FM Eco Important 1620388826
FM Eco Important 1620388826
FM Eco Important 1620388826
Notes
Important Question
CA Inter
Financial Management &
Economics for Finance
FM & Eco
IMPORTANT QUES – ANS
Q-1. The Modern Chemicals Ltd. requires Rs.25,00,000 for a new plant. This plant is expected to
yield earnings before interest and taxes of Rs.5,00,000. While deciding about the financial plan,
the company considers the objective of maximizing earnings per share.
It has three alternatives to finance the projects by raising debt of Rs.2,50,000 or Rs.10,00,000 or
Rs.15,00,000 and the balance in each case, by issuing equity shares. The company’s share is
currently selling at Rs.150, but is expected to decline to Rs.125 in case the funds are borrowed
in excess of Rs.10,00,000. The funds can be borrowed at the rate of 10% up to Rs.2,50,000 at
15% over Rs.2,50,000 and upto Rs.10,00,000 and at 20% over Rs.10,00,000. The tax rate
applicable to the company is 50%.
Which form of financing should the company choose?
A-1. Statement of EPS
Particulars Alternatives
1 2 3
Earnings before interest and tax 5,00,000 5,00,000 5,00,000
Less: Interest:
@ 10% on first Rs.2,50,000 25,000 25,000
@ 15% on Rs.2,50,001 to Rs.10,00,000 - 1,12,500 1,12,500
@ 20% on above Rs.10,00,000 - - 1,00,000
EBT 4,75,000 3,62,500 2,62,500
Less: Tax @ 50% 2,37,500 1,81,250 1,31,250
EAT 2,37,500 1,81,250 1,31,250
÷ No. of Equity shares 15,000 10,000 8,000
(22,50,000/150) (15,00,000/150) (10,00,000/125)
EPS Rs.15.833 Rs.18.125 Rs.16.406
Decision:
The earnings per share is higher in alternative II i.e. if the company finance the project by
raising debt of Rs.10,00,000 & issue equity shares of Rs.15,00,000. Therefore, the company
should choose this alternative to finance the project.
Q-2. A Company earns a profit of Rs.3,00,000 per annum after meeting its interest liability of
Rs.1,20,000 on 12% debentures. The Tax rate is 50%. The number of Equity Shares of Rs.10 each
are 80,000 and the retained earnings amount to Rs.12,00,000. The company proposes to take
up an expansion scheme for which a sum of Rs.4,00,000 is required.
It is anticipated that after expansion, the company will be able to achieve the same return on
investment as at present. The funds required for expansion can be raised either through debt at
the rate of 12% or by issuing Equity Shares at par.
Required:
(i) Compute the Earnings Per Share (EPS), if:
(a) The additional funds were raised as debt
(b) The additional funds were raised by issue of equity shares.
(ii) Advise the company as to which source of finance is preferable.
A-2.
(i) Statement of EPS
Particulars Alternatives
Working notes:
1. Calculation of capital employed before expansion plan:
Equity share capital Rs.8,00,000
Retained earnings Rs.12,00,000
Debentures (1,20,000/12%) Rs.10,00,000
Total capital employed Rs.30,00,000
2. Earnings before the payment of Interest and tax (EBIT):
Profit before tax Rs.3,00,000
Interest Rs.1,20,000
EBIT Rs.4,20,000
Particulars Alternatives
2. TOPIC - LEVERAGE
Q-4. Z Limited is considering the installation of a new project costing Rs.80,00,000. Expected
annual sales revenue from the project is Rs.90,00,000 and its variable costs are 60 percent of
sales. Expected annual fixed cost other than interest is Rs.10,00,000. Corporate tax rate is 30
percent. The company wants to arrange the funds through issuing 4,00,000 equity shares of
Rs.10 each and 12 percent debentures of Rs.40,00,000.
You are required to:
(i) Calculate the operating, financial and combined leverages and Earnings per Share (EPS).
(ii) Determine the likely level of EBIT, if EPS is Rs.4, or Rs.2, or Zero.
A-4 (i) Operating Leverage =Contribution / EBIT = 90 Lacs 60% / 36 Lacs 10 Lacs = 1.38
Financial Leverage =EBIT / EBT = 26 Lacs / 26 Lacs 12%of 40 Lacs = 1.23
Combined Leverage = OL × FL = 1.38 × 1.23 = 1.70
Earnings Per Share = PAT / Equity shares = 21,20,000 (1-.30) / 4,00,000 = Rs.3.71
Q-5. The capital structure of the Progressive Corporation consists of an ordinary share capital of
Rs.1,00,00,000 (share of Rs.100 par value) and Rs.10,00,000 of 10% debentures.
Sales increased by 20% from 1,00,000 units to 1,20,000 units, the selling price is Rs.10 per unit;
variable cost amounts to Rs.6 per unit and fixed expenses amount to Rs.2,00,000.
The income tax rate is assumed to be 50%.
You are required to calculate the following:
(i) The percentage increase in earnings per share;
(ii) The degree of operating leverage at 1,00,000 units and 1,20,000 units.
(iii) The degree of financial leverage at 1,00,000 units and 1,20,000 units.
(iv) Comment on the behavior of operating and financial leverages in relation to increase in
production from 1,00,000 units to 1,20,000 units.
A- 5.
(i) Calculation of % increase in EPS
Particulars 1,00,000 units 1,20,000 units
Sales @ Rs.10 per unit 10,00,000 12,00,000
Less: Variable cost 6,00,000 7,20,000
Contribution 4,00,000 4,80,000
Less: Fixed cost 2,00,000 2,00,000
Profit before interest and tax 2,00,000 2,80,000
Less: Interest @ 10% of Rs.10 lacs 1,00,000 1,00,000
Profit before tax 1,00,000 1,80,000
Less: Tax @ 50% 50,000 90,000
Profit after tax 50,000 90,000
Q-8. You are given the following information of 5 firms of the same industry:
Firm Change in Revenue Change in Operating Income Change in EPS
M 28% 26% 32%
N 27% 34% 26%
P 25% 38% 23%
Q 23% 43% 27%
R 25% 40% 28%
Find out:
(a) Degree of operating leverage , and
(b) Degree of combined leverage of all the firms
A-8.
(a) Degree of Operating Leverage = %Change in operating income / % Change in revenue
M = 26% ÷ 28% = 0.93
N = 34% ÷ 27% = 1.26
P = 38% ÷ 25% = 1.52
Q = 43% ÷ 23% = 1.87
R = 40% ÷ 25% = 1.60
Q-9. A firm has total sales as Rs.200 lakhs of which 80% is on credit. It is offering credit term of
2/40, net 120. Of the total, 50% of customers avail of discount and the balance pay in 120 days.
Past experience indicates that bad debt losses are around 1% of credit sales. The firm spends
about Rs.2,40,000 per annum to administer its credit sales. These are avoidable as a factor is
prepared to buy the firm’s receivables. He will charge 2% commission. He will pay advance
against receivables to the firm at an interest rate of 18% after withholding 10% as reserve.
