Sharman Ltd is considering acquiring Elpheus Ltd. The two companies have agreed the purchase consideration at...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Sharman Ltd is considering acquiring Elpheus Ltd. The two companies have agreed the purchase consideration at 20 million shillings. Sharman Ltd is also to take-over the debt of ELPHEUS LTD amounting to 5million shillings. Using the financial past information, expected future profits from ELPHEUS LTD have been projected as follows in million shillings: Sales Cost of sales Other expenses Depreciation Profit before tax ii. *** 111. 1 60 30 15 5 10 iv. 2 70 V. 35 15 4 16 3 78 39 15 4 20 4 86 The following should be noted: i. To be conservative the financial analyst has restricted forecast of profit to five years. All sales are for cash 43 15 4 24 Elpheus Ltd has some existing assets with a book value of 2 million shillings that will be sold in year 1 for 1 million shillings. The expected loss on the sale of these assets has been included in the depreciation for year 1. These assets currently have a tax written down value of 3 million. Capital allowances on other assets have been fully claimed. Elpheus Ltd currently has a tax liability of 4.5 million due to for payment in year 1. The interest charges of 1 million of Elpheus Ltd have been included in other expenses vi. To be able to maintain the future earnings forecast of Elpheus Ltd, Sharman Ltd needs to invest in capital expenditures as follows: 5 94 47 15 4 28 Year 1 2 3 4 5 Amount 5 million vii. 6 million 8 million 9 million 10 million Corporate tax rate is currently 35% and the tax delay is 1 year. viii. The after weighted average cost of capital of Elpheus Ltd has been calculated at 22%. Required: Advise Sharman Ltd on whether or not the acquisition is worthwhile. Sharman Ltd is considering acquiring Elpheus Ltd. The two companies have agreed the purchase consideration at 20 million shillings. Sharman Ltd is also to take-over the debt of ELPHEUS LTD amounting to 5million shillings. Using the financial past information, expected future profits from ELPHEUS LTD have been projected as follows in million shillings: Sales Cost of sales Other expenses Depreciation Profit before tax ii. *** 111. 1 60 30 15 5 10 iv. 2 70 V. 35 15 4 16 3 78 39 15 4 20 4 86 The following should be noted: i. To be conservative the financial analyst has restricted forecast of profit to five years. All sales are for cash 43 15 4 24 Elpheus Ltd has some existing assets with a book value of 2 million shillings that will be sold in year 1 for 1 million shillings. The expected loss on the sale of these assets has been included in the depreciation for year 1. These assets currently have a tax written down value of 3 million. Capital allowances on other assets have been fully claimed. Elpheus Ltd currently has a tax liability of 4.5 million due to for payment in year 1. The interest charges of 1 million of Elpheus Ltd have been included in other expenses vi. To be able to maintain the future earnings forecast of Elpheus Ltd, Sharman Ltd needs to invest in capital expenditures as follows: 5 94 47 15 4 28 Year 1 2 3 4 5 Amount 5 million vii. 6 million 8 million 9 million 10 million Corporate tax rate is currently 35% and the tax delay is 1 year. viii. The after weighted average cost of capital of Elpheus Ltd has been calculated at 22%. Required: Advise Sharman Ltd on whether or not the acquisition is worthwhile.
Expert Answer:
Answer rating: 100% (QA)
To evaluate the acquisition of Elpheus Ltd by Sharman Ltd we need to calculate the following financi... View the full answer
Related Book For
Financial Accounting and Reporting
ISBN: 978-0273744443
14th Edition
Authors: Barry Elliott, Jamie Elliott
Posted Date:
Students also viewed these finance questions
-
The board of directors of Portand Ltd are considering two mutually exclusive investments each of which is expected to have a life of five years. The company does not have the physical capacity to...
-
Read the case study "Southwest Airlines," found in Part 2 of your textbook. Review the "Guide to Case Analysis" found on pp. CA1 - CA11 of your textbook. (This guide follows the last case in the...
-
Describe the process of testing software developed using both top-down and bottom-up development order. Which method results in the fewest resources required for testing? What types of errors are...
-
From this selected project, share what the management of this organization or project manager should communicate with the project team about this double-loop learning. Justify your response.
-
What is likely to be the most credible exchange rate system?
-
Discuss how you would use information systems to support succession planning.
-
For a recent year, OfficeMax and Staples are two companies competing in the retail office supply business. OfficeMax had a net income of $71,155,000, while Staples had a net income of $881,948,000....
-
Illinois Company prepared the following bank reconciliation at May 3 1 :Balance per bankAdditions:$ 1 , 2 9 5 Deposits in transitCheck incorrectly charged to our bank balanceDeductions: 2 5 8 1 0 2...
-
Data for Minnie Hooper Company are presented in P13-9B. Further analysis reveals that accounts payable pertain to merchandise creditors. Instructions Prepare a statement of cash flows for Minnie...
-
A certain coal-fired power plant has a rated power capacity of P-950 MW The output of this plant is W-0.250, where Q is the energy input as heat from the hot reservoir. TH Q W
-
Define gaap 2. List 8-10 principles and define them
-
Uma held an annual review with her client who was delighted that her portfolio greatly outperformed the target return. At the meeting, her client informed Uma that she has moved up her retirement...
-
Near the end of the Year One, a company buys two derivatives that will come due in the next year. One of these derivatives was properly designed as a cash flow hedge. The other derivative was...
-
A situation in which the relative bargaining power of two parties in a transaction has more information than the other refers to what type of phenomenon? Explain briefly.
-
Although states may exercise their police power in a manner that has an incidental or indirect effect on aliens (immigrants], a state may not establish its own immigration policy or enforce state...
-
Suppose P(x,y) is the predicate where the universe for x and y is {1, 2, 3}. Also suppose that the predicate is true in the following cases P(1,3) ,P(2,1) , P(3,1) , P(3,2) , P(3,3) and false...
-
The baseball player A hits the ball from a height of 3.36 ft with an initial velocity of 34.8 ft/s. 0.14 seconds after the ball is hit, player B who is standing 15 ft away from home plate begins to...
-
Shown below are the summarized final accounts of Martel plc for the last two financial years: Summarised statement of comprehensive income for the year ending 31 December Additional information: 1...
-
Shower Ltd was incorporated towards the end of 20X2, but it did not star t trading until 20X3. Its historical cost statement of financial position at 1 January 20X3 was as follows: Share capital, 1...
-
Delta Ltd has been developing a lightweight automated wheelchair. The research costs written off have been far greater than originally estimated and the equity and preference capital has been eroded...
-
This question is an extension of Exercise 10.22. Consider the data file \(m r o z\) on working wives and the model \(\ln (W A G E)=\beta_{1}+\beta_{2} E D U C+\beta_{3} E X P E R+e\). Use the 428...
-
Consider the data file \(m r o z\) on working wives. Use the 428 observations on married women who participate in the labor force. In this exercise, we examine the effectiveness of alternative...
-
To examine the quantity theory of money, Brumm (2005) ["Money Growth, Output Growth, and Inflation: A Reexamination of the Modern Quantity Theory's Linchpin Prediction," Southern Economic Journal,...
Study smarter with the SolutionInn App