On 1 July 2019. Galaxy Bhd acquired Pluto Bhd through an acquisition of 80% of the...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
On 1 July 2019. Galaxy Bhd acquired Pluto Bhd through an acquisition of 80% of the ordinary shares. Pluto had in issue 200,000 ordinary shares of RM1 each. On the same date, Galaxy Bhd acquired two-third of the 6% debentures at par for RM50 million. The purchase consideration for both securities was in cash. At that date, the land of Pluto Bhd was found to be undervalued by RM3 million and a brand was fair valued to RM1.5 million. The intangible asset has an indefinite useful life. Both revaluation were not yet recognized. The non-controlling interest in Pluto Bhd was valued at its proportionate share in the net assets of Pluto Bhd. The financial statements of Galaxy and Pluto: Statement of Profit or Loss for the year ended 30 June 2020 Galaxy RM'000 Pluto RM'000 Revenue Cost of sales Gross profit Loss on disposal of property, plant and equipment Investment income 236,500 136,500 (140,000) 96,500 (500) (75,000) 61,500 7,000 2,000 (21,000) (20,500) (3,500) 60,000 (10,000) 50,000 Interest income Administration expenses Other operational expenses Finance cost Profit before tax Taxation Profit/(Loss) for the year (19,500) (11.500) (3.000) 27,500 (5,000) 22,500 Statement of Changes in Equity for the year ended 30 June 2020 Pluto Ordinary Galaxy Ordinary shares Retained profit RM'000 Retained profit RM'000 shares RM'000 RM'000 Balance as at 1 July 2019 Profit for the year Interim Ordinary dividend paid Balance as at 30 June 2020 390,000 100,000 50,000 (10,500) 215,000 51,000 22,500 (9,500) 390,000 139,500 215,000 64,000 Statement of Financial Position as at 30 June 2020 Galaxy RM'000 Pluto RM'000 Assets Property, plant and equipment Intangibles Investments in Pluto 304,500 3,500 245,000 25,000 249,000 1,000 Inventories 43,000 32,500 39,000 22,000 386,500 Trade receivables 15,000 Bills receivable Cash and bank 10,000 20,500 623,500 Equity and Liabilities Share capital Reserves 390,000 215,000 64,000 75,000 139,500 6% debentures Bank loan Trade payables Bills payable Асcruals 39,000 29,000 23,000 20,000 10,500 2,000 386,500 3,000 623,500 Additional information: 1) Property, plant and equipment Galaxy Bhd Land Building RM'000 Plant Equipment RM'000 Total RM'000 RM'000 RM'000 Cost/Valuation As at 1 July 2019 Acquisition/ Revaluation Disposal As at 30 June 2020 Accum. depreciation As at 1 July 2019 Current year charge Disposal As at 30 June 2020 421,000 15,000 51,000 200,000 110,000 15,000 60,000 (10,000) 50,000 (10,000) 426,000 51,000 200,000 125,000 20,000 4,000 55,000 12,500 30,000 5,000 105,000 21,500 (5,000) 30,000 (5,000) 121,500 24,000 67,500 Carrying value as at 30 June 2020 51,000 176,000 57,500 20,000 304,500 Pluto Bhd Land Building RM'000 Plant Equipment RM'000 Total RM'000 RM'000 RM'000 Cost/Valuation As at 1 July 2019 Acquisition/ Revaluation Disposal As at 30 June 2020 44,500 150,000 80,000 50,500 4,500 325,000 4,500 44,500 150,000 80.000 55,000 329,500 Accum. depreciation As at 1 July 2019 Current year charge Disposal As at 30 June 2020 12,000 3,000 32,000 ৪,000 20,000 5,500 64,000 16,500 15,000 40,000 25,500 80,500 Carrying value as at 30 June 2020 44,500 135,000 40,000 29,500 249,000 The policy of the group is to provide full depreciation in the year of acquisition and none in the year of disposal for all assets, at the following rates: on building at 2% per annum on plant and equipment at 10% per annum. 2) During the year ended 30 June 2020, the following transactions took place: • Galaxy Bhd disposed an equipment to Pluto at a loss of RMO.5 million. Pluto Bhd sold goods on credit to Galaxy Bhd for RM5 million, with a profit margin of 20%. On 30 June 2020, 50% of these goods remained in the closing inventories of Galaxy Bhd, and by that date, Galaxy hassettled only 60% of the amount due to Pluto Bhd. 3) Details on dividends and interest on debt instruments are: • Galaxy Bhd and Pluto Bhd have paid and recorded interim ordinary dividend. Galaxy Bhd has taken credit of its share of Pluto Bhd's dividends. Galaxy Bhd and Pluto Bhd declared final ordinary dividend of RM10 million and RM5 million respectively on 30 June 2020. Both companies have not recorded these proposed dividends. Pluto Bhd paid interest on the 6% debentures for the first 8 months of the year, and Galaxy Bhd received its share. However, no adjustment was made for the remaining 4 months' interest. 4) Details of the inter-company balances: RM8 million of the bills receivable of Galaxy Bhd was due from Pluto Bhd. Pluto Bhd issued a cheque in full settlement to Mars Galaxy Bhd on 29 June 2020. The cheque was received by Mars Galaxy Bhd on 2 July 2020. 5) Goodwill of Pluto Bhd was impaired by RM1.5 million at 30 June 2020. Required: Compute goodwill/bargain purchase on acquisition of Pluto Bhd, using appropriate schedule. a. b. Prepare the Consolidated Statement of Profit or Loss and Other Comprehensive Income for the year ended 30 June 2020. Prepare the Consolidated Statement of Changes in Equity for the year ended 30 June 2020. Compute the group retained profits and non-controlling interest (NCI) as at 30 June 2020. с. d. Prepare the Consolidated Statement of Financial Position as at 30 June 2020. (SHOW ALL WORKINGS) On 1 July 2019. Galaxy Bhd acquired Pluto Bhd through an acquisition of 80% of the ordinary shares. Pluto had in issue 200,000 ordinary shares of RM1 each. On the same date, Galaxy Bhd acquired two-third of the 6% debentures at par for RM50 million. The purchase consideration for both securities was in cash. At that date, the land of Pluto Bhd was found to be undervalued by RM3 million and a brand was fair valued to RM1.5 million. The intangible asset has an indefinite useful life. Both