(i) What is the effective cost of factoring? Consider year as 360 days.
(ii) If bank finance for working capital is available at 14% interest, should the firm avail of
factoring service?
A-9.
(i) Statement of Effective Cost of Factoring to the Firm
Particulars Rs.
(A) Cost of factoring:
Factoring commission (Rs.71,111 × 360 Days/80 Days) 3,20,000
Interest charges (Rs.31,28,889 × 18%) 5,63,200
Total (A) 8,83,200
(B) Savings:
Q-10. PQR Ltd. having annual sales of Rs.30,00,000, is re considering its present collection
policy. At present the average collection period is 50 days, bad debt losses are 5% of sales. The
company is incurring an expenditure of Rs.30,000 on account of collection of receivables. Cost
of funds is 10 percent.
The alternative policies are:
Alternative I Alternative II
Average collection period reduced to 40 days 30 days
Bad debt losses 4% of sales 3% of sales
Collection expenses Rs.60,000 Rs.95,000
Evaluate the alternatives on the basis of incremental approach and state which alternative is
more beneficial.
A-10.
Statement of Evaluation
Q-11. The Dolce Company purchases raw materials on terms of 2/10, net 30. A review of the
company’s records by the owner, Mr. Gautam, revealed that payments are usually made 15
days after purchases are made. When asked why the firm did not take advantage of its
discounts, the accountant, Mr. Rohit, replied that it cost only 2 per cent for these funds,
whereas a bank loan would cost the company 12 per cent.
(a) Analyze, what mistake is Rohit making?
(b) If the firm could not borrow from the bank and was forced to resort to the use of trade
credit funds, what suggestion might be made to Rohit that would reduce the annual interest
cost? Identify.
A-11.
(a) Rohit is confusing the percentage cost of using funds for 5 days with the cost of using funds
for a year. These costs are clearly not comparable. One must be converted to the time scale of
the other.
Real cost of not taking advantage of discount is:
2 / 98 ×365 / 5 × 100 = 148.98%
(b) Assuming that the firm has made the decision not to take the cash discount, it makes no
sense to pay before the due date. In this case payment should be made after 30 days rather
than 15 days and it would reduce the annual interest cost to 37.24 per cent:
2 / 98 ×365 / 20 × 100
= 37.24%
Q-12. Slow Payers are regular customer of Goods Dealers Ltd., Calcutta and have approached
the sellers of extension of a credit facility for enabling them to purchase goods from Goods
Dealer Ltd. On an analysis of past performance and on the basis of information supplied, the
following pattern of payment schedule is regard to Slow Payers:
Pattern of Payment Schedule
At the end of 30 Days 15% of the bills
At the end of 60 Days 34% of the bills
At the end of 90 Days 30% of the bills
At the end of 100 Days 20% of the bills
Non-recovery 1% of the bills
Slow Payers want to enter into a firm commitment for purchase of goods of Rs.15 Lacs in 2017,
deliveries to be made in equal quantities on the first day of each quarter in the calendar year.
The price per unit of commodity is Rs.150 on which a profit of Rs.5 per unit is expected to be
made. It is anticipated by Goods Dealers Ltd. that taking up of this contract would mean an
extra recurring expenditure of Rs.5,000 per annum.
If the opportunity cost of funds in the hands of Goods dealers is 24% per annum, would you
as the finance manager of the seller recommend the grant of credit to Slow Payers? Workings
should form part of your answer. Assume year of 365 days.
A-12
Statement of Evaluation of Credit Policy
Particulars Proposed
Sales in units 10,000
Sales value @ Rs.150 per unit 15,00,000
Less: Variable cost @ Rs.145 per unit 14,50,000
Less: Extra recurring expenditure 5,000
Profit before bad debt 45,000
Less: Bad debts @ 1% 15,000
Expected Profit 30,000
Less: Opportunity cost of investment in receivables (WN) 68,788
Net Benefit (38,788)
Recommendation: The proposed policy should not be adopted since the net benefit under this
policy is negative.
Working notes:
Calculation of Opportunity cost of average investment:
Opportunity cost = Total cost × Average Collection / 365 × Rate
= 14,55,000 × 71.90/365 × 24% = 68,788
Calculation of Average collection period:
Average collection period = 30 days × 15% + 60 days × 34% + 90 days × 30% + 100 days × 20%
= 71.90 Days
Q-13. A current credit sales of a firm is Rs.15,00,000 and the firm still has an unutilized
capacity. In order to boost its sales, the firm is willing to relax its credit policy.
The firm proposes a new credit policy of 2/10 net 60 days as against the present policy of 1/10
net 45days. The firm expects an increase in the sales by 12%. However, it is also expected that
bad debts will go upto 2% of sales from 1.5%.
The contribution to sales ratio of the firm is 28%. The firm's tax rate is 30% and firm requires an
after tax return of 15% on its investment. 50 percent and 80 percent of customers in term of
sales revenue are expected to avail cash discount under existing and liberalization scheme
respectively.
Should the firm change its credit period?
A-13.
Statement of Evaluation
Particulars Policies
Present Proposed
Q-14. The following details are forecasted by a company for the purpose of effective utilization
and management of cash:
(i) Estimated sales and manufacturing costs:
Month Sales Rs. Materials Rs. Wages Rs.
April 4,20,000 2,00,000 1,60,000
May 4,50,000 2,10,000 1,60,000
June 5,00,000 2,60,000 1,65,000
July 4,90,000 2,82,000 1,65,000
August 5,40,000 2,80,000 1,65,000
September 6,10,000 3,10,000 1,70,000
A-14.
Cash Budget
(From July to September)
Q-15. You are given below the Profit & Loss Accounts for two years for a company:
Particulars Year 1 Year 2 Particulars Year 1 Year 2
To Opening stock 80,00,000 1,00,00,000 By Sales 8,00,00,000 10,00,00,000
By Closing
To Raw materials 3,00,00,000 4,00,00,000 1,00,00,000 1,50,00,000
stock
By Misc.
To Stores 1,00,00,000 1,20,00,000 10,00,000 10,00,000
Income
To Manufacturing
1,00,00,000 1,60,00,000
exps
A-15.
