Financial Numericals Ratios

7/29/2019 Financial Numericals Ratios

1/27

CHAPTER 4

1. Premier Company's net profit margin is 8 percent, total assets turnover ratio is 2.5

times, debt to total assets ratio is 0.6. What is the return on equity for Premier?

Solution:

Net profitReturn on equity =

Equity

= Net profit Net sales Total assets

x xNet sales Total assets Equity

1= 0.08 x 2.5 x = 0.5 or 50 per cent

0.4

Debt Equity

Note : = 0.6 So = 1- 0.6 = 0.4Total assets Total assets

Hence Total assets/Equity = 1/0.4

2. The following information is given for Alpha Corporation

Sales 3500

Current ratio 1.5Acid test ratio 1.2

Current liabilities 1000

What is the inventory turnover ratio?

Solution:

Current assets = Current liabilities x 1.5

= 1000 x 1.5 = 1500

Quick assets = Current liabilities x 1.2= 1000 x 1.2 = 1200

Inventories = 300

3500Inventory turnover ratio = = 11.7

300

3. The following information is given for Beta Corporation.

Sales 5000

Current ratio 1.4Inventory turnover 5

ratio

Acid test ratio 1.0

What is the level of current liabilities?

Solution:

Inventory = 5000/5 = 1000

Current assetsCurrent ratio = = 1.4

Current liabilities


2/27

4. Safari Inc. has profit before tax of Rs.90 million. If the company's times interest coveredratio is 4, what is the total interest charge?

Solution:

PBT = Rs.90 million

PBIT

Times interest covered = = 4Interest

So PBIT = 4 x Interest

PBT = PBITinterest

= 4x interestinterest = 3 x interest = 90 million

Therefore interest = 90/3 = Rs.30 million

5. A has profit before tax of Rs.40 million. If its times interest covered ratio is 6, what is the

total interest charge?


3/27

Solution:

PBT = Rs. 40 million

PBIT

Times interest covered = = 6

Interest


PBITInterest =PBT= Rs.40 million

6 x InterestInterest = Rs. 40 million

5 x Interest = Rs.40 million

Hence Interest = Rs.8 million

6. McGill Inc. has profit before tax of Rs.63 million. If the company's times interest covered

ratio is 8, what is the total interest charge?

Solution:

PBT = Rs.63 million

PBIT

Times interest covered = = 8Interest


PBITInterest =PBT = Rs.63 million

8 x InterestInterest = 7 x Interest = Rs.63 million

Hence Interest = Rs.9 million

7. The following data applies to a firm :

Interest charges Rs.200,000

Sales Rs.6,000,000

Tax rate 40 percentNet profit margin 5 percent

What is the firm's times interest covered ratio?

Solution:

Sales = Rs.6,000,000

Net profit margin = 5 per cent

Net profit = Rs.6,000,000 x 0.05 = 300,000

Tax rate = 40 per cent


4/27

300,000

So, Profit before tax = = Rs.500,000

(1-.4)

Interest charge = Rs.200,000

So Profit before interest and taxes = Rs.700,000

Hence 700,000

Times interest covered ratio = = 3.5200,000

8. The following data applies to a firm:

Interest charges Rs.50,000

Sales Rs.300,000

Tax rate 25 percentNet profit margin 3 percent


Solution:

Sales = Rs.300,000

Net profit margin = 3 per cent

Net profit = Rs.300,000 x 0.03 = 9,000

Tax rate = 25 per cent9,000

So, Profit before tax = = Rs.12,000

(1-.25)

Interest charge = Rs.50,000

So Profit before interest and taxes = Rs.62,000

Hence 62,000

Times interest covered ratio = = 1.24

50,000

9. The following data applies to a firm :

Interest charges Rs.10,000,000Sales Rs.80,000,000

Tax rate 50 percent

Net profit margin 10 percent



5/27

Solution:

Sales = Rs.80,000,000

Net profit margin = 10 per centNet profit = Rs.80,000,000 x 0.1 = 8,000,000

Tax rate = 50 per cent 8,000,000So, Profit before tax = = Rs.16,000,000

(1-.5)

Interest charge = Rs.10,000,000

So Profit before interest and taxes = Rs.26,000,000

Hence

26,000,000Times interest covered ratio = = 2.6

10,000,000

10. A firm's current assets and current liabilities are 25,000 and 18,000 respectively. How

much additional funds can it borrow from banks for short term, without reducing the

current ratio below 1.35?