revaluation were not yet recognized. The non-controlling interest in Pluto Bhd was valued at its proportionate share in the net assets of Pluto Bhd. The financial statements of Galaxy and Pluto: Statement of Profit or Loss for the year ended 30 June 2020 Galaxy RM'000 Pluto RM'000 Revenue Cost of sales Gross profit Loss on disposal of property, plant and equipment Investment income 236,500 136,500 (140,000) 96,500 (500) (75,000) 61,500 7,000 2,000 (21,000) (20,500) (3,500) 60,000 (10,000) 50,000 Interest income Administration expenses Other operational expenses Finance cost Profit before tax Taxation Profit/(Loss) for the year (19,500) (11.500) (3.000) 27,500 (5,000) 22,500 Statement of Changes in Equity for the year ended 30 June 2020 Pluto Ordinary Galaxy Ordinary shares Retained profit RM'000 Retained profit RM'000 shares RM'000 RM'000 Balance as at 1 July 2019 Profit for the year Interim Ordinary dividend paid Balance as at 30 June 2020 390,000 100,000 50,000 (10,500) 215,000 51,000 22,500 (9,500) 390,000 139,500 215,000 64,000 Statement of Financial Position as at 30 June 2020 Galaxy RM'000 Pluto RM'000 Assets Property, plant and equipment Intangibles Investments in Pluto 304,500 3,500 245,000 25,000 249,000 1,000 Inventories 43,000 32,500 39,000 22,000 386,500 Trade receivables 15,000 Bills receivable Cash and bank 10,000 20,500 623,500 Equity and Liabilities Share capital Reserves 390,000 215,000 64,000 75,000 139,500 6% debentures Bank loan Trade payables Bills payable Асcruals 39,000 29,000 23,000 20,000 10,500 2,000 386,500 3,000 623,500 Additional information: 1) Property, plant and equipment Galaxy Bhd Land Building RM'000 Plant Equipment RM'000 Total RM'000 RM'000 RM'000 Cost/Valuation As at 1 July 2019 Acquisition/ Revaluation Disposal As at 30 June 2020 Accum. depreciation As at 1 July 2019 Current year charge Disposal As at 30 June 2020 421,000 15,000 51,000 200,000 110,000 15,000 60,000 (10,000) 50,000 (10,000) 426,000 51,000 200,000 125,000 20,000 4,000 55,000 12,500 30,000 5,000 105,000 21,500 (5,000) 30,000 (5,000) 121,500 24,000 67,500 Carrying value as at 30 June 2020 51,000 176,000 57,500 20,000 304,500 Pluto Bhd Land Building RM'000 Plant Equipment RM'000 Total RM'000 RM'000 RM'000 Cost/Valuation As at 1 July 2019 Acquisition/ Revaluation Disposal As at 30 June 2020 44,500 150,000 80,000 50,500 4,500 325,000 4,500 44,500 150,000 80.000 55,000 329,500 Accum. depreciation As at 1 July 2019 Current year charge Disposal As at 30 June 2020 12,000 3,000 32,000 ৪,000 20,000 5,500 64,000 16,500 15,000 40,000 25,500 80,500 Carrying value as at 30 June 2020 44,500 135,000 40,000 29,500 249,000 The policy of the group is to provide full depreciation in the year of acquisition and none in the year of disposal for all assets, at the following rates: on building at 2% per annum on plant and equipment at 10% per annum. 2) During the year ended 30 June 2020, the following transactions took place: • Galaxy Bhd disposed an equipment to Pluto at a loss of RMO.5 million. Pluto Bhd sold goods on credit to Galaxy Bhd for RM5 million, with a profit margin of 20%. On 30 June 2020, 50% of these goods remained in the closing inventories of Galaxy Bhd, and by that date, Galaxy hassettled only 60% of the amount due to Pluto Bhd. 3) Details on dividends and interest on debt instruments are: • Galaxy Bhd and Pluto Bhd have paid and recorded interim ordinary dividend. Galaxy Bhd has taken credit of its share of Pluto Bhd's dividends. Galaxy Bhd and Pluto Bhd declared final ordinary dividend of RM10 million and RM5 million respectively on 30 June 2020. Both companies have not recorded these proposed dividends. Pluto Bhd paid interest on the 6% debentures for the first 8 months of the year, and Galaxy Bhd received its share. However, no adjustment was made for the remaining 4 months' interest. 4) Details of the inter-company balances: RM8 million of the bills receivable of Galaxy Bhd was due from Pluto Bhd. Pluto Bhd issued a cheque in full settlement to Mars Galaxy Bhd on 29 June 2020. The cheque was received by Mars Galaxy Bhd on 2 July 2020. 5) Goodwill of Pluto Bhd was impaired by RM1.5 million at 30 June 2020. Required: Compute goodwill/bargain purchase on acquisition of Pluto Bhd, using appropriate schedule. a. b. Prepare the Consolidated Statement of Profit or Loss and Other Comprehensive Income for the year ended 30 June 2020. Prepare the Consolidated Statement of Changes in Equity for the year ended 30 June 2020. Compute the group retained profits and non-controlling interest (NCI) as at 30 June 2020. с. d. Prepare the Consolidated Statement of Financial Position as at 30 June 2020. (SHOW ALL WORKINGS) On 1 July 2019. Galaxy Bhd acquired Pluto Bhd through an acquisition of 80% of the ordinary shares. Pluto had in issue 200,000 ordinary shares of RM1 each. On the same date, Galaxy Bhd acquired two-third of the 6% debentures at par for RM50 million. The purchase consideration for both securities was in cash. At that date, the land of Pluto Bhd was found to be undervalued by RM3 million and a brand was fair valued to RM1.5 million. The intangible asset has an indefinite useful life. Both revaluation were not yet recognized. The non-controlling interest in Pluto Bhd was valued at its proportionate share in the net assets of Pluto Bhd. The financial statements of Galaxy and Pluto: Statement of Profit or Loss for the year ended 30 June 2020 Galaxy RM'000 Pluto RM'000 Revenue Cost of sales Gross profit Loss on disposal of property, plant and equipment Investment income 236,500 136,500 (140,000) 96,500 (500) (75,000) 61,500 7,000 2,000 (21,000) (20,500) (3,500) 60,000 (10,000) 50,000 Interest income Administration expenses Other operational expenses Finance cost Profit before tax Taxation Profit/(Loss) for the year (19,500) (11.500) (3.000) 27,500 (5,000) 22,500 Statement of Changes in Equity for the year ended 30 June 2020 Pluto Ordinary Galaxy Ordinary shares Retained profit RM'000 Retained profit RM'000 shares RM'000 RM'000 Balance as at 1 July 2019 Profit for the year Interim Ordinary dividend paid Balance as at 30 June 2020 390,000 100,000 50,000 (10,500) 215,000 51,000 22,500 (9,500) 390,000 139,500 215,000 64,000 Statement of Financial Position as at 30 June 2020 Galaxy RM'000 Pluto RM'000 Assets Property, plant and equipment Intangibles Investments in Pluto 304,500 3,500 245,000 25,000 249,000 1,000 Inventories 43,000 32,500 39,000 22,000 386,500 Trade receivables 15,000 Bills receivable Cash and bank 10,000 20,500 623,500 Equity and Liabilities Share capital Reserves 390,000 215,000 64,000 75,000 139,500 6% debentures Bank loan Trade payables Bills payable Асcruals 39,000 29,000 23,000 20,000 10,500 2,000 386,500 3,000 623,500 Additional information: 1) Property, plant and equipment Galaxy Bhd Land Building RM'000 Plant Equipment RM'000 Total RM'000 RM'000 RM'000 Cost/Valuation As at 1 July 2019 Acquisition/ Revaluation Disposal As at 30 June 2020 Accum. depreciation As at 1 July 2019 Current year charge Disposal As at 30 June 2020 421,000 15,000 51,000 200,000 110,000 15,000 60,000 (10,000) 50,000 (10,000) 426,000 51,000 200,000 125,000 20,000 4,000 55,000 12,500 30,000 5,000 105,000 21,500 (5,000) 30,000 (5,000) 121,500 24,000 67,500 Carrying value as at 30 June 2020 51,000 176,000 57,500 20,000 304,500 Pluto Bhd Land Building RM'000 Plant Equipment RM'000 Total RM'000 RM'000 RM'000 Cost/Valuation As at 1 July 2019 Acquisition/ Revaluation Disposal As at 30 June 2020 44,500 150,000 80,000 50,500 4,500 325,000 4,500 44,500 150,000 80.000 55,000 329,500 Accum. depreciation As at 1 July 2019 Current year charge Disposal As at 30 June 2020 12,000 3,000 32,000 ৪,000 20,000 5,500 64,000 16,500 15,000 40,000 25,500 80,500 Carrying value as at 30 June 2020 44,500 135,000 40,000 29,500 249,000 The policy of the group is to provide full depreciation in the year of acquisition and none in the year of disposal for all assets, at the following rates: on building at 2% per annum on plant and equipment at 10% per annum. 2) During the year ended 30 June 2020, the following transactions took place: • Galaxy Bhd disposed an equipment to Pluto at a loss of RMO.5 million. Pluto Bhd sold goods on credit to Galaxy Bhd for RM5 million, with a profit margin of 20%. On 30 June 2020, 50% of these goods remained in the closing inventories of Galaxy Bhd, and by that date, Galaxy hassettled only 60% of the amount due to Pluto Bhd. 3) Details on dividends and interest on debt instruments are: • Galaxy Bhd and Pluto Bhd have paid and recorded interim ordinary dividend. Galaxy Bhd has taken credit of its share of Pluto Bhd's dividends. Galaxy Bhd and Pluto Bhd declared final ordinary dividend of RM10 million and RM5 million respectively on 30 June 2020. Both companies have not recorded these proposed dividends. Pluto Bhd paid interest on the 6% debentures for the first 8 months of the year, and Galaxy Bhd received its share. However, no adjustment was made for the remaining 4 months' interest. 4) Details of the inter-company balances: RM8 million of the bills receivable of Galaxy Bhd was due from Pluto Bhd. Pluto Bhd issued a cheque in full settlement to Mars Galaxy Bhd on 29 June 2020. The cheque was received by Mars Galaxy Bhd on 2 July 2020. 5) Goodwill of Pluto Bhd was impaired by RM1.5 million at 30 June 2020. Required: Compute goodwill/bargain purchase on acquisition of Pluto Bhd, using appropriate schedule. a. b. Prepare the Consolidated Statement of Profit or Loss and Other Comprehensive Income for the year ended 30 June 2020. Prepare the Consolidated Statement of Changes in Equity for the year ended 30 June 2020. Compute the group retained profits and non-controlling interest (NCI) as at 30 June 2020. с. d. Prepare the Consolidated Statement of Financial Position as at 30 June 2020. (SHOW ALL WORKINGS) On 1 July 2019. Galaxy Bhd acquired Pluto Bhd through an acquisition of 80% of the ordinary shares. Pluto had in issue 200,000 ordinary shares of RM1 each. On the same date, Galaxy Bhd acquired two-third of the 6% debentures at par for RM50 million. The purchase consideration for both securities was in cash. At that date, the land of Pluto Bhd was found to be undervalued by RM3 million and a brand was fair valued to RM1.5 million. The intangible asset has an indefinite useful life. Both revaluation were not yet recognized. The non-controlling interest in Pluto Bhd was valued at its proportionate share in the net assets of Pluto Bhd. The financial statements of Galaxy and Pluto: Statement of Profit or Loss for the year ended 30 June 2020 Galaxy RM'000 Pluto RM'000 Revenue Cost of sales Gross profit Loss on disposal of property, plant and equipment Investment income 236,500 136,500 (140,000) 96,500 (500) (75,000) 61,500 7,000 2,000 (21,000) (20,500) (3,500) 60,000 (10,000) 50,000 Interest income Administration expenses Other operational expenses Finance cost Profit before tax Taxation Profit/(Loss) for the year (19,500) (11.500) (3.000) 27,500 (5,000) 22,500 Statement of Changes in Equity for the year ended 30 June 2020 Pluto Ordinary Galaxy Ordinary shares Retained profit RM'000 Retained profit RM'000 shares RM'000 RM'000 Balance as at 1 July 2019 Profit for the year Interim Ordinary dividend paid Balance as at 30 June 2020 390,000 100,000 50,000 (10,500) 215,000 51,000 22,500 (9,500) 390,000 139,500 215,000 64,000 Statement of Financial Position as at 30 June 2020 Galaxy RM'000 Pluto RM'000 Assets Property, plant and equipment Intangibles Investments in Pluto 304,500 3,500 245,000 25,000 249,000 1,000 Inventories 43,000 32,500 