Working Notes:
(a) Material consumed in year 2 = Rs.350 Lakhs ÷ Rs.1,000 lakhs = 35% of sales
Likely consumption in year 3 = Rs.1,200 Lakhs × 35% = Rs.420 Lakhs
(b) Stores are 12% of sales, as in year 2
(c) Manufacturing expenses are 16% of sales
Projected Profit and Loss Account for the year 3 (Rs. in Lakhs)
Year 2 Year 3 (Actual) (Projected)
Particulars Particulars
(Actual) (Projected) Year 2 Year 3
To Raw Materials Consumed 350 420 By Sales 1,000 1,200
To Stores 120 144 By Misc. Income 10 10
To Manufacturing Expenses 160 192
To Other Expenses 100 150
To Depreciation 100 100
To Net Profit 180 204
1,010 1,210 1,010 1,210
Cash Flow:
(Rs. in
Particulars
Lakhs)
Net Profit 204
Add: Depreciation 100
304
Less: Cash required for increase in stock (50 Lakhs same as between year 1 and 2) (50)
Net Cash Inflow 254
Available for servicing the loan: 75% of Rs.2,54,00,000 or Rs.1,90,50,000
Note: The above also shows how a projected profit and loss account is prepared
Q-16. Tarus Ltd. has an estimated cash payments of Rs.8,00,000 for a one month period and the
payments are expected to steady over the period. The fixed cost per transaction is Rs.250 and
the interest rate on marketable securities is 12% p.a.
Calculate the optimal transaction size, average cash and number of transactions during one
month.
A-16.
2×8,00,000×12×250
Optimal transaction size =√ 0.12
= Rs.2,00,000
Number of transactions p.m. = Monthly cash requirement ÷ Transaction size
= Rs.8,00,000 ÷ Rs.2,00,000 = 4 transactions
Q-17. The following information is provided by the DPS Limited for the year ending 31st
March, 2013
Raw material storage period 55 days
Work-in progress conversion period 18 days
Finished Goods storage period 22 days
Debt collection period 45 days
Creditor’s payment period 60 days
Annual Operating cost (including depreciation of Rs.2,10,000) Rs.21,00,000
1 year 360 days
III. Working Capital = Annual cash operating cost × Operating cycle / 360 Days
= (Rs.21,00,000 – Rs.2,10,000) × = Rs.4,20,000 Days 360 Days 80
IV. In case of cash sales operating cycle period will reduce by 45 Days (Debt collection period).
Revised operating cycle period = 55 + 18 + 22 – 60 = 35 Days
Revised working capital = (Rs.21,00,000 – Rs.2,10,000) × 35/360 Days = Rs.1,83,750 Days
Reduction in working capital = Rs.4,20,000 - Rs.1,83,750 = Rs.2,36,250
A-18.
Statement of Working Capital Requirement (Cash Cost Basis)
Particulars Rs.
(A) Current Assets:
Raw Materials (9,00,000 × 1/12) 75,000
Finished Goods (25,80,000 × 1/12) 2,15,000
Debtors (29,40,000 × 2/12) 4,90,000
Cash 1,00,000
Prepaid Sales Promotion Expenses (1,20,000 × 1/4) 30,000
Total (A) 9,10,000
A-20.
Statement of Cost at Single Shift and Double Shift Working
Particulars Single Shift (24,000) Double Shift (48,000)
P. U. Total P. U. Total
Raw Materials 6.00 1,44,000 5.40 2,59,200
Wages Variable 3.00 72,000 3.00 1,44,000
Wages Fixed 2.00 48,000 1.00 48,000
Prime Cost 11.00 2,64,000 9.40 4,51,200
Overhead Variable 1.00 24,000 1.00 48,000
Overhead Fixed 4.00 96,000 2.00 96,000
Total Cost 16.00 3,84,000 12.40 5,95,200
Profit 2.00 48,000 5.60 2,68,800
Sales Value 18.00 4,32,000 18.00 8,64,000
Statement of Working Capital for Single Shift and Double Shift Working
Q-21. Following information is forecasted by the CS Limited for the year ending 31st March
2020:
Bal as at 01.04.19 Bal as at 31.03.20
Raw Material 45,000 65,356
Work-in-process 35,000 51,300
Finished goods 60,161 70,175
Receivables 1,12,123 1,35,000
Payables 50,079 70,469
A-21.
(i) Operating cycle =R+W+F+D–C
= 53 + 21 + 26 + 41 – 55 = 86 Days
Calculations:
Raw materials storage period (R) = Average stock of raw materials / Average cost of raw
materials consumption per day
=55,178 /3,79,444÷365 = 53 days
Raw materials consumption = Opening RM + Purchases – Closing RM
= 45,000 + 4,00,000 – 65,356 = 3,79,644
WIP holding period = Average stock of WIP / Average cost of production per day
= 43,150 / 7,50,000 ÷ 365 = 21 days
Finished Goods storage period = Average stock of FG / Average cost of goods sold per day
= 65,178 / 9,15,000 ÷ 365 = 26 days
Debtors collection period = Average book debts / Average credit sales per day
= 1,23,562 / 11,00,000 ÷ 365 = 41 days
Credit period availed = Average trade creditors / Average credit purchases per day
= 60,274 / 4,00,000 ÷ 365 = 55 days
Calculation of averages:
1. Average stock of raw materials = (45,000 + 65,356) ÷ 2 = 55,178
2. Average stock of WIP = (35,000 + 51,300) ÷ 2 = 43,150
3. Average stock of FG = (60,181 + 70,175) ÷ 2 = 65,178
4. Average receivables = (1,12,123 + 1,35,000) ÷ 2 = 1,23,562
5. Average payables = (50,079 + 70,469) ÷ 2 = 60,274
(ii) Number of operating cycles in the year:
= 365 / Operating cycle period = 365 / 86 = 4.244 times
(iii) Amount of working capital required:
= Annual operating cost / Number of operating cycles = 9,50,000/ 4.244 = Rs.2,23,845
Or
Annual operating cost /365 × Operating cycle period= 9,50,000/365 = Rs.2,23,836
Q - 3,5,7,8
Q-21.
XYZ Ltd is planning to introduce a new product with a projected life of 8 years. The project to be
set up in a backward region, qualifies for a one time (as its starting) tax free subsidy from the
government of Rs.20,00,000 equipment cost will be Rs.140 lakhs and additional equipment
costing Rs.10,00,000 will be needed at the beginning of the third year. At the end of 8 years the
original equipment will have no resale value but the supplementary equipment can be sold for
Rs.1,00,000. A working capital of Rs.15,00,000 will be needed. The sales volume over the eight
years period has been forecasted as follows:
Year Units
1 80,000
2 1,20,000
3-5 3,00,000
6-8 2,00,000
A sale price of Rs.100 per unit is expected and variable expenses will amount to 40% of sales
revenue. Fixed cash operating costs will amount to Rs.16,00,000 per year. In addition an
extensive advertising campaign will be implemented requiring annual outlays as follows:
A-21.
Net Present Value
Year Particulars Rs. DF @ 12% PV
Initial outflows
0 (1,35,00,000) 1.000 (1,35,00,000)
(140 – 20 + 15) Lakhs
1 CFAT 2,00,000 0.893 1,78,600
CFAT less Additional Equipment
2 24,50,000 0.797 19,52,650
(34,50,000 – 10,00,000)
3-5 CFAT 85,25,000 1.915 1,63,25,375
6–8 CFAT 58,25,000 1.363 79,39,475
Working Capital and Salvage
8 16,00,000 0.404 6,46,400
(15,00,000 + 1,00,000)
NPV 1,35,42,500
Company should accept the proposal having positive NPV of the project.