Solution:

CA = 25,000 CL = 18,000

Let BB stand for bank borrowing

CA+BB

= 1.35CL+BB

25,000+BB= 1.35

18,000+BB

1.35x 18,000 + 1.35 BB = 25,000 + BB

0.35BB = 25,000- 24,300 = 700

BB = 700/0.35 = 2,000

11. LNGs current assets and current liabilities are 200,000 and 140,000 respectively. How

much additional funds can it borrow from banks for short term, without reducing thecurrent ratio below 1.33?

Solution:

CA = 200,000 CL = 140,000



6/27

CA+BB

= 1.33

CL+BB

200,000+BB

= 1.33

140,000+BB

1.33 x 140,000 + 1.33BB = 200,000 + BB0.33 BB = 200,000- 186,200 = 13,800

BB =13,800/0.33 = 41,818

12. Navneets current assets and current liabilities are 10,000,000 and 7,000,000 respectively.How much additional funds can it borrow from banks for short term, without reducing the

current ratio below 1.4?

Solution:

CA = 10,000,000 CL = 7,000,,000


CA+BB

= 1.4

CL+BB

10,000,000+BB

= 1.47,000,000+BB

1.4 x 7,000,000 + 1.4BB = 10,000,000 + BB0.4 BB = 10,000,000- 9,800,000 = 200,000

BB = 200,000/0.40 = 500,000

13. A firm has total annual sales (all credit) of 25,000,000 and accounts receivable of

8,000,000. How rapidly (in how many days) must accounts receivable be collected if

management wants to reduce the accounts receivable to 6,000,000?

Solution:

25,000,000

Average daily credit sales = = 68,493365

If the accounts receivable has to be reduced to 6,000,000 the ACP must be:

6,000,000

= 87.6 days68,493


7/27

14. A firm has total annual sales (all credit) of 1,200,000 and accounts receivable of 500,000.

How rapidly (in how many days) must accounts receivable be collected if management

wants to reduce the accounts receivable to 300,000?

Solution:

1,200,000Average daily credit sales = = 3287.67

365

If the accounts receivable has to be reduced to 300,000 the ACP must be:

300,000

= 91.3 days3287.67

15. A firm has total annual sales (all credit) of 100,000,000 and accounts receivable of

20,000,000. How rapidly (in how many days) must accounts receivable be collected if

management wants to reduce the accounts receivable to 15,000,000?

Solution:100,000,000

Average daily credit sales = = 273,972.6

365

If the accounts receivable has to be reduced to 15,000,000 the ACP must be:

15,000,000

= 54.8 days

273,972.6

16. The financial ratios of a firm are as follows.

Current ratio = 1.25

Acid-test ratio = 1.10

Current liabilities = 2000Inventory turnover ratio = 10

What is the sales of the firm?

Solution:

Current assets = Current liabilities x Current ratio= 2000 x 1.25 = 2500

Current assets - Inventories = Current liabilities x Acid test ratio

= 2000 x 1.10 = 2200Inventories = 300

Sales = Inventories x Inventory turnover ratio= 300 x 10 = 3000


8/27


Current ratio = 1.33

Acid-test ratio = 0.80

Current liabilities = 40,000Inventory turnover ratio = 6


Solution:

Current assets = Current liabilities x Current ratio= 40,000 x 1.33 = 53,200


= 40,000 x 0.80 = 32,000

Inventories = 21,200

Sales = Inventories x Inventory turnover ratio

= 21,200 x 6 = 127,200


Current ratio = 1.6

Acid-test ratio = 1.2Current liabilities = 2,000,000

Inventory turnover ratio = 5


Solution:

Current assets = Current liabilities x Current ratio

= 2,000,000 x 1.6 = 3,200,000


= 2,000,000 x 1.2 = 2,400,000

Inventories = 800,000

Sales = Inventories x Inventory turnover ratio

= 800,000 x 5 = 4,000,000


9/27

19. Complete the balance sheet and sales data (fill in the blanks) using the following

financial data:

Debt/equity ratio = 0.80

Acid-test ratio = 1.1Total assets turnover ratio = 2

Days' sales outstanding inAccounts receivable = 30 daysGross profit margin = 30 percent


Balance sheet

Equity capital 80,000 Plant and equipment . . . .

Retained earnings 50,000 Inventories . . . .Short-term bank borrowings . . . . Accounts receivable . . . .

Cash . . . .

. . . . . . . .Sales . . . .

Cost of goods sold ..

Solution:

Debt/equity = 0.80

Equity = 80,000 + 50,000 = 130,000

So Debt = Short-term bank borrowings = 0.8 x 130,000 = 104,000

Hence Total assets = 130,000+104,000 = 234,000

Total assets turnover ratio = 2

So Sales = 2 x 234,000 = 468,000

Gross profit margin = 30 per cent

So Cost of goods sold = 0.7 x 468,000 = 327,600

Days sales outstanding in accounts receivable = 30 days

Sales

So Accounts receivable = x 30

360

468,000

= x 30 = 39,000

360

Cost of goods sold 327,600

Inventory turnover ratio = = = 6

Inventory Inventory


10/27

So Inventory = 54,600

As short-term bank borrowing is a current liability,

Cash + Accounts receivable

Acid-test ratio =

Current liabilities

Cash + 39,000

= = 1.1104 ,000

So Cash = 75,400

Plant and equipment = Total assets - InventoriesAccounts receivableCash

= 234,000 - 54,600 - 39,000 75,400

= 65,000

Putting together everything we get

Balance Sheet

Equity capital 80,000 Plant & equipment 65,000Retained earnings 50,000 Inventories 54,600

Short-term bank borrowings 104,000 Accounts receivable 39,000

Cash 75,400

234,000 234,000

Sales 468,000Cost of goods sold 327,600

20. Complete the balance sheet and sales data (fill in the blanks) using the followingfinancial data:

Debt/equity ratio = 0.40

Acid-test ratio = 0.9Total assets turnover ratio = 2.5

Days' sales outstanding in

Accounts receivable = 25 days

Gross profit margin = 25 percentInventory turnover ratio = 8

Balance sheet

Equity capital 160,000,000 Plant and equipment--------Retained earnings 30,000,000 Inventories

Short-term bank borrowings . . . Accounts receivable .. . . .

Cash . . . .. . . . . . . .

Sales .....

Cost of goods sold .


11/27

Solution:

Debt/equity = 0.40

Equity = 160,000,000 + 30,000,000 = 190,000,000

So Debt = Short-term bank borrowings = 0.4 x 190,000,000 = 76,000,000

Hence Total assets = 190,000,000+ 76,000,000 = 266,000,000

Total assets turnover ratio = 2.5

So Sales = 2.5 x 266,000,000 = 665,000,000


So Cost of goods sold = 0.75 x 665,000,000 = 498,750,000


Sales


360665,000,000

= x 25 = 46,180,556

360

Cost of goods sold 498,750,000Inventory turnover ratio = = = 8

Inventory Inventory

So Inventory = 62,343,750

As short-term bank borrowings is a current liability,Cash + Accounts receivable

Acid-test ratio = Current liability

Cash + 46,180,556

= = 0.976,000 ,000

So Cash = 22,219,444

Plant and equipment = Total assets - InventoriesAccounts receivableCash= 266,000,000 - 62,343,750 - 46,180,556 22,219,444