39,000 22,000 386,500 Trade receivables 15,000 Bills receivable Cash and bank 10,000 20,500 623,500 Equity and Liabilities Share capital Reserves 390,000 215,000 64,000 75,000 139,500 6% debentures Bank loan Trade payables Bills payable Асcruals 39,000 29,000 23,000 20,000 10,500 2,000 386,500 3,000 623,500 Additional information: 1) Property, plant and equipment Galaxy Bhd Land Building RM'000 Plant Equipment RM'000 Total RM'000 RM'000 RM'000 Cost/Valuation As at 1 July 2019 Acquisition/ Revaluation Disposal As at 30 June 2020 Accum. depreciation As at 1 July 2019 Current year charge Disposal As at 30 June 2020 421,000 15,000 51,000 200,000 110,000 15,000 60,000 (10,000) 50,000 (10,000) 426,000 51,000 200,000 125,000 20,000 4,000 55,000 12,500 30,000 5,000 105,000 21,500 (5,000) 30,000 (5,000) 121,500 24,000 67,500 Carrying value as at 30 June 2020 51,000 176,000 57,500 20,000 304,500 Pluto Bhd Land Building RM'000 Plant Equipment RM'000 Total RM'000 RM'000 RM'000 Cost/Valuation As at 1 July 2019 Acquisition/ Revaluation Disposal As at 30 June 2020 44,500 150,000 80,000 50,500 4,500 325,000 4,500 44,500 150,000 80.000 55,000 329,500 Accum. depreciation As at 1 July 2019 Current year charge Disposal As at 30 June 2020 12,000 3,000 32,000 ৪,000 20,000 5,500 64,000 16,500 15,000 40,000 25,500 80,500 Carrying value as at 30 June 2020 44,500 135,000 40,000 29,500 249,000 The policy of the group is to provide full depreciation in the year of acquisition and none in the year of disposal for all assets, at the following rates: on building at 2% per annum on plant and equipment at 10% per annum. 2) During the year ended 30 June 2020, the following transactions took place: • Galaxy Bhd disposed an equipment to Pluto at a loss of RMO.5 million. Pluto Bhd sold goods on credit to Galaxy Bhd for RM5 million, with a profit margin of 20%. On 30 June 2020, 50% of these goods remained in the closing inventories of Galaxy Bhd, and by that date, Galaxy hassettled only 60% of the amount due to Pluto Bhd. 3) Details on dividends and interest on debt instruments are: • Galaxy Bhd and Pluto Bhd have paid and recorded interim ordinary dividend. Galaxy Bhd has taken credit of its share of Pluto Bhd's dividends. Galaxy Bhd and Pluto Bhd declared final ordinary dividend of RM10 million and RM5 million respectively on 30 June 2020. Both companies have not recorded these proposed dividends. Pluto Bhd paid interest on the 6% debentures for the first 8 months of the year, and Galaxy Bhd received its share. However, no adjustment was made for the remaining 4 months' interest. 4) Details of the inter-company balances: RM8 million of the bills receivable of Galaxy Bhd was due from Pluto Bhd. Pluto Bhd issued a cheque in full settlement to Mars Galaxy Bhd on 29 June 2020. The cheque was received by Mars Galaxy Bhd on 2 July 2020. 5) Goodwill of Pluto Bhd was impaired by RM1.5 million at 30 June 2020. Required: Compute goodwill/bargain purchase on acquisition of Pluto Bhd, using appropriate schedule. a. b. Prepare the Consolidated Statement of Profit or Loss and Other Comprehensive Income for the year ended 30 June 2020. Prepare the Consolidated Statement of Changes in Equity for the year ended 30 June 2020. Compute the group retained profits and non-controlling interest (NCI) as at 30 June 2020. с. d. Prepare the Consolidated Statement of Financial Position as at 30 June 2020. (SHOW ALL WORKINGS) On 1 July 2019. Galaxy Bhd acquired Pluto Bhd through an acquisition of 80% of the ordinary shares. Pluto had in issue 200,000 ordinary shares of RM1 each. On the same date, Galaxy Bhd acquired two-third of the 6% debentures at par for RM50 million. The purchase consideration for both securities was in cash. At that date, the land of Pluto Bhd was found to be undervalued by RM3 million and a brand was fair valued to RM1.5 million. The intangible asset has an indefinite useful life. Both revaluation were not yet recognized. The non-controlling interest in Pluto Bhd was valued at its proportionate share in the net assets of Pluto Bhd. The financial statements of Galaxy and Pluto: Statement of Profit or Loss for the year ended 30 June 2020 Galaxy RM'000 Pluto RM'000 Revenue Cost of sales Gross profit Loss on disposal of property, plant and equipment Investment income 236,500 136,500 (140,000) 96,500 (500) (75,000) 61,500 7,000 2,000 (21,000) (20,500) (3,500) 60,000 (10,000) 50,000 Interest income Administration expenses Other operational expenses Finance cost Profit before tax Taxation Profit/(Loss) for the year (19,500) (11.500) (3.000) 27,500 (5,000) 22,500 Statement of Changes in Equity for the year ended 30 June 2020 Pluto Ordinary Galaxy Ordinary shares Retained profit RM'000 Retained profit RM'000 shares RM'000 RM'000 Balance as at 1 July 2019 Profit for the year Interim Ordinary dividend paid Balance as at 30 June 2020 390,000 100,000 50,000 (10,500) 215,000 51,000 22,500 (9,500) 390,000 139,500 215,000 64,000 Statement of Financial Position as at 30 June 2020 Galaxy RM'000 Pluto RM'000 Assets Property, plant and equipment Intangibles Investments in Pluto 304,500 3,500 245,000 25,000 249,000 1,000 Inventories 43,000 32,500 39,000 22,000 386,500 Trade receivables 15,000 Bills receivable Cash and bank 10,000 20,500 623,500 Equity and Liabilities Share capital Reserves 390,000 215,000 64,000 75,000 139,500 6% debentures Bank loan Trade payables Bills payable Асcruals 39,000 29,000 23,000 20,000 10,500 2,000 386,500 3,000 623,500 Additional information: 1) Property, plant and equipment Galaxy Bhd Land Building RM'000 Plant Equipment RM'000 Total RM'000 RM'000 RM'000 Cost/Valuation As at 1 July 2019 Acquisition/ Revaluation Disposal As at 30 June 2020 Accum. depreciation As at 1 July 2019 Current year charge Disposal As at 30 June 2020 421,000 