Working Notes:
1. Statement of CFAT
Particulars 1 2 3–5 6–8
Units sold 80,000 1,20,000 3,00,000 2,00,000
Sales @ Rs.100 p.u. 80,00,000 1,20,00,000 3,00,00,000 2,00,00,000
Main equipment (t0 - t8) = = Original Cost- Subsidy - Salvage/ Life of Equipment = 1,20,00,000
/ 8 Years = 15,00,000
Additional equipment (t3 - t8) = Original Cost - Salvage / Life of Equipment= 9 00 000/ 6Years
= 1, 50,000
3. Tax for year 2 = 50% of (26, 00,000 – 13,00,000) = 6,50,000
Note: As per section 32 of Income Tax Act “Depreciation is not allowed on subsidized part of
asset”
Q-22. A Ltd. Is considering the purchase of a machine which will perform some operations
which are at present preformed by workers. Machines X and Y are alternative models. The
following details are available:
Particulars Machine X Machine Y
Cost of machine Rs.1,50,000 Rs.2,40,000
Estimated life of machine 5 years 6 years
Estimated cost of maintenance per annum Rs.7,000 Rs.11,000
Estimated cost of indirect materials per annum Rs.6,000 Rs.8,000
Estimated savings in scrap per annum Rs.10,000 Rs.15,000
Estimated cost of supervision per annum Rs.12,000 Rs.16,000
Estimated saving in wages per annum Rs.90,000 Rs.1,20,000
Depreciation will be charged on straight line basis. The tax rate is 30%. Evaluate the alternation
according to:
(a) Average rate of return method, and
(b) Present value index method assuming cost of capital being 10%.
(The present value of Rs.1.00 @ p.a. for 5 years is 3.79 and for 6 years is 4.354)
A-22.
(a) Statement Showing Evaluation of Two Machines (ARR)
Particulars Machine X Machine Y
A. Savings:
Saving in scrap (materials) 10,000 15,000
Savings in wages 90,000 1,20,000
Total savings (A) 1,00,000. 1,35,000
B. Cost:
Cost of maintenance 7,000 11,000
Q-23. Elite Cooker Company is evaluating three investment situations: (1) produce a new line of
aluminum skillets, (2) expand its existing cooker line to include several new sizes, and (3)
develop a new, higher-quality line of cookers. If only the project in question is undertaken, the
expected present values and the amounts of investment required are:
Present value of future
Project Investment required
cash flows
123 Rs.2,00,000 Rs.2,90,000
Rs.1,15,000 Rs.1,85,000
Rs.2,70,000 Rs.4,00,000
If projects 1 and 2 are jointly undertaken, there will be no economies; the investments required
and present values will simply be the sum of the parts. With projects 1 and 3, economies are
possible in investment because one of the machines acquired can be used in both production
processes. The total investment required for projects 1 and 3 combined is Rs.4,40,000. If
projects 2 and 3 are undertaken, there are economies to be achieved in marketing and
producing the products but not in investment. The expected present value of future cash flows
for projects 2 and 3 is Rs.6,20,000. If all three projects are undertaken simultaneously, the
economies noted will still hold. However, a Rs.1,25,000 extension on the plant will be
necessary, as space is not available for all three projects.
Which project or projects should be chosen?
Answer
Statement of Cumulative NPV of Different Combinations
Project Investment required PV of future cash flows Net Present Value
1 Rs.2,00,000 Rs.2,90,000 Rs.90,000
2 Rs.1,15,000 Rs.1,85,000 Rs.70,000
3 Rs.2,70,000 Rs.4,00,000 Rs.1,30,000
1 and 2 Rs.3,15,000 Rs.4,75,000 Rs.1,60,000
1 and 3 Rs.4,40,000 Rs.6,90,000 Rs.2,50,000
2 and 3 Rs.3,85,000 Rs.6,20,000 Rs.2,35,000
C0 C1 C2 C3
A -10,000 +10,000
B -10,000 +7,500 +7,500
C -10,000 +2,000 +4,000 +12,000
D -10,000 +10,000 +3,000 +3,000
(a) Rank the projects according to each of the following methods: (i) Payback, (ii) ARR, (iii) IRR
and (iv) NPV, assuming discount rates of 10 and 30 per cent.
(b) Assuming the projects are independent, which one should be accepted? If the projects are
mutually exclusive, which project is the best?
A-24.
(a) Calculation of Payback, ARR, IRR and NPV:
(i) Payback Period:
Project A = 10,000÷10,000 = 1 year
Project B = 7,500 + 2,500÷7,500 = 1.33 years
Project C = 2,000 + 4,000 + 4,000÷12,000 = 2.33 years
Project D = 10,000÷10,000 = 1 year
(ii) ARR using average investment base:
(10,000−10,000)
Project A = ( × 100) =0%
10,000 × ½
(15,000−10,000)÷2
Project B = ( × 100) =50%
10,000 × ½
(18,000−10,000÷3)
Project C = ( × 100) =53.33%
10,000 × ½
(10,000−10,000÷3)
Project D = ( × 100) = 40%
10,000 × ½
Note: Average book profit is found by deducting initial investment, otherwise student may
deduct depreciation year wise.
(iii) IRR:
Project A (The net cash proceeds in year 1 are just equal to investment):
IRR = 0%
Project B (Uniform cash inflow, so we can calculate IRR by PVAF):
PVAF for 2 years = 10,000÷7,500 = 1.33 (This factor is found under 32%)
IRR = 32%
Project C (Unequal cash inflow, so we can calculate IRR by computing NPV using random rates):
NPV at 20% = 2,000 × 0.833 + 4,000 × 0.694 + 12,000 × 0.579 - 10,000
= +1,390
NPV at 30% = 2,000 × 0.769 + 4,000 × 0.592 + 12,000 × 0.455 - 10,000
= -634
IRR = L + NPVL/ NPVL- NPVH ×(H-L) = 20% + 1,390/1,390-(-634)×(30% - 20%)
=26.87%
Project D (Unequal cash inflow, so we can calculate IRR by computing NPV using random rates):
NPV at 20% = 10,000 × 0.833 + 3,000 × 0.694 + 3,000 × 0.579 - 10,000
= +2,149
NPV at 30% = 10,000 × 0.769 + 3,000 × 0.592 + 3,000 × 0.455 - 10,000
= +831
NPV at 40% = 10,000 × 0.714 + 3,000 × 0.510 + 3,000 × 0.364 - 10,000
= -238
IRR = L + NPVL/ NPVL- NPVH ×(H-L) = 30% + 831/831-(-238) × (40% - 30%)
=37.77%
(iv) NPV:
Project A:
NPV at 10% = 10,000 × 0.909 – 10,000 = - 910
NPV at 30% = 10,000 × 0.769 = -2,310
Project B:
NPV at 10% = 7,500 × (0.909 + 0.826) – 10,000 = +3,013
NPV at 30% = 7,500 × (0.769 + 0.592) – 10,000 = +208
Project C:
NPV at 10% = 2,000 × 0.909 + 4,000 × 0.826 +12,000 × 0.751 – 10,000
= +4,134
NPV at 30% = 2,000 × 0.769 + 4,000 × 0.592 + 12,000 × 0.455 – 10,000
= -633
Project D:
NPV at 10% = 10,000 × 0.909 + 3,000 × (0.826 + 0.751) – 10,000 = +3,821
NPV at 30% = 10,000 × 0.769 + 3,000 × (0.592 + 0.455) – 10,000 = +831
The projects are ranked as follows according to the various methods:
Ranks
(b) Payback and ARR are theoretically unsound method for choosing between the investment
projects. Between the two time-adjusted (DCF) investment criteria, NPV and IRR, NPV gives
consistent results. If the projects are independent (and there is no capital rationing), either IRR
or NPV can be used since the same set of projects will be accepted by any of the methods. In
the present case, except Project A all the three projects should be accepted if the discount rate
is 10%. Only Projects B and D should be undertaken if the discount rate is 30%.
