NUMBER ONE Baru Ltd., publishing and printing company, extracted the following trial balance as at 31...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
NUMBER ONE Baru Ltd., publishing and printing company, extracted the following trial balance as at 31 October 2005: Property, plant and equipment: Cost depreciation Intangible assets Inventory Accounts receivable Provision for doubtful debts Cash in hand Accounts payable Bank overdraft 12% debentures Bank loan Corporation tax Share capital Retained profits Sales Cost of sales Salaries and wages Distribution cost Administrative expenses Interest charges Accumulated Sh. '000' Sh. '000' 907,722 108,000 120,000 120,700 168,120 620 100 127,450 50,754 200,000 270,000 47,500 60,000 119,046 1,574,500 670,396 238,720 86,560 165,592 79,960 2.555.870 2.557.870 Additional Information 1. Details of property, plant and equipment were as follows: Values as at 1 November 2004 Cost Accumulated depreciation Sh. '000' Sh. '000' Freehold property (land Sh.350 million) 500,000 Plant and machinery 200,000 90,000 Office equipment 107,722 18,000 807.722 108.000 The company had not been providing for depreciation on freehold property which comprised land and buildings. These were acquired on 1 November 1995, on which date the buildings were estimated to have a useful life of 50 years. The directors have now agreed to provide depreciation from the date of acquisition. Depreciation on the other items of property, plant and equipment is to be provided for as follows: Plant and machinery 15% on straight line basis Office equipment -10% on reducing balance basis A plant which cost Sh.100 million was acquired during the year. 2. The cost of inventory as at 31 October 2005 included items valued at Sh.9.6 million that were considered to be obsolete. The remaining inventory had a value of Sh.111.1 million. 3. Provision for doubtful debts at 5% of the accounts receivable is to be made. 4. The bank loan is repayable in ten equal annual installments of Sh.30 million. 5. The corporation tax amounting to Sh.47.5 million represents the estimated tax charge for the previous year. This liability was agreed with the tax authority at Sh.45 million. Current year tax is estimated to be Sh.85 million. 6. The details of salaries and wages were: Sh. '000' Factory wages Warehouse wages Office salaries Directors' remuneration The interest charges comprise: 125,510 32,716 79,780 714 238,720 Sh. '000' Bank overdraft interest 25,460 Bank loan interest 42,000 12,500 79,960 12% debenture interest Intangible assets are to be amortised over 5 years. Amortisation and depreciation charges are to be treated as part of the cost of sales. The directors propose to pay dividend amounting to Sh.21 million in respect of the year ended 31 October 2005. Required: a) Income statement for the year ended 31 October 2005. (8 marks) (2 marks) b) Statement of changes in equity for the year ended 31 October 2005. (show the column for retained profits only). c) Balance sheet as at 31 October 2005. Include relevant notes, using only the information provided, to ensure that the financial statements meet the requirements of International Financial Reporting Standards (IFRSS). (12 marks) (Total: 22 marks) The following data are pertinent for companies A and B. Present Earnings No of shares Price/earning ratio Shs 20 million 10 million 18 B Shs 4 million 1 million 10 a. b. c. d. If the two companies were to merge and the exchange ratio were one share of Company A for each share of Company B, what would be the initial impact on earnings per share of the two companies? what is the market value exchange ratio? Is the merger likely to take place? If the exchange ratio were two shares of Company A for each share of Company B what would happen with respect to the above? If the exchange ratio were 1.5 shares of Company A for each share of Company B, what would happen? What exchange ratio would you recommend? X Ltd intends to take-over Y Ltd by offering two of its share for every five shares in Y Company Ltd. Relevant financial data is as follows: X Ltd EPS Shs 2 Market price per share Shs 100 Price earnings ratio 50 No. of shares Total earnings 100,000 Shs 200,000 Total market value Shs 10,000,000 REQUIRED: a. b. Compute the combined EPS & MPS Has wealth been created for shareholders? Y Ltd Shs 2 Shs 40 20 250,000 Shs 500,000 Shs 10,000,000 The management of Kinyongoro Publishers has estimated the following net cashflows and probabilities for a