15,000 51,000 200,000 110,000 15,000 60,000 (10,000) 50,000 (10,000) 426,000 51,000 200,000 125,000 20,000 4,000 55,000 12,500 30,000 5,000 105,000 21,500 (5,000) 30,000 (5,000) 121,500 24,000 67,500 Carrying value as at 30 June 2020 51,000 176,000 57,500 20,000 304,500 Pluto Bhd Land Building RM'000 Plant Equipment RM'000 Total RM'000 RM'000 RM'000 Cost/Valuation As at 1 July 2019 Acquisition/ Revaluation Disposal As at 30 June 2020 44,500 150,000 80,000 50,500 4,500 325,000 4,500 44,500 150,000 80.000 55,000 329,500 Accum. depreciation As at 1 July 2019 Current year charge Disposal As at 30 June 2020 12,000 3,000 32,000 ৪,000 20,000 5,500 64,000 16,500 15,000 40,000 25,500 80,500 Carrying value as at 30 June 2020 44,500 135,000 40,000 29,500 249,000 The policy of the group is to provide full depreciation in the year of acquisition and none in the year of disposal for all assets, at the following rates: on building at 2% per annum on plant and equipment at 10% per annum. 2) During the year ended 30 June 2020, the following transactions took place: • Galaxy Bhd disposed an equipment to Pluto at a loss of RMO.5 million. Pluto Bhd sold goods on credit to Galaxy Bhd for RM5 million, with a profit margin of 20%. On 30 June 2020, 50% of these goods remained in the closing inventories of Galaxy Bhd, and by that date, Galaxy hassettled only 60% of the amount due to Pluto Bhd. 3) Details on dividends and interest on debt instruments are: • Galaxy Bhd and Pluto Bhd have paid and recorded interim ordinary dividend. Galaxy Bhd has taken credit of its share of Pluto Bhd's dividends. Galaxy Bhd and Pluto Bhd declared final ordinary dividend of RM10 million and RM5 million respectively on 30 June 2020. Both companies have not recorded these proposed dividends. Pluto Bhd paid interest on the 6% debentures for the first 8 months of the year, and Galaxy Bhd received its share. However, no adjustment was made for the remaining 4 months' interest. 4) Details of the inter-company balances: RM8 million of the bills receivable of Galaxy Bhd was due from Pluto Bhd. Pluto Bhd issued a cheque in full settlement to Mars Galaxy Bhd on 29 June 2020. The cheque was received by Mars Galaxy Bhd on 2 July 2020. 5) Goodwill of Pluto Bhd was impaired by RM1.5 million at 30 June 2020. Required: Compute goodwill/bargain purchase on acquisition of Pluto Bhd, using appropriate schedule. a. b. Prepare the Consolidated Statement of Profit or Loss and Other Comprehensive Income for the year ended 30 June 2020. Prepare the Consolidated Statement of Changes in Equity for the year ended 30 June 2020. Compute the group retained profits and non-controlling interest (NCI) as at 30 June 2020. с. d. Prepare the Consolidated Statement of Financial Position as at 30 June 2020. (SHOW ALL WORKINGS) On 1 July 2019. Galaxy Bhd acquired Pluto Bhd through an acquisition of 80% of the ordinary shares. Pluto had in issue 200,000 ordinary shares of RM1 each. On the same date, Galaxy Bhd acquired two-third of the 6% debentures at par for RM50 million. The purchase consideration for both securities was in cash. At that date, the land of Pluto Bhd was found to be undervalued by RM3 million and a brand was fair valued to RM1.5 million. The intangible asset has an indefinite useful life. Both revaluation were not yet recognized. The non-controlling interest in Pluto Bhd was valued at its proportionate share in the net assets of Pluto Bhd. The financial statements of Galaxy and Pluto: Statement of Profit or Loss for the year ended 30 June 2020 Galaxy RM'000 Pluto RM'000 Revenue Cost of sales Gross profit Loss on disposal of property, plant and equipment Investment income 236,500 136,500 (140,000) 96,500 (500) (75,000) 61,500 7,000 2,000 (21,000) (20,500) (3,500) 60,000 (10,000) 50,000 Interest income Administration expenses Other operational expenses Finance cost Profit before tax Taxation Profit/(Loss) for the year (19,500) (11.500) (3.000) 27,500 (5,000) 22,500 Statement of Changes in Equity for the year ended 30 June 2020 Pluto Ordinary Galaxy Ordinary shares Retained profit RM'000 Retained profit RM'000 shares RM'000 RM'000 Balance as at 1 July 2019 Profit for the year Interim Ordinary dividend paid Balance as at 30 June 2020 390,000 100,000 50,000 (10,500) 215,000 51,000 22,500 (9,500) 390,000 139,500 215,000 64,000 Statement of Financial Position as at 30 June 2020 Galaxy RM'000 Pluto RM'000 Assets Property, plant and equipment Intangibles Investments in Pluto 304,500 3,500 245,000 25,000 249,000 1,000 Inventories 43,000 32,500 39,000 22,000 386,500 Trade receivables 15,000 Bills receivable Cash and bank 10,000 20,500 623,500 Equity and Liabilities Share capital Reserves 390,000 215,000 64,000 75,000 139,500 6% debentures Bank loan Trade payables Bills payable Асcruals 39,000 29,000 23,000 20,000 10,500 2,000 386,500 3,000 623,500 Additional information: 1) Property, plant and equipment Galaxy Bhd Land Building RM'000 Plant Equipment RM'000 Total RM'000 RM'000 RM'000 Cost/Valuation As at 1 July 2019 Acquisition/ Revaluation Disposal As at 30 June 2020 Accum. depreciation As at 1 July 2019 Current year charge Disposal As at 30 June 2020 421,000 15,000 51,000 200,000 110,000 15,000 60,000 (10,000) 50,000 (10,000) 426,000 51,000 200,000 125,000 20,000 4,000 55,000 12,500 30,000 5,000 105,000 21,500 (5,000) 30,000 (5,000) 121,500 24,000 67,500 Carrying value as at 30 June 2020 51,000 176,000 57,500 20,000 304,500 Pluto Bhd Land Building RM'000 Plant Equipment RM'000 Total RM'000 RM'000 RM'000 Cost/Valuation As at 1 July 2019 Acquisition/ Revaluation Disposal As at 30 June 2020 44,500 150,000 80,000 50,500 4,500 325,000 4,500 44,500 150,000 80.000 55,000 329,500 Accum. depreciation As at 1 July 2019 Current year charge Disposal As at 30 June 2020 12,000 3,000 32,000 ৪,000 20,000 5,500 64,000 16,500 15,000 40,000 25,500 80,500 Carrying value as at 30 June 2020 44,500 135,000 40,000 29,500 249,000 The policy of the group is to provide full depreciation in the year of acquisition and none in the year of disposal for all assets, at the following rates: on building at 2% per annum on plant and equipment at 10% per annum. 