= 135,256,250


Balance Sheet

Equity capital 160,000,000 Plant & equipment 135,256,250

Retained earnings 30,000,000 Inventories 62,343,750

Short-term bank borrowings 76,000,000 Accounts receivable 46,180,556

Cash 22,219,444266,000,000 266,000,000

Sales 665,000,000

Cost of goods sold 498,750,000


12/27

21. Complete the balance sheet and sales data (fill in the blanks) using the following

financial data:

Debt/equity ratio = 1.5Acid-test ratio = 0.3

Total assets turnover ratio = 1.9Days' sales outstanding inAccounts receivable = 25 days

Gross profit margin = 28 percent


Balance sheet

Equity capital 600,000 Plant and equipment . . . .Retained earnings 100,000 Inventories . . . .

Short-term bank borrowings . . . Accounts receivable . . . .

Cash . . . .. . . . . . . .

Sales . . . ..

Cost of goods sold

Solution:

Debt/equity = 1.5

Equity = 600,000 + 100,000 = 700,000

So Debt = Short-term bank borrowings =1.5 x 700,000 = 1050,000

Hence Total assets = 700,000+1050,000 = 1,750,000Total assets turnover ratio = 1.9

So Sales = 1.9 x 1,750,000 = 3,325,000


So Cost of goods sold = 0.72 x 3,325,000 = 2,394,000


Sales


360

3,325,000= x 25 = 230,903

360

Cost of goods sold 2,394,000Inventory turnover ratio = = = 7

Inventory Inventory

So Inventory = 342,000


13/27

As short-term bank borrowings is a current liability ,

Cash + Accounts receivable

Acid-test ratio =

Current liabilities

Cash + 230,903

= = 0.31050 ,000

So Cash = 84,097

Plant and equipment = Total assets - InventoriesAccounts receivableCash

= 1,750,000342,000230,903 84,097= 1,093,000


Balance Sheet

Equity capital 600,000 Plant &equipment 1,093,000Retained earnings 100,000 Inventories 342,000

Short-term bank borrowings 1050,000 Accounts receivable 230,903

Cash 84,097

1,750,000 1,750,000

Sales 3,325,000


22. Compute the financial ratios for Acme Ltd. Evaluate Acme's performance with reference

to the standards.

Acme Limited Balance Sheet, March 31, 20X7

Liabilities and Equity

Equity capital Rs.60,000,000Reserves and surplus 45,000,000

Long-term debt 72,000,000

Short-term bank borrowing 40,000,000

Trade creditors 30,000,000

Provisions 15,000,000Total 62,000,000

Assets

Fixed assets (net) Rs.110,000,000

Current assetsCash and bank 30,000,000

Receivables 45,000,000


14/27

Inventories 61,000,000

Pre-paid expenses 10,000,000

Others 6,000,000

Total 262,000,000

Acme Limited Profit and Loss Account for the Year Ended March 31, 20X7

Net sales Rs.320,000,000


Gross profit 116,000,000Operating expenses 50,000,000

Operating profit 66,000,000

Non-operating surplus 4,000,000

Profit before interest and tax 70,000,000Interest 12,000,000

Profit before tax 58,000,000

Tax 20,000,000Profit after tax 38,000,000

Dividends 4,000,000

Retained earnings 34,000,000

Acme Standard

Current ratio 1.3Acid-test ratio 0.70

Debt-equity ratio 2.0

Times interest covered ratio 4.5

Inventory turnover ratio 5.0Average collection period 45 days

Total assets turnover ratio 1.5

Net profit margin ratio 8 %Earning power 20 %

Return on equity 18 %

Solution:

For purposes of ratio analysis, we may recast the balance sheet as under.

Let assume that Others in the balance sheet represents other current assets.