If it is assumed that the projects are mutually exclusive, then under the assumption of 30%
discount rate, the choice is between B and D (A and C are unprofitable). Both criteria IRR and
NPV give the same results – D is the best. Under the assumption of 10% discount rate, ranking
according to IRR and NPV conflict (except for Project A). If the IRR rule is followed, Project D
should be accepted. But the NPV rule tells that Project C is the best. The NPV rule generally
gives consistent results in conformity with the wealth maximization principle. Therefore,
Project C should be accepted following the NPV rule.
Q-25. APZ limited is considering selecting a machine between two machines ‘A’ and ‘B’. The
two machines have identical capacity, do exactly the same job, but designed differently.
Machine A costs Rs.8,00,000, having useful life of three years. It costs Rs.1,30,000 per year to
run. Machine B is an economic model costing Rs.6,00,000, having useful life of two years. It
costs Rs.2,50,000 per year to run.
The cash flows of machine ‘A’ and ‘B’ are real cash flows. The costs are forecasted in rupees of
constant purchasing power. Ignore taxes. The opportunity cost of capital is 10%.
(2,50,000 × 1.7355)
(Annual running cost × PVIFA) (1,30,000 × 2.4868)
Q-26. Probabilities for net cash flows for 3 years a project are as follows:
Calculate the expected net cash flows. Also calculate the net present value of the expected
cash flow, using 10 per cent discount rate. Initial Investment is Rs.10,000.
A-26.
Year 1 Year 2 Year 3
Expecte Expecte Expecte
Cash Cash Cash
Probabilit d Probabilit d Probabilit d
Flow Flow Flow
y Value y Value y Value
(Rs.) (Rs.) (Rs.)
(Rs.) (Rs.) (Rs.)
2,00 2,00 2,00
0.1 200 0.2 400 0.3 600
0 0 0
4,00 0.2 800 4,00 0.3 1,200 4,00 0.4 1,600
0 0 0
6,00 6,00 6,00
0.3 1,800 0.4 2,400 0.2 1,200
0 0 0
8,00 8,00 8,00
0.4 3,200 0.1 800 0.1 800
0 0 0
ENCF 6,000 4,800 4,200
The net present value of the expected value of cash flow at 10 per cent discount rate has been
determined as follows:
Expected NPV = 6,000 × 0.909 + 4,800 × 0.826 + 4,200 × 0.751 – 10,000
= Rs.2,573
Q-27. Gaurav Ltd. using certainty-equivalent approach in the evaluation of risky proposals. The
following information regarding a new project is as follows:
Year Expected cash flow (Rs.) Certainty Equivalent coefficient
0 (4,00,000) 1.0
1 +3,20,000 0.8
2 2,80,000 0.7
3 2,60,000 0.6
4 2,40,000 0.4
5 1,60,000 0.3
Riskless rate of return on the government securities is 6%. Determine whether the project
should be accepted.
A-27.
Statement Showing the Net Present Value of Project
Cash Flow C.E. Adjusted Cash flow (Rs.) PVF at 6% PV (Rs.)
Year
(Rs.) (b) (c) = (a) × (b) (d) (e) = (c) ×(d)
(a)
0 (4,00,000) 1.0 (4,00,000) 1.000 (4,00,000)
1 3,20,000 0.8 2,56,000 0.943 2,41,408
2 2,80,000 0.7 1,96,000 0.890 1,74,440
3 2,60,000 0.6 1,56,000 0.840 1,31,040
4 2,40,000 0.4 96,000 0.792 76,032
Q-28. X Ltd is considering its New Product ‘with the following details of three years project:
Sr. No. Particulars Figures
1 Initial capital cost Rs.400 Cr
2 Annual unit sales 5 Cr
3 Selling price per unit Rs.100
4 Variable cost per unit Rs.50
5 Fixed costs per year Rs.50 Cr
6 Discount Rate 6%
1. Calculate the NPV of the project.
2. Find the impact on the project’s NPV of a 2.5 per cent adverse variance in each variable.
Which variable is having maximum effect.
A-28.
1. Calculation of Net Cash Inflow per year:
Variables Particulars Figures
A Selling Price Per Unit (A) Rs.100
B Variable Cost Per Unit (B) Rs.50
C Contribution Per Unit (C = A - B) Rs.50
D Number of Units Sold Per Year (D) 5 Cr.
E Total Contribution (E = C × D) Rs.250 Cr.
F Fixed Cost Per Year (F) Rs.50 Cr.
G Net Cash Inflow Per Year (G = E - F) Rs.200 Cr.
Calculation of Net Present Value (NPV) of the Project:
Year Cash Flow (Rs. in Present Value (Rs. in
Year Discounting @ 6%
Cr.) Cr.)
0 -400 1.000 -400
1 200 0.943 188.60
2 200 0.890 178
3 200 0.840 168
Net Present Value 134.60
Here NPV represent the most likely outcomes and not the actual outcomes. The actual outcome
can be lower or higher than the expected outcome.
