manufactures a wide variety of parts for recreational boating, including a gear and driveshaft part for high-powered outboard boat engines. Original equipment manufacturers such as Mercury...
-
12 Each multiple choice and numerical response are one mark each You have 1 hour to complete this exam Be sure you have everything you need (pencil paper caiculator data sheet, water) before you...
-
Capital Inc. has prepared the operating budget for the first quarter of 2015. They forecast sales of $50,000 in January, $60,000 in February, and $70,000 in March. Variable and fixed expenses are as...
-
What accounting procedures are involved under the cost method when a corporation retires treasury stock?
-
Go back and quickly review the rules that the Sarbanes-Oxley Act of 2002 placed on the auditing profession as described in this chapter. What do you think are the two or three main purposes of these...
-
What is a compilation unit?
-
Eastern State College had the following trial balance as of July 1, 2011, the first day of its fiscal year (in thousands): During the fiscal year ended June 30, 2012, the following transactions...
-
Describe issues of healthcare provision during economic downturns. Consider some of the ethical issues presented by government financing. Explain with at least three hundred words
-
a. Use a spreadsheet (or a calculator with a linear regression function) to determine Stock X's beta coefficient. b. Determine the arithmetic average rates of return for Stock X and the NYSE over the...
-
1. What is the pH of pure water at 150C and why? 2. What was Miller's experiment and what is its significance? 3. What are enantiomers and why are they important? 4. What is the "curve of knowns"? 5....
-
A certain reaction has an activation energy of 62.0 kJ/mol and a frequency factor of A = 3.10x102 M-1.s. What is the rate constant, k, of this reaction at 29.0 C ? Express your answer with the...
-
One of the following structures does not fit with the others. Circle it. Justify your choice.coOm. U x F
-
Convert henry's constant K _ h from 3 * 1 0 ^ 3 M / atm to henry's constant K _ h in atm * m ^ 3 / mol units
-
Consider a 169 lb individual running at about 18.3 miles per hour. What is the de Broglie wavelength of this runner? Chint: consider your units, and the conversions that may be necessary: Planks...
-
Consider two food dyes one is red and one is blue. a ) Which has a smaller HOMO - LUMO gap? b ) Will this absorb at a higher or lower wavelength? Green Blue Yellow primary primary complementary...
-
Q1) What is the advantage of a small cell size in ATM? Q2) Explain how MPLS combines between the richness of IP and theperformance of ATM networks Q3) How using LSP traceroute in fault isolation?
-
Shreemaya Hotel in !adore was facing a problem of low demand for its rooms due to off season. The Managing Director (MD) of the hotel, Mrs. Sakina was very worried. She called upon the Marketing...
-
The Vanguard Group is an investment firm with more than 50 different mutual funds in which the public may invest. Among these funds are 13 international funds that concentrate on investments in...
-
How is an exchange of goods that are similar in nature and value accounted for?
-
Which of the following is not a method commonly used for establishing transfer prices? a. Cost-based transfer price. b. Negotiated price. c. Market-based transfer price. d. Industrywide transfer...
-
Baggai Enterprises has an ROA of 10 percent, retains 30 percent of earnings, and has an equity multiplier of 1.25. Mondale Enterprises also has an ROA of 10 percent, but it retains two-thirds of...
-
International Business Machines (NYSE: IBM), which currently pays a dividend of \($3.40\) per share, has been the subject of two other examples in this reading. In one example, an analyst estimated...
-
An analyst is preparing a forecast of dividends for Hoshino Distributors for the next five years. He uses a spreadsheet model with the following assumptions: Sales are $100 million in Year 1. They...
Study smarter with the SolutionInn App