Question 5

Tefa Bhd, a public listed company based in Seremban, manufactures a wide variety of household cooking appliances. The following is the trial balance of Tefa Bhd as at 31 December 2022:

	Debit RM000	Credit RM000
Sales revenue		40,088
Cost of sales	18,000
Administrative expenses	10,600
Selling and distribution expenses	3,680
Loan notes interest (Note i)	420
Ordinary dividends paid	1,000
Taxation paid	1,620
Ordinary share capital		50,500
Retained earnings (at 01.01.2022)		4,880
7% loan notes (issued on 1 January 2022)		12,000
Accounts payable		3,638
Allowance for doubtful debts		512
Deferred tax liability (at 01.01.2022)		670
Accumulated depreciation Plant (at 31.12.2022)		300
Accumulated depreciation - Machinery and equipment (at 31.12.2022)		1,440
Accumulated depreciation - Building		3,360
Bank (at 31.12.2022)	6,700
Accounts receivable	3,200
Inventory	17,768
Plant (Note ii & iii) (at 31.12.2022)	800
Machinery and equipment (at 31.12.2022)	4,800
Land and building (Note iv) (at 31.12.2022)	36,800
Investments (Note v)	12,000
Total	117,388	117,388

The following notes are relevant:

i. The second half-year interest on loan notes has not been provided.

ii. The plant was acquired at a cost of RM800,000 on 1 January 2021 and had an estimated residual value of RM50,000 with a useful life of 5 years. On 31 December 2022, Tefa Bhd was informed by its major customer that it would no longer be purchasing the cooking appliances from Tefa Bhd due to closure of its own business. The estimated net cash inflows to be earned from the plant for the next three years will be:

Year Ended:	RM000
31.12.2023	180
31.12.2024	140
31.12.2025	100

iii. The net realizable value of the plant on 31 December 2022 is estimated to be RM400,000. Tefa Bhds cost of capital is 10% and the following values should be used:

Value of RM1 at:	Discount factor
End of Year 1	0.91
End of Year 2	0.83
End of Year 3	0.75

iv. The land which is carried at a cost of RM8.8 million was revalued to RM10 million on 31 December 2022. It is the policy of the company to disclose the land at its fair value.

v. Of the total investments of RM12 million, RM5 million was classified as investment held-for-trading. The fair value at the year-end was RM6.5 million. The balance was classified as available-for-sale and the market value was RM8 million.

vi. The tax expense for the year ended 31 December 2022 was estimated at RM1,408,000 including the changes to the deferred tax liability. The net taxable temporary difference on 31 December 2022 was RM1,680,000. The tax rate for the year was 25%.

Deferred tax is not to be provided on the property revaluation.

Required:

In accordance with the relevant Malaysian Financial Reporting Standards, prepare the following financial statements for the year ended 31 December 2022 for Tefa Bhd:

a) Statement of Comprehensive Income. [18 marks]

b) Statement of Financial Position. [22 marks]