Equity capital .60,000,000

Reserves and surplus 45,000,000Long-term debt 72,000,000


Total 217,000,000


15/27

Fixed assets (net) 110,000,000

Current assets

Cash and bank 30,000,000

Receivables 45,000,000Inventories 61,000,000

Pre-paid expenses 10,000,000Others 6,000,000 152,000,000Less:

Current liabilities

Trade creditors 30,000,000Provisions 15,000,000 45,000,000

Net current assets 107,000,000

Total 217,000,000

Current assets(i) Current ratio =

Current liabilities

152,000,000

= = 1.8

85,000,000

(Current liabilities here includes short-term bank borrowing also)

Current assetsInventories 91,000,000

(ii) Acid-test ratio = = = 1.1Current liabilities 85,000,000

(Current liabilities here includes short-term bank borrowing also)

Long-term debt + Short-term bank borrowing(iii) Debt-equity ratio =

Equity capital + Reserves & surplus

72,000,000 + 40,000,000

= = 1.1

60,000,000 + 45,000,000

Profit before interest and tax

(iv) Times interest coverage ratio =

Interest

70,000,000

= = 5.83

12,000,000


(v) Inventory turnover period = = = 3.34Inventory 61,000,000

Assets


16/27

365

(vi) Average collection period =

Net sales / Accounts receivable

365= = 51.3 days

320,000,000/45,000,000(vii)Total assets =Equity + Total debt =( 60,000,000 + 45,000,000 )

+(72,000,000+40,000,000)

= 217,000,000Net sales 320,000,000

Total assets turnover ratio = = = 1.5

Total assets 217,000,000

Profit after tax 38,000,000

(ix) Net profit margin = = = 11.9%

Net sales 320,000,000

PBIT 70,000,000

(x) Earning power = = = 32.3 %


Equity earning 38,000,000

(xi) Return on equity = = = 36.2 %Net worth 105,000,000

The comparison of the Acmes ratios with the standard is given below

Acme Standard

Current ratio 1.8 1.3Acid-test ratio 1.1 0.7

Debt-equity ratio 1.1 2.0

Times interest covered ratio 5.8 4.5Inventory turnover ratio 3.3 5.0

Average collection period 51.3 days 45 days

Total assets turnover ratio 1.5 1.5

Net profit margin ratio 11.9 % 8 %Earning power 32.3 % 20 %

Return on equity 36.2 % 18 %

23. Compute the financial ratios for Nainar Ltd. Evaluate Nainar's performance with reference

to the standards.


17/27

Nainar Limited Balance Sheet, March 31, 20X7

Liabilities and EquityEquity capital Rs.100,000,000

Reserves and surplus 65,000,000


Short-term bank borrowing 70,000,000Trade creditors 24,000,000

Provisions 19,000,000Total 418,000,000

Assets

Fixed assets (net) Rs.206,000,000

Current assetsCash and bank 25,000,000

Receivables 70,000,000

Inventories 85,000,000


Others 12,000,000Total 418,000,000

Nainar Limited Profit and Loss Account for the Year Ended March 31, 20X7

Net sales Rs.740,000,000


Gross profit 220,000,000Operating expenses 102,000,000

Operating profit 118,000,000

Non-operating surplus 12,000,000Profit before interest and tax 130,000,000

Interest 22,000,000Profit before tax 108,000,000

Tax 46,000,000Profit after tax 62,000,000

Dividends 20,000,000

Retained earnings 42,000,000

Nainar Standard

Current ratio 1.7Acid-test ratio 1.0

Debt-equity ratio 1.4

Times interest covered ratio 5.5

Inventory turnover ratio 6.0Average collection period 40 days

Total assets turnover ratio 2.0

Net profit margin ratio 8 %Earning power 30 %

Return on equity 35 %


18/27

Solution:

For purposes of ratio analysis, we may recast the balance sheet as under.

Let assume that Others in the balance sheet represents other current assets.