2. Sensitivity Analysis considering 2.5 % Adverse Variance in each variable
Initial
Cash Selling Variable Units sold
Fixed Cost
Flow Price per Cost Per per year
Per Unit
S. increase Unit Unit reduced
Change in variable Base increased
No. d Reduced increased to
to
to to to Rs.4.875
Rs.51.25
Rs.410 Rs.97.5 Rs.51.25 crore
crore
Selling Price Per
A 100 100 97.5 100 100 100
Unit (A)
Variable Cost Per
B 50 50 50 51.25 50 50
Unit (B)
Contribution Per
C 50 50 47.5 48.75 50 50
Unit (C = A - B)
Number of Units
D Sold Per Year (in 5 5 5 5 5 4.875
Crores)
Total Contribution
E 250 250 237.5 243.75 250 243.75
(E = C× D)
Fixed Cost Per
F 50 50 50 50 51.25 50
Year (in Crores)
Net Cash Inflow
G 200 200 187.5 193.75 198.75 193.75
Per Year (G = E-F)
H (G × 2.673) 543.60 543.60 501.19 517.89 531.26 517.89
I Initial Cash Flow 400 410 400 400 400 400
J NPV 134.60 124.60 101.19 117.89 131.26 117.89
Percentage
K - -7.43% -24.82% -12.41% -2.48% -12.41%
Change in NPV
The above table shows that the by varying one variable at a time by 2.5% while keeping the
others constant, the impact in percentage terms on the NPV of the project. Thus it can be seen
that the change in selling price has the maximum effect on the NPV by 24.82 %.
Q-29. XYZ Ltd. is considering a project “A” with an initial outlay of Rs.14,00,000 and the possible
three cash inflow attached with the project as follows:
Particular Year 1 Year 2 Year 3
Worst Case 4,50,000 4,00,000 7,00,000
Most Likely 5,50,000 4,50,000 8,00,000
Q-30. A company issued 10,000, 15% Convertible debentures of Rs.100 each with a maturity
period of 5 years. At maturity the debenture holders will have the option to convert the
debentures into equity shares of the company in the ratio of 1:10 (10 shares for each
debenture). The current market price of the equity shares is Rs.12 each and historically the
growth rate of the shares are 5% per annum.
Compute the cost of debentures assuming 35% tax rate.
A-30.
Determination of Redemption value:
Higher of
(i) The cash value of debentures = Rs.100
(ii) Value of equity shares = 10 shares × Rs.12(1 + 0.05)5
= 10 shares × 15.312 = Rs.153.12
Rs.153.12 will be taken as redemption value as it is higher than the cash option and attractive
to the investors.
Calculation of Cost of Convertible debenture:
Alternative 1: Using approximation method:
RV−NP RV−NP
Kd = I (1 − t) + ( )/ × 100 = 15 (1−0.35) + 153.12−100/ 5
n 2
153.12 + 100/2
= 16.09%
Alternative 2: Using present value method:
Calculation of NPV at two discount rates:
The outstanding amount of bond will be zero at the end of fifth year. Since RBML will have to
return Rs.1,000 every year, the outflows every year will consist of interest payment and
repayment of principal:
Q-34. Determine the cost of capital of Best Luck Limited using the book value (BV) and market
value (MV) weights from the following information:
Sources of Fund Book Value Market Value
Equity Shares Rs.1,20,00,000 Rs.2,00,00,000
Retained Earnings Rs.30,00,000 Nil
Preference Shares Rs.36,00,000 Rs.33,75,000
Debentures Rs.9,00,000 Rs.10,40,000
Additional Information:
1. Equity: Equity shares are quoted at Rs.130 per share and a new issue priced at Rs.125 per
share will be fully subscribed; flotation costs will be Rs.5 per share.
2. Dividend: During the previous 5 years, dividends have steadily increased from Rs.10.60 to
Rs.14.19 per share. Dividend at the end of the current year is expected to be Rs.15 per share.
3. Preference Shares: 15% Preference shares with face value of Rs.100 would realize Rs.105 per
share.
4. Debentures: The company proposes to issue 11 year 15% debentures but the yield on
debentures of similar maturity and risk class is 16%; flotation cost is 2%.
5. Tax: Corporate tax rate is 35%. Ignore dividend tax.
A-34.
(a) Calculation of Weighted Average Cost of Capital by Using Book Value Weight
Particulars Book Value Weight (W) Cost (K) Weighted cost
Equity Shares Rs.1,20,00,000 0.615 0.1850 0.1138
Retained Earnings Rs.30,00,000 0.154 0.1800 0.0277
Preference Shares Rs.36,00,000 0.185 0.1429 0.0264
Debentures Rs.9,00,000 0.046 0.1095 0.0050
Total Rs.1,95,00,000 1.000 WACC 0.1729
A-35.
(i) Calculation of Value of firms by NI Approach:
Particulars X Ltd (Rs.) Y Ltd (Rs.)
EBIT (20% of Rs.15,00,000) 3,00,000 3,00,000
Less: Interest on Debt 90,000 -
Profit Before Tax 2,10,000 3,00,000
Less: Tax @ 50% 1,05,000 1,50,000
Profit After Tax 1,05,000 1,50,000
Equity Capitalization rate 15% 15%
Market Value of Equity (PAT Ke) 7,00,000 10,00,000
Value of debt 9,00,000 -
Total Value of the Firm 16,00,000 10,00,000
(ii) Values of the firm as per NOI Approach:
Value of unlevered firm = EBIT(1-t)/Ko = 3,00,000(1-0.30)
= Rs.10,00,000
Value of levered firm (X Ltd) = Value of unlevered firm + Debt × tax
= Rs.10,00,000 + 9,00,000 × 50% = Rs.14,50,000
This value of Rs.14,50,000 can be bifurcated into Debt of Rs.9,00,000 and Equity of Rs.5,50,000.
A- 36.
(a) Market Value (MV) of RES Ltd:
MV before restructuring (VUL) = 25,00,000
MV after restructuring (VL) = VUL + Debt × Tax
= 25,00,000 + 5,00,000 × 30% = 26,50,000
(b) Cost of Equity:
Ke = Ko + (Ko – Kd) × E ) D(1-t)/E
= .21 + (.21 - .15) × 5,00,000(1-.30)/21,50,000 = 21.97%
Here,
Kd = before tax cost of debt
Ko = Ko of unlevered firm
Ko of unlevered firm = Ke of unlevered firm = 21%
E = Value of Equity
E = Value of firm – Value of Debt
= 26,50,000 – 5,00,000 = 21,50,000
(c) Weighted average cost of capital:
WACC = KeWe + KdWd
= 21.97% × 21,50,000/26,50,000+ 10.50% × 5,00,000/26,50,000
= 19.806 %
Here,
Kd = I (1-t) = 15% (1- .30) = 10.50%
Comment: WACC after restructuring is lower than before restructuring. Hence, company should
restructure the firm.
Q-37. Alpha Limited and Beta Limited are identical except for capital structures. Alpha Ltd. has
50 per cent debt and 50 per cent equity, whereas Beta Ltd. has 20 per cent debt and 80 per
cent equity. (All percentages are in market value terms). The borrowing rate for both
companies is 8 per cent in a no-tax world, and capital markets are assumed to be perfect.
(a) (i) If you own 2 per cent of the shares of Alpha Ltd., determine your return if the company
has net operating income of Rs.3,60,000 and the overall capitalisation rate of the company, Ko
is 18 per cent?
(ii) Calculate the implied required rate of return on equity?
(b) Beta Ltd. has the same net operating income as Alpha Ltd.