new printing process. Year Net Cashflows P=0.2 P = 0.6 P = 0.2 11234+ 10 to 0 (100,000) (100,000) (100,000) 20,000 30,000 40,000 20,000 30,000 40,000 20,000 30,000 40,000 20,000 30,000 40,000 5 5* 20,000 30,000 40,000 0 20,000 30,000 Year 0 is the cost of the new process and Year 5* is the estimated salvage value. The cost of capital for a project of average risk is 10% p.a. Required: (a) Assuming that the above project has average risk, compute the projects base case net present value (NPV). (12 marks) (b) Assume that all cashflows are positively perfectly correlated (i.e. there is only three possible cashflow scenarios over time namely worst case, most probable case and best case with probabilities 0.2, 0.6 and 0.2 respectively). (c) Find the projects expected NPV, standard deviation and coefficient of variation. Should the project be accepted? (8 marks) (2 marks) (Total 22 marks) NUMBER ONE Baru Ltd., publishing and printing company, extracted the following trial balance as at 31 October 2005: Property, plant and equipment: Cost depreciation Intangible assets Inventory Accounts receivable Provision for doubtful debts Cash in hand Accounts payable Bank overdraft 12% debentures Bank loan Corporation tax Share capital Retained profits Sales Cost of sales Salaries and wages Distribution cost Administrative expenses Interest charges Accumulated Sh. '000' Sh. '000' 907,722 108,000 120,000 120,700 168,120 620 100 127,450 50,754 200,000 270,000 47,500 60,000 119,046 1,574,500 670,396 238,720 86,560 165,592 79,960 2.555.870 2.557.870 Additional Information 1. Details of property, plant and equipment were as follows: Values as at 1 November 2004 Cost Accumulated depreciation Sh. '000' Sh. '000' Freehold property (land Sh.350 million) 500,000 Plant and machinery 200,000 90,000 Office equipment 107,722 18,000 807.722 108.000 The company had not been providing for depreciation on freehold property which comprised land and buildings. These were acquired on 1 November 1995, on which date the buildings were estimated to have a useful life of 50 years. The directors have now agreed to provide depreciation from the date of acquisition. Depreciation on the other items of property, plant and equipment is to be provided for as follows: Plant and machinery 15% on straight line basis Office equipment -10% on reducing balance basis A plant which cost Sh.100 million was acquired during the year. 2. The cost of inventory as at 31 October 2005 included items valued at Sh.9.6 million that were considered to be obsolete. The remaining inventory had a value of Sh.111.1 million. 3. Provision for doubtful debts at 5% of the accounts receivable is to be made. 4. The bank loan is repayable in ten equal annual installments of Sh.30 million. 5. The corporation tax amounting to Sh.47.5 million represents the estimated tax charge for the previous year. This liability was agreed with the tax authority at Sh.45 million. Current year tax is estimated to be Sh.85 million. 6. The details of salaries and wages were: Sh. '000' Factory wages Warehouse wages Office salaries Directors' remuneration The interest charges comprise: 125,510 32,716 79,780 714 238,720 Sh. '000' Bank overdraft interest 25,460 Bank loan interest 42,000 12,500 79,960 12% debenture interest Intangible assets are to be amortised over 5 years. Amortisation and depreciation charges are to be treated as part of the cost of sales. The directors propose to pay dividend amounting to Sh.21 million in respect of the year ended 31 October 2005. Required: a) Income statement for the year ended 31 October 2005. (8 marks) (2 marks) b) Statement of changes in equity for the year ended 31 October 2005. (show the column for retained profits only). c) Balance sheet as at 31 October 2005. Include relevant notes, using only the information provided, to ensure that the financial statements meet the requirements of International Financial Reporting Standards (IFRSS). (12 marks) (Total: 22 marks) The following data are pertinent for companies A and B. Present Earnings No of shares Price/earning ratio Shs 20 million 10 million 18 B Shs 4 million 1 million 10 a. b. c. d. If the two companies were to merge and the exchange ratio were one share of Company A for each share of Company B, what would be the initial impact on earnings per share of the two companies? what is the market value exchange ratio? Is the merger likely to take place? If the exchange ratio were two shares of Company A for each share of Company