2) During the year ended 30 June 2020, the following transactions took place: • Galaxy Bhd disposed an equipment to Pluto at a loss of RMO.5 million. Pluto Bhd sold goods on credit to Galaxy Bhd for RM5 million, with a profit margin of 20%. On 30 June 2020, 50% of these goods remained in the closing inventories of Galaxy Bhd, and by that date, Galaxy hassettled only 60% of the amount due to Pluto Bhd. 3) Details on dividends and interest on debt instruments are: • Galaxy Bhd and Pluto Bhd have paid and recorded interim ordinary dividend. Galaxy Bhd has taken credit of its share of Pluto Bhd's dividends. Galaxy Bhd and Pluto Bhd declared final ordinary dividend of RM10 million and RM5 million respectively on 30 June 2020. Both companies have not recorded these proposed dividends. Pluto Bhd paid interest on the 6% debentures for the first 8 months of the year, and Galaxy Bhd received its share. However, no adjustment was made for the remaining 4 months' interest. 4) Details of the inter-company balances: RM8 million of the bills receivable of Galaxy Bhd was due from Pluto Bhd. Pluto Bhd issued a cheque in full settlement to Mars Galaxy Bhd on 29 June 2020. The cheque was received by Mars Galaxy Bhd on 2 July 2020. 5) Goodwill of Pluto Bhd was impaired by RM1.5 million at 30 June 2020. Required: Compute goodwill/bargain purchase on acquisition of Pluto Bhd, using appropriate schedule. a. b. Prepare the Consolidated Statement of Profit or Loss and Other Comprehensive Income for the year ended 30 June 2020. Prepare the Consolidated Statement of Changes in Equity for the year ended 30 June 2020. Compute the group retained profits and non-controlling interest (NCI) as at 30 June 2020. с. d. Prepare the Consolidated Statement of Financial Position as at 30 June 2020. (SHOW ALL WORKINGS) On 1 July 2019. Galaxy Bhd acquired Pluto Bhd through an acquisition of 80% of the ordinary shares. Pluto had in issue 200,000 ordinary shares of RM1 each. On the same date, Galaxy Bhd acquired two-third of the 6% debentures at par for RM50 million. The purchase consideration for both securities was in cash. At that date, the land of Pluto Bhd was found to be undervalued by RM3 million and a brand was fair valued to RM1.5 million. The intangible asset has an indefinite useful life. Both revaluation were not yet recognized. The non-controlling interest in Pluto Bhd was valued at its proportionate share in the net assets of Pluto Bhd. The financial statements of Galaxy and Pluto: Statement of Profit or Loss for the year ended 30 June 2020 Galaxy RM'000 Pluto RM'000 Revenue Cost of sales Gross profit Loss on disposal of property, plant and equipment Investment income 236,500 136,500 (140,000) 96,500 (500) (75,000) 61,500 7,000 2,000 (21,000) (20,500) (3,500) 60,000 (10,000) 50,000 Interest income Administration expenses Other operational expenses Finance cost Profit before tax Taxation Profit/(Loss) for the year (19,500) (11.500) (3.000) 27,500 (5,000) 22,500 Statement of Changes in Equity for the year ended 30 June 2020 Pluto Ordinary Galaxy Ordinary shares Retained profit RM'000 Retained profit RM'000 shares RM'000 RM'000 Balance as at 1 July 2019 Profit for the year Interim Ordinary dividend paid Balance as at 30 June 2020 390,000 100,000 50,000 (10,500) 215,000 51,000 22,500 (9,500) 390,000 139,500 215,000 64,000 Statement of Financial Position as at 30 June 2020 Galaxy RM'000 Pluto RM'000 Assets Property, plant and equipment Intangibles Investments in Pluto 304,500 3,500 245,000 25,000 249,000 1,000 Inventories 43,000 32,500 39,000 22,000 386,500 Trade receivables 15,000 Bills receivable Cash and bank 10,000 20,500 623,500 Equity and Liabilities Share capital Reserves 390,000 215,000 64,000 75,000 139,500 6% debentures Bank loan Trade payables Bills payable Асcruals 39,000 29,000 23,000 20,000 10,500 2,000 386,500 3,000 623,500 Additional information: 1) Property, plant and equipment Galaxy Bhd Land Building RM'000 Plant Equipment RM'000 Total RM'000 RM'000 RM'000 Cost/Valuation As at 1 July 2019 Acquisition/ Revaluation Disposal As at 30 June 2020 Accum. depreciation As at 1 July 2019 Current year charge Disposal As at 30 June 2020 421,000 15,000 51,000 200,000 110,000 15,000 60,000 (10,000) 50,000 (10,000) 426,000 51,000 200,000 125,000 20,000 4,000 55,000 12,500 30,000 5,000 105,000 21,500 (5,000) 30,000 (5,000) 121,500 24,000 67,500 Carrying value as at 30 June 2020 51,000 176,000 57,500 20,000 304,500 Pluto Bhd Land Building RM'000 Plant Equipment RM'000 Total RM'000 RM'000 RM'000 Cost/Valuation As at 1 July 2019 Acquisition/ Revaluation Disposal As at 30 June 2020 44,500 150,000 80,000 50,500 4,500 325,000 4,500 44,500 150,000 80.000 55,000 329,500 Accum. depreciation As at 1 July 2019 Current year charge Disposal As at 30 June 2020 12,000 3,000 32,000 ৪,000 20,000 5,500 64,000 16,500 15,000 40,000 25,500 80,500 Carrying value as at 30 June 2020 44,500 135,000 40,000 29,500 249,000 The policy of the group is to provide full depreciation in the year of acquisition and none in the year of disposal for all assets, at the following rates: on building at 2% per annum on plant and equipment at 10% per annum. 