(i) Determine the implied required equity return of Beta Ltd.?
(ii) Analyze why does it differ from that of Alpha Ltd.?
A-37.
(a) Value of the Alpha Ltd. = NOI / Ko = 3,60,000 / 18% = Rs.20,00,000
Value of Shares of Alpha Ltd. = 50% of Rs.20,00,000 = Rs.10,00,000
(i) Return on Shares on Alpha Ltd
Particulars Rs.
Net Operating income 3,60,000
Less: Interest on Debt @ 8% on Rs.10,00,0,00 (50% of Rs.20,00,000) 80,000
Earnings for Equity Investors 2,80,000
Return on 2% Shares (2% of Rs.2,80,000) 5,600
(ii) Implied required rate of return on Equity = 2,80,000 / 10,00,000 × 100 = 28%
Q-38. Following data is available in respect of two companies having same business risk:
Capital employed = Rs.2,00,000
EBIT = Rs.30,000
Sources Levered Company (Rs.) Unlevered Company (Rs.)
Debt (@ 10%) 1,00,000 -
Equity 1,00,000 2,00,000
Ke 20% 12.5%
Investor is holding 15% shares in Unlevered company.
Calculate increase in annual earnings of investor if he switches his holding from unlevered to
levered company.
Answer
1. Calculation of Value of firms:
Particulars Levered (Rs.) Unlevered (Rs.)
EBIT 30,000 30,000
Less: Interest @ 10% 10,000 -
Earning available to Equity Shareholders 20,000 30,000
Equity Capitalization rate 20% 12.5%
Market Value of Equity (Earning for Equity Ke) 1,00,000 2,40,000
Value of Debt 1,00,000 -
Value of the Firm 2,00,000 2,40,000
Value of Unlevered company is more than that of Levered company therefore investor will sell
his shares in unlevered company and buy shares in levered company. Market value of Debt and
Equity of Levered company are in the ratio of Rs.1,00,000 : Rs.1,00,000, i.e., 1:1. To maintain
the level of risk he will lend proportionate amount (50%) and invest balance amount (50%) in
shares of Levered company.
2. Investment:
Sell shares in Unlevered company (2,40,000 × 15%) 36,000
Lend money (36,000 × 50%) 18,000
Buy shares in Levered company 18,000
Total investment 36,000
3. Change in Return:
Income from shares in Levered company (18,000 × 20%) 3,600
Q-39. AB Engineering ltd. belongs to a risk class for which the capitalization rate is 10%. It
currently has outstanding 10,000 shares selling at Rs.100 each. The firm is contemplating the
declaration of a dividend of Rs.5 per share at the end of the current financial year. It expects to
have a net income of Rs.1,00,000 and has a proposal for making new investments of
Rs.2,00,000.
Required:
1. Calculate value of firm when dividends are not paid.
2. Calculate value of firm when dividends are paid.
A-39.
1. Value of the firm when dividends are not paid:
Step 1: Calculate price at the end of the period:
Ke = 10%, P₀ = Rs.100, D₁ = 0
Pₒ = P1 +D1 / 1+Ke
Rs.100 = P1+0 / 1+0.10 or P1 = Rs.110
Step 2: No. of shares required to be issued:
No. of shares Δn = Funds required−(E−D) / Price at end(P₁) = 2,00,000−(1,00,000−0) / 110
= 909.09 shares
Step 3: Calculation of value of firm:
nPo = (n+ Δn)P1− I+E1+Ke
nPo = (10,000+909.09)110−2,00,000+1,00,000 / (1+.10) = Rs.10,00,000
Question 41.
A N Ltd. gives you the following information:
The appropriate market rate of discount is 8% and that the company is expected to enjoy an
above-average performance for eight years with dividends growing at say 10% per annum.
After that time, because of competition and the company losing its present technological or
marketing lead, the growth in dividends will revert to the average for all companies-say 4%.
Q- 42.
Given the last year’s dividend is Rs.9.80, speed of adjustment = 45%, target payout ratio 60%
and EPS for current year Rs.20.
Calculate current year’s dividend using Linter’s model.
A – 42.
D₁ = D0 + [(EPS × Target payout) – D0] × Af
= 9.80 + [(20 × 60%) – 9.80] × 0.45 = Rs.10.79
TOPIC – 11, RATIO ANALYSIS
Question 43.
The following figures and ratios are related to a company:
(a) Sales for the year (all credit) Rs.30,00,000
(b) Gross profit ratio 25 percent
(c) Fixed assets turnover (basis on cost of goods sold) 1.5
(d) Stock turnover (basis on cost of goods sold) 6
(e) Liquid ratio 1:1
(f) Current ratio 1.5 : 1
(g) Debtors collection period 2 months
(h) Reserve and surplus to Share capital 0.6 : 1
(i) Capital gearing ratio 0.5
(j) Fixed assets to net worth 1.20 : 1
You are required to prepare:
1. Balance Sheet of the company on the basis of above details.
2. The statement showing working capital requirement, if the company wants to make a
provision for contingencies @ 10% of net working capital including such provision.
A-43.
(1) Projected Balance Sheet Balance Sheet
Liabilities Rs. Assets Rs.
Share Capital 7,81,250 Fixed Assets 15,00,000
Reserve & Surplus 4,68,750 Stock 3,75,000
Debt 6,25,000 Debtors 5,00,000
Current Liabilities 7,50,000 Cash 2,50,000
26,25,000 26,25,000
Working Notes:
a. Cost of Goods Sold = 30,00,000 - 25% = 22,50,000
b. Fixed Assets Turnover Ratio = COGS / Fixed Assets = 1.5 times
Fixed Assets = 22,50,000 / 1.5 = Rs.15,00,000
c. Fixed Assets to Net Worth = Fixed Assets / Net Worth = 1.2 times
Net Worth = 15,00,000 / 1.2= Rs.12,50,000
d. Capital Gearing = Debt+ preference / Equity = Debt + Nil / 12,50,000
Debt = 0.5 × Rs.12,50,000 = Rs.6,25,000
Assumption: Preference Share capital is zero.
e. Reserves & Surplus = 12,50,000 × 0.6/1.6 = Rs.4,68,750
f. Share Capital = 12,50,000 × 1/1.6 = Rs.7,81,250
g. Stock Turnover = COGS / Stock = 6 times
Stock = 22,50,000 / 6 = Rs.3,75,000
h. Debtors = Sales × Collection Period / 12
= 30,00,000 × = Rs.5,00,000 12 2
i. Stock = CL (Current ratio – Liquid ratio)
Q- 44.
MNP Limited has made plans for the next year 2010-11. It is estimated that the company will
employ total assets of Rs.25,00,000; 30% of assets being financed by debt at an interest cost of
9% p.a. the direct costs for the year are estimated at Rs.15,00,000 and all other operating
expenses are estimated at Rs.2,40,000. The sales revenue are estimated at Rs.22,50,000. Tax
rate is assumed to be 40%.