B what would happen with respect to the above? If the exchange ratio were 1.5 shares of Company A for each share of Company B, what would happen? What exchange ratio would you recommend? X Ltd intends to take-over Y Ltd by offering two of its share for every five shares in Y Company Ltd. Relevant financial data is as follows: X Ltd EPS Shs 2 Market price per share Shs 100 Price earnings ratio 50 No. of shares Total earnings 100,000 Shs 200,000 Total market value Shs 10,000,000 REQUIRED: a. b. Compute the combined EPS & MPS Has wealth been created for shareholders? Y Ltd Shs 2 Shs 40 20 250,000 Shs 500,000 Shs 10,000,000 The management of Kinyongoro Publishers has estimated the following net cashflows and probabilities for a new printing process. Year Net Cashflows P=0.2 P = 0.6 P = 0.2 11234+ 10 to 0 (100,000) (100,000) (100,000) 20,000 30,000 40,000 20,000 30,000 40,000 20,000 30,000 40,000 20,000 30,000 40,000 5 5* 20,000 30,000 40,000 0 20,000 30,000 Year 0 is the cost of the new process and Year 5* is the estimated salvage value. The cost of capital for a project of average risk is 10% p.a. Required: (a) Assuming that the above project has average risk, compute the projects base case net present value (NPV). (12 marks) (b) Assume that all cashflows are positively perfectly correlated (i.e. there is only three possible cashflow scenarios over time namely worst case, most probable case and best case with probabilities 0.2, 0.6 and 0.2 respectively). (c) Find the projects expected NPV, standard deviation and coefficient of variation. Should the project be accepted? (8 marks) (2 marks) (Total 22 marks)
Expert Answer:
Posted Date:
Students also viewed these finance questions
-
Show by approximating with integrals that the number of distinct triples of integers between 0 and \(n\) is about \(n^{3} / 6\).
-
The current asset sections of the balance sheets of three companies follow. Which company is a service company? Which is a merchandiser? Which is a manufacturer? How can youtell? Flash Company Zippy...
-
The Classic Theater Ltd. opened on April 1. All facilities were completed on March 31. At this time, the ledger showed No. 101 Cash 6,000, No. 140 Land 10,000, No. 145 Buildings (concession stand,...
-
Princeton Manufacturing Company summarizes the following total cost data for the month of March. Princeton has a normal capacity per month of 25,000 units of product that sell for \($40\) each. For...
-
The following note related to stockholders equity was reported in Wiebold, Inc.s annual report. On February 1, the Board of Directors declared a 3-for-2 stock split, distributed on February 22 to...
-
In a survey of women, the mean height was 66 inches with a standard deviation of 2 . Use the Empirical Rule to determine the percentage of women taller than 68 inches. A. 16% B. 34% C) 5% D) 2%
-
What was the purpose of your organization or group (goal, value proposition)? What was the work to be done? What challenge did you take on? Did the challenge emerge from changing aspirations, values,...
-
How useful are the Cardinal Principles (as enunciated by Dennis) in determining reversals of legal burden onto defendants in criminal trials? what all the cases and statutes to be cited? can write up...
-
Let X if x < 1 3 if x = 1 g(x) = 2 x2 if 1 < x 2 x - 3 if x > 2 Evaluate each of the following, if it exists. a) lim g(x) x1- b) lim g(x) x-1 c) g(1) d) lim g(x) x+2 e) lim g(x) x+2+ f) lim g(x) X2
-
Pool Accessories, Inc., has two divisionsFurniture and Supplies. Assume for both divisions that the tax rate is 30 percent, and the cost of capital is 8%. The following segmented financial...
-
Let f(x) = 5. Simplify each of the following expressions. f(4) 54 f(4+ h) = f(4 + h) f(4) = f(4 + h) f(4) h = (Make sure to combine terms by getting a common denominator.) (Make sure to cancel out...
-
Automated material handling systems, manufacturing assembly lines and autonomous industrial robotics are typically designed to perform superposition motion in a vertical plane. The path of motion is...
-
In early 2014, Paul Bills, CFO of Harvard Business Publishing (HBP), sat down with David Wan, the companys CEO, to discuss budget preparations for the coming year. Bills noted that the performance of...
-
CLASS PERIO Solving Linear Equations: Variable on Both Sides Solve each equation. 1) 6r+ 7 = 13 + 7r 3) -7x-3x+2=-8x-8 5)-14 +66+7-26=1+5b 7) n-3n = 14-4n 2) 13-4x=1-x 4)-8-x= x - 4x 6)n+2=-14-n 8)...
Study smarter with the SolutionInn App