Liabilities and EquityEquity capital 100,000,000Reserves and surplus 65,000,000



Total 375,000,000

Assets

Fixed assets (net) 206,000,000Current assets

Cash and bank 25,000,000

Receivables 70,000,000Inventories 85,000,000


Others 12,000,000 212,000,000

Less:Current liabilities

Trade creditors 24,000,000

Provisions 19,000,000 43,000,000Net current assets 169,000,000

Total 375,000,000

Current assets(i) Current ratio =

Current liabilities

212,000,000

= = 1.9

113,000,000( Current liabilities here includes short-term bank borrowing also)

Current assetsInventories 127,000,000

(ii) Acid-test ratio = = = 1.1Current liabilities 113,000,000

( Current liabilities here includes short-term bank borrowing also)

Long-term debt + Short-term bank borrowing(iii) Debt-equity ratio =

Equity capital + Reserves & surplus


19/27

140,000,000 + 70,000,000

= = 1.3

100,000,000 + 65,000,000

Profit before interest and tax(iv) Times interest coverage ratio =

Interest

130,000,000

= = 5.9

22,000,000


(v) Inventory turnover period = = = 6.1

Inventory 85,000,000365

(vi) Average collection period =

Net sales / Accounts receivable365

= = 34.5 days

740,000,000/70,000,000

(vii)Total assets = Equity + Total debt =(100,000,000 + 65,000,000 )

+(140,000,000+70,000,000)

= 375,000,000

Net sales 740,000,000

Total assets turnover ratio = = = 2.0


Profit after tax 62,000,000

(ix) Net profit margin = = = 8.4 %Net sales 740,000,000

PBIT 130,000,000(x) Earning power = = = 34.7 %


Equity earning 62,000,000(xi) Return on equity = = = 37.6 %

Net worth 165,000,000

The comparison of the Nainars ratios with the standard is given below


20/27

Nainar Standard

Current ratio 1.9 1.7

Acid-test ratio 1.1 1.0Debt-equity ratio 1.3 1.4

Times interest covered ratio 5.9 5.5Inventory turnover ratio 6.1 6.0Average collection period 34.5 days 40 days

Total assets turnover ratio 2.0 2.0

Net profit margin ratio 8.4 % 8 %Earning power 34.7 % 30 %

Return on equity 37.6 % 35 %

24. The comparative balance sheets and comparative Profit and Loss accounts for Nalvar

Limited, are given below:

Comparative Balance Sheets, Nalvar Limited

(Rs. in million)

20X3 20X4 20X5 20X6 20X7

Share capital 1.6 1.6 1.8 1.8 2

Reserves and surplus 1.0 1.6 2.4 2.3 3

Long-term debt 1.4 1.5 1.8 1.6 1.4

Short-term bank borrowing 1.3 1.5 1.7 1.5 1.2

Current liabilities 1.1 1.3 1.5 1.6 1.8

Total 6.4 7.5 9.2 8.8 9.4

Assets

Net fixed assets 1.2 1.4 2 1.7 2

Current assets

Cash and bank 0.3 0.3 0.2 0.4 0.3

Receivables 1.8 2.1 2.5 2.4 2.5

Inventories 1.8 2.2 2.8 2.4 2.8

Other assets 1.3 1.5 1.7 1.9 1.8

Total 6.4 7.5 9.2 8.8 9.4


21/27

Comparative Profit and Loss Accounts, Nalvar Limited

(Rs. in million)

20X3 20X4 20X5 20X6 20X7

Net sales 3.8 4.2 5.3 6.5 7.8Cost of goods sold 2.6 3.1 3.9 4 4.8

Gross profit 1.2 1.1 1.4 2.5 3

Operating expenses 0.3 0.3 0.4 0.6 0.6

Operating profit 0.9 0.8 1 1.9 2.4

Non-operating surplus deficit 0.1 0.2 0.1 0.3 0.3

Profit before interest and tax 1 1 1.1 2.2 2.7

Interest 0.1 0.1 0.2 0.1 0.1

Profit before tax 0.9 0.9 0.9 2.1 2.6

Tax 0.05 0.08 1 1.2 1.2

Profit after tax 0.85 0.82 -0.1 0.9 1.4

Required: Compute the important ratios for Nalvar Limited for the years 20X3-20X7. You may

assume that other assets in the balance sheet represent other current assets. Current ratio