2) During the year ended 30 June 2020, the following transactions took place: • Galaxy Bhd disposed an equipment to Pluto at a loss of RMO.5 million. Pluto Bhd sold goods on credit to Galaxy Bhd for RM5 million, with a profit margin of 20%. On 30 June 2020, 50% of these goods remained in the closing inventories of Galaxy Bhd, and by that date, Galaxy hassettled only 60% of the amount due to Pluto Bhd. 3) Details on dividends and interest on debt instruments are: • Galaxy Bhd and Pluto Bhd have paid and recorded interim ordinary dividend. Galaxy Bhd has taken credit of its share of Pluto Bhd's dividends. Galaxy Bhd and Pluto Bhd declared final ordinary dividend of RM10 million and RM5 million respectively on 30 June 2020. Both companies have not recorded these proposed dividends. Pluto Bhd paid interest on the 6% debentures for the first 8 months of the year, and Galaxy Bhd received its share. However, no adjustment was made for the remaining 4 months' interest. 4) Details of the inter-company balances: RM8 million of the bills receivable of Galaxy Bhd was due from Pluto Bhd. Pluto Bhd issued a cheque in full settlement to Mars Galaxy Bhd on 29 June 2020. The cheque was received by Mars Galaxy Bhd on 2 July 2020. 5) Goodwill of Pluto Bhd was impaired by RM1.5 million at 30 June 2020. Required: Compute goodwill/bargain purchase on acquisition of Pluto Bhd, using appropriate schedule. a. b. Prepare the Consolidated Statement of Profit or Loss and Other Comprehensive Income for the year ended 30 June 2020. Prepare the Consolidated Statement of Changes in Equity for the year ended 30 June 2020. Compute the group retained profits and non-controlling interest (NCI) as at 30 June 2020. с. d. Prepare the Consolidated Statement of Financial Position as at 30 June 2020. (SHOW ALL WORKINGS) On 1 July 2019. Galaxy Bhd acquired Pluto Bhd through an acquisition of 80% of the ordinary shares. Pluto had in issue 200,000 ordinary shares of RM1 each. On the same date, Galaxy Bhd acquired two-third of the 6% debentures at par for RM50 million. The purchase consideration for both securities was in cash. At that date, the land of Pluto Bhd was found to be undervalued by RM3 million and a brand was fair valued to RM1.5 million. The intangible asset has an indefinite useful life. Both revaluation were not yet recognized. The non-controlling interest in Pluto Bhd was valued at its proportionate share in the net assets of Pluto Bhd. The financial statements of Galaxy and Pluto: Statement of Profit or Loss for the year ended 30 June 2020 Galaxy RM'000 Pluto RM'000 Revenue Cost of sales Gross profit Loss on disposal of property, plant and equipment Investment income 236,500 136,500 (140,000) 96,500 (500) (75,000) 61,500 7,000 2,000 (21,000) (20,500) (3,500) 60,000 (10,000) 50,000 Interest income Administration expenses Other operational expenses Finance cost Profit before tax Taxation Profit/(Loss) for the year (19,500) (11.500) (3.000) 27,500 (5,000) 22,500 Statement of Changes in Equity for the year ended 30 June 2020 Pluto Ordinary Galaxy Ordinary shares Retained profit RM'000 Retained profit RM'000 shares RM'000 RM'000 Balance as at 1 July 2019 Profit for the year Interim Ordinary dividend paid Balance as at 30 June 2020 390,000 100,000 50,000 (10,500) 215,000 51,000 22,500 (9,500) 390,000 139,500 215,000 64,000 Statement of Financial Position as at 30 June 2020 Galaxy RM'000 Pluto RM'000 Assets Property, plant and equipment Intangibles Investments in Pluto 304,500 3,500 245,000 25,000 249,000 1,000 Inventories 43,000 32,500 39,000 22,000 386,500 Trade receivables 15,000 Bills receivable Cash and bank 10,000 20,500 623,500 Equity and Liabilities Share capital Reserves 390,000 215,000 64,000 75,000 139,500 6% debentures Bank loan Trade payables Bills payable Асcruals 39,000 29,000 23,000 20,000 10,500 2,000 386,500 3,000 623,500 Additional information: 1) Property, plant and equipment Galaxy Bhd Land Building RM'000 Plant Equipment RM'000 Total RM'000 RM'000 RM'000 Cost/Valuation As at 1 July 2019 Acquisition/ Revaluation Disposal As at 30 June 2020 Accum. depreciation As at 1 July 2019 Current year charge Disposal As at 30 June 2020 421,000 15,000 51,000 200,000 110,000 15,000 60,000 (10,000) 50,000 (10,000) 426,000 51,000 200,000 125,000 20,000 4,000 55,000 12,500 30,000 5,000 105,000 21,500 (5,000) 30,000 (5,000) 121,500 24,000 67,500 Carrying value as at 30 June 2020 51,000 176,000 57,500 20,000 304,500 Pluto Bhd Land Building RM'000 Plant Equipment RM'000 Total RM'000 RM'000 RM'000 Cost/Valuation As at 1 July 2019 Acquisition/ Revaluation Disposal As at 30 June 2020 44,500 150,000 80,000 50,500 4,500 325,000 4,500 44,500 150,000 80.000 55,000 329,500 Accum. depreciation As at 1 July 2019 Current year charge Disposal As at 30 June 2020 12,000 3,000 32,000 ৪,000 20,000 5,500 64,000 16,500 15,000 40,000 25,500 80,500 Carrying value as at 30 June 2020 44,500 135,000 40,000 29,500 249,000 The policy of the group is to provide full depreciation in the year of acquisition and none in the year of disposal for all assets, at the following rates: on building at 2% per annum on plant and equipment at 10% per annum. 2) During the year ended 30 June 2020, the following transactions took place: • Galaxy Bhd disposed an equipment to Pluto at a loss of RMO.5 million. Pluto Bhd sold goods on credit to Galaxy Bhd for RM5 million, with a profit margin of 20%. On 30 June 2020, 50% of these goods remained in the closing inventories of Galaxy Bhd, and by that date, Galaxy hassettled only 60% of the amount due to Pluto Bhd. 3) Details on dividends and interest on debt instruments are: • Galaxy Bhd and Pluto Bhd have paid and recorded interim ordinary dividend. Galaxy Bhd has taken credit of its share of Pluto Bhd's dividends. Galaxy Bhd and Pluto Bhd declared final ordinary dividend of RM10 million and RM5 million respectively on 30 June 2020. Both companies have not recorded these proposed dividends. Pluto Bhd paid interest on the 6% debentures for the first 8 months of the year, and Galaxy Bhd received its share. However, no adjustment was made for the remaining 4 months' interest. 