Debt-equity ratio

Total assets turnover ratio Net profit margin

Earning power

Return on equity

Solution:

We will rearrange the balance sheets as under for ratio analysis. It is assumed that Otherassets are other current assets


20X3 20X4 20X5 20X6 20X7

Share capital 1.6 1.6 1.8 1.8 2

Reserves and surplus 1 1.6 2.4 2.3 3

Long-term debt 1.4 1.5 1.8 1.6 1.4

Short-term bank

borrowing 1.3 1.5 1.7 1.5 1.2

Total 5.3 6.2 7.7 7.2 7.6

Assets

Net fixed assets 1.2 1.4 2 1.7 2

Current assets

Cash and bank 0.3 0.3 0.2 0.4 0.3

Receivables 1.8 2.1 2.5 2.4 2.5

Inventories 1.8 2.2 2.8 2.4 2.8


22/27

Other current assets 1.3 5.2 1.5 6.1 1.7 7.2 1.9 7.1 1.8 7.4

Less: Current liabilities

Other current liabilities 1.1 1.1 1.3 1.3 1.5 1.5 1.6 1.6 1.8 1.8

Net current assets 4.1 4.8 5.7 5.5 5.6

Total 5.3 6.2 7.7 7.2 7.6

The required ratios are as under:

20X3 20X4 20X5 20X6 20X7

Current ratio 2.2 2.2 2.3 2.3 2.5

Debt-equity ratio 1.0 0.9 0.8 0.8 0.5

Total assets turnover ratio 0.7 0.7 0.7 0.9 1.0

Net profit margin(%) 22.4 19.5 -1.9 13.8 17.9

Earning power (%) 18.9 16.1 14.3 30.6 35.5

Return on equity (%) 32.7 25.6 -2.4 22.0 28.0

26.The comparative balance sheets and comparative Profit and Loss accounts for SomaniLimited, a machine tool manufacturer, are given below:

Comparative Balance Sheets, Somani Limited (Rs. in million)

20X3 20X4 20X5 20X6 20X7

Share capital 41 50 50 50 55

Reserves and surplus 16 36 72 118 150

Long-term debt 28 25 30 29 22

Short-term bank borrowing 35 30 36 38 38

Current liabilities 24 28 30 30 25

Total 144 169 218 265 290

Assets

Net fixed assets 72 80 75 102 103

Current assets

Cash and bank 8 9 15 12 11

Receivables 24 30 59 62 85

Inventories 35 42 55 75 79

Other Assets 5 8 14 14 12

Total 144 169 218 265 290


23/27

Comparative Profit & Loss Account of Somani Ltd

(Rs. in million)

20X3 20X4 20X5 20X6 20X7

Net sales 285 320 360 350 355

Cost of goods sold 164 150 170 175 174Gross profit 121 170 190 175 181

Operating expenses 64 66 68 68 64

Operating profit 57 104 122 107 117

Non-operating surplus deficit 3 4 4 3 3

Profit before interest and tax 60 108 126 110 120

Interest 8 6 10 12 12

Profit before tax 52 102 116 98 108

Tax 15 26 30 26 29

Profit after tax 37 76 86 72 79

Compute the following ratios for years 20X3-20X7:

Current ratio

Debt-equity ratio Total assets turnover ratio

Net profit margin

Earning power Return on equity

For ratio analysis purpose, we will rearrange the balance sheet as under. It is assumed

that Other assets are other current assets

20X3 20X4 20X5 20X6 20X7Share capital 41 50 50 50 55

Reserves and surplus 16 36 72 118 150

Long-term debt 28 25 30 29 22Short-term bank

borrowing 35 30 36 38 38

Total 120 141 188 235 265

Assets

Net fixed assets 72 80 75 102 103

Current assets

Cash and bank 8 9 15 12 11Receivables 24 30 59 62 85

Inventories 35 42 55 75 79

Other assets 5 72 8 89 14 143 14 163 12 187

Less : Current liabilities 24 24 28 28 30 30 30 30 25 25

Net current assets 48 61 113 133 162

Total 120 141 188 235 265

The ratios worked out are as under:


24/27

20X3 20X4 20X5 20X6 20X7

Current ratio 1.2 1.5 2.2 2.4 3.0

Debt-equity ratio 1.1 0.6 0.5 0.4 0.3

Total assets turnover ratio 2.4 2.3 1.9 1.5 1.3

Net profit margin (%) 13.0 23.8 23.9 20.6 22.3 Earning power (%) 50.0 76.6 67.0 46.8 45.3

Return on equity (%) 64.9 88.4 70.5 42.9 38.5

26.The Balance sheets and Profit and Loss accounts of LKG Corporation are given below.Prepare the common size and common base financial statements

Balance Sheets (Rs. in million)

20x6 20x7Shareholders funds 256 262

Loan funds 156 212

Total 412 474Fixed assets 322 330Investments 15 15

Net current assets 75 129

Total 412 474

Profit & Loss Accounts

(Rs. in million)

20x6 20x7Net sales 623 701

Cost of goods sold 475 552Gross profit 148 149

PBIT 105 89Interest 22 21

PBT 83 68

Tax 41 34PAT 42 34


25/27

Solution:

Common Size statements:

Profit and Loss Account

Regular ( in

Rs. million) Common Size(%)

20x6 20x7 20x6 20x7

Net sales 623 701 100 100Cost of goods sold 475 552 76 79

Gross profit 148 149 24 21

PBIT 105 89 17 13

Interest 22 21 4 3

PBT 83 68 13 10Tax 41 34 7 5

PAT 42 34 7 5

Balance SheetRegular ( in

million) Common Size(%)

20x6 20x7 20x6 20x7

Shareholders' funds 256 262 62 55

Loan funds 156 212 38 45

Total 412 474 100 100

Fixed assets 322 330 78 70

Investments 15 15 4 3

Net current assets 75 129 18 27

Total 412 474 100 100

27. The Balance sheets and Profit and Loss accounts of Grand Limited are given below.

Prepare the common size and common base financial statements

Balance Sheet20x6 20x7

Shareholders fund 85 85

Loan funds 125 180

Total 210 265Fixed assets 127 170

Investments 8 10

Net current assets 75 85

Total 210 265


26/27

Profit & Loss Account

20x6 20x7Net sales 450 560

Cost of goods sold 320 410

Gross profit 130 150

PBIT 85 98Interest 12 17

PBT 73 81

Tax 22 38PAT 51 43

Solution:

Balance SheetRegular (Rs. in

million)CommonSize(%)

20x6 20x7 20x6 20x7

Shareholders'funds 85 85 40 32Loan funds 125 180 60 68

Total 210 265 100 100

Fixed assets 127 170 60 64Investments 8 10 4 4


Total 210 265 100 100

Profit & Loss

Account

Regular (Rs. in

million)

Common

Size(%)

20x6 20x7 20x6 20x7Net sales 450 560 100 100

Cost of goods sold 320 410 71 73Gross profit 130 150 29 27

PBIT 85 98 19 18

Interest 12 17 3 3PBT 73 81 16 14

Tax 22 38 5 7

PAT 51 43 11 8


27/27

Common base year statements

Balance Sheet

Regular (Rs. in

million)

Common base year

(%)

20x6 20x7 20x6 20x7Shareholders' funds 85 85 100 100

Loan funds 125 180 100 144Total 210 265 100 126Fixed assets 127 170 100 134

Investments 8 10 100 125


Total 210 265 100 126

Profit & Loss Account

Regular (Rs. in

million)

Common base

year (%)

20x6 20x7 20x6 20x7

Net sales 450 560 100 124

Cost of goods sold 320 410 100 128Gross profit 130 150 100 115

PBIT 85 98 100 115Interest 12 17 100 142

PBT 73 81 100 111

Tax 22 38 100 173PAT 51 43 100 84

Documents

Financial Numericals Ratios