4) Details of the inter-company balances: RM8 million of the bills receivable of Galaxy Bhd was due from Pluto Bhd. Pluto Bhd issued a cheque in full settlement to Mars Galaxy Bhd on 29 June 2020. The cheque was received by Mars Galaxy Bhd on 2 July 2020. 5) Goodwill of Pluto Bhd was impaired by RM1.5 million at 30 June 2020. Required: Compute goodwill/bargain purchase on acquisition of Pluto Bhd, using appropriate schedule. a. b. Prepare the Consolidated Statement of Profit or Loss and Other Comprehensive Income for the year ended 30 June 2020. Prepare the Consolidated Statement of Changes in Equity for the year ended 30 June 2020. Compute the group retained profits and non-controlling interest (NCI) as at 30 June 2020. с. d. Prepare the Consolidated Statement of Financial Position as at 30 June 2020. (SHOW ALL WORKINGS)
Expert Answer:
Related Book For
Intermediate Accounting IFRS
ISBN: 978-1119372936
3rd edition
Authors: Donald E. Kieso, Jerry J. Weygandt, Terry D. Warfield
Posted Date:
Students also viewed these general management questions
-
Prepare a cash flow statement for the year to 30th June Year 2 from the following information relative to Strong Ltd. Profit & Loss Account for year ended 30 June Year 2 Trading Profit 20000...
-
Statement of Profit or Loss for the year ended 30 June 2019 Barnier ple Varadkar Ltd '000 Johnson Ltd '000 '000 Revenue 9,000 6,000 4,500 Cost of sales (4,500) (3.000) 3,000 (750) (2,250) Gross...
-
On 1 July 2019 Fruity & Fresh Ltd, a grocery store in Tasmania, purchased an item of equipment at a cost of $750,000. The asset is to be depreciated using the straight-line method on the basis of...
-
List all types of bonding present in the compound CaCO3. List all types of bonding present in the compound CaCO3. I. ionic bond II. polar covalent bond III. nonpolar covalent bond A. I only B. II...
-
You have decided to investigate a number of exchange-traded funds (ETFs) in an attempt to build a diversified portfolio. You believe that the transportation, consumer goods, energy, financials, and...
-
Annie and Alvie have agreed to meet for lunch between noon (0:00 p.m.) and 1:00 p.m. Denote Annie's arrival time by X, Alvie's by Y, and suppose X and Y are independent with pdf's What is the...
-
What type of firm generally has the highest proportion of fixed assets to total assets? (a) Manufacturers. (b) Retailers. (c) Wholesalers. (d) Retailers and wholesalers.
-
Unqualified Audit Report. Following is the unqualified audit report for the City of Sand Key. The Honorable Mayor Members of the City Commission and City Manager City of Sand Key We have audited the...
-
A horizontal string is suspended between an oscillator on one end and a pulley on the other. The string passes over the pulley and is attached to a mass m. When the oscillator is switched on, a...
-
Reynolds Corporation plans to purchase equipment at a cost of $5 million. The company's tax-rate is 21%, the equipment's depreciation would be $1,000,000 per year for 5 years, and no salvage value is...
-
> Question 1 At Northern Colorado Regional Airport near Fort Collins, Colorado, elevation 5016 feet above sea- level, the observed station pressure is 24.77 in Hg. 1) Adjust this station pressure to...
-
The classic MIPS 5-stage pipeline is depicted below. instruction decode and execute memory write fetch register fetch access back (i) With reference to the 5-stage pipeline, what are data hazards and...
-
Suppose there are three independent factors (F1, F2 and F3) in a multifactor Arbitrage Pricing Theory (APT) model of security returns. The following table contains information on the factor risk...
-
Hydropower is attractive because it produces little CO2, and provides inherent energy storage. In places without abundant natural water flow, 'pumped hydro' can serve this energy storage purpose. A...
-
Emery is a salaried nonexempt employee in Evanston, Wyoming, who earns $39,800 per year for a standard 40-hour workweek and is paid biweekly. According to the 2022 Form W-4, Emery is single with no...
-
Explain the consumer decision-making process when purchasing a new pair of sneakers. 1 consumer 2 3 What is the consumer's motivation for wanting to have the customized pair of 875 New Balance shoes?...
-
Recently your research company was contacted by a firm to conduct marketing research on the expansion into new markets and report to the firm's management on your findings, analysis, and...
-
Assessing simultaneous changes in CVP relationships Braun Corporation sells hammocks; variable costs are $75 each, and the hammocks are sold for $125 each. Braun incurs $240,000 of fixed operating...
-
What is the nature of interest? Distinguish between simple interest and compound interest.
-
DiCenta AG reported net income of 270,000 in 2019 and had 50,000 ordinary shares outstanding throughout the year. Also outstanding all year were 5,000 shares of cumulative preference shares, each...
-
What is the indirect effect of a change in accounting principle? Briefly describe the reporting of the indirect effects of a change in accounting principle.
-
Show that the volume element \[ d \omega=\prod_{i=1}^{3 N}\left(d q_{i} d p_{i}ight) \] of the phase space remains invariant under a canonical transformation of the (generalized) coordinates \((q,...
-
If the two gases considered in the mixing process of Section 1.5 were initially at different temperatures, say \(T_{1}\) and \(T_{2}\), what would the entropy of mixing be in that case? Would the...
-
Establish thermodynamically the formulae \[ V\left(\frac{\partial P}{\partial T}ight)_{\mu}=S \quad \text { and } \quad V\left(\frac{\partial P}{\partial \mu}ight)_{T}=N \] Express the pressure \(P\)...
Study smarter with the SolutionInn App