You are required to calculate: (i) Net profit margin, (ii) Return on Assets, (iii) Assets turnover,
(iv) Return on equity
A-44.
(i) Net Profit Margin = EAT / Sales × 100 = 2,65,000 / 22,50,000 × 100 = 11.80%
(ii) Return on Assets = EBIT (1−t) / Assets = 5,10,000 (1−.40) / 25,00,000 = 12.24%
(iii) Assets turnover = = Assets Total Sales 000 ,00,25000 ,50,22 = 0.90
(iv) Return on Equity = EAT / Share holder’s Fund × 100 =2,65,000 / 17,50,000 × 100 = 15.171%
Working Notes:
Particulars Rs.
Sales Revenue 22,50,000
Less: Direct Cost 15,00,000
Gross Profit 7,50,000
Less: Other operating expenses 2,40,000
EBIT 5,10,000
Less: Interest on 9% Debt (2500000 × 30% × 9%) 67,500
EBT 4,42,500
Less: Taxes @ 40% 1,77,000
EAT 2,65,500
Q- 45.
With the following ratios and further information given below prepare a Trading Account,
Profit and Loss Account and Balance Sheet of ABC Company.
Fixed Assets Rs.40,00,000
Closing Stock Rs.4,00,000
Stock turnover ratio 10 times
Gross Profit Ratio 25%
Net Profit Ratio 20%
Net profit to capital 1/5
Capital to total liabilities 1/2
Fixed assets to capital 5/4
Fixed assets / Total current assets 5/7
Answer
Trading and Profit & Loss Account
Particulars Rs. Particulars Rs.
To Opening Stock 80,000 By Sales 32,00,000
To Purchase & Conversion Cost (b.f.) 27,20,000 By Closing Stock 4,00,000
To Gross Profit c/d (25% of 32 Lacs) 8,00,000
36,00,000 36,00,000
To Operating Expenses (b.f.) 1,60,000 By Gross Profit b/d 8,00,000
To Net Profit 6,40,000
8,00,000 8,00,000
Balance Sheet
Liabilities Rs. Assets Rs.
Capital 32,00,000 Fixed Assets 40,00,000
Other Liabilities 64,00,000 Current Assets:
Stock 4,00,000
56,00,000
Other CA (b.f.) 52,00,000
96,00,000 96,00,000
Working Notes:
(i) Calculation of Capital:
Question 46.
The following accounting information and financial ratios of PQR Ltd. relate to the year ended
31st December, 2019:
Accounting Information:
A- 46.
Profit and Loss account for the year ended 31.12.2019
Particulars Rs. Particulars Rs.
To Direct Materials 13,26,000 By Sales 78,00,000
To Direct Wages 6,63,000
To Works Overheads (b.f.) 46,41,000
78,00,000 78,00,000
To Administration and Selling expenses (b.f.) 5,46,000 By Gross Profit 11,70,000
To Net Profit (8% of Rs.78,00,000) 6,24,000
11,70,000 11,70,000
Balance Sheet as at 31st December, 2019
Liabilities Rs. Assets Rs.
Share Capital 3,00,000 Fixed Assets 26,00,000
Reserves and Surplus 12,00,000 Current Assets:
Long term loans 22,00,000 Raw Material Stock 3,31,500
Current Liabilities 11,00,000 Finished Goods Stock 3,97,800
Receivables 12,82,192
Cash 1,88,508
48,00,000 48,00,000
Working Notes:
(a) Calculation of Sales:
Fixed Assets / Sales = 1/3 or Sales = 3 × Rs.26,00,000
Sales = Rs.78,00,000
(b) Calculation of Current Assets:
Fixed Assets / Current Assets = 13/11 or Current Assets = Rs.26,00,000 × 11/13
Current Assets = Rs.22,00,000
Investments 15,00,000 -
Inventory at Cost 23,00,000 45,00,000
Sundry Debtors - 17,00,000
Cash & Bank 5,70,000 5,50,000
1,23,70,000 1,17,50,000
Additional information available:
(i) 75% of the Inventory in A Ltd. readily saleable at cost plus 20%,
(ii) 50% of Sundry Debtors of B Ltd. are due from C Ltd. which is not in a position to repay the
amount B Ltd. agreed to accept 15% debentures of C Ltd.
(iii) B Ltd. had also proposed 15% dividend but that was not shown in the accounts.
(iv) At the year end, B Ltd. sold investments amounting to Rs.1,20,000 and repaid Sundry
Creditors.
On the basis of the given Balance Sheet and the additional information, you are required to
evaluate liquidity of the companies. All working should form part of the answer.
A- 47.
Particulars A B
Current Assets and Liquid Assets:
Stock (23,00,000 × 75%) + 20% 20,70,000 -
Debtor (17,00,000 × 50%) - 8,50,000
Cash & Bank 5,70,000 5,50,000
Liquid Assets 26,40,000 14,00,000
Add: Stock (23,00,000 × 25%) 5,75,000 45,00,000
Total Current Assets 32,15,000 59,00,000
Current Liabilities: 6,00,000 6,00,000
Proposed Dividend 15,00,000 15,20,000
Creditor 2,00,000 3,00,000
Out Expenses 3,00,000 3,00,000
Provision for tax 15,000 -
Unclaimed Dividend 26,15,000 27,20,000
Evaluation of Liquidity
RATIO A B
A-1.Though financial management and financial accounting are closely related, still they differ
in the treatment of funds and also with regards to decision - making.
Basis Financial Accounting Financial Management
In accounting, the measurement of The treatment of funds, in financial
funds is based on the accrual management is based on cash flows.
principle. The accrual based The revenues are recognised only
accounting data does not reflect when cash is actually received (i.e. cash
fully the financial conditions of the inflow) and expenses are recognised
Treatment of organization. An organization on actual payment (i.e. cash outflow).
Funds which has earned profit (sales less Thus, cash flow based returns help
expenses) may said to be profitable financial managers to avoid insolvency
in the accounting sense but it may and achieve desired financial goals.
not be able to meet its current
obligations due to shortage of
liquidity.
Financial manager’s primary
Decision The chief focus of an accountant is responsibility relates to financial
making to collect and present the data. planning, controlling and decision
making.
Q-2. Explain the two basic functions of Financial Management.
A-2.
A-3.
Q-6. Discuss emerging issues affecting the future role of Chief Financial Officer (CFO).
A-6.
✓ Regulation requirements are increasing and CFOs have an increasingly
Regulation
personal stake in regulatory adherence.
✓ The challenges of globalization are creating a need for finance leaders to
Globalization develop a finance function that works effectively on the global stage and that
embraces diversity.
✓ Technology is evolving very quickly, providing the potential for CFOs to
Technology reconfigure finance processes and drive business insight through ‘big data’
and analytics.
✓ The nature of the risks that organizations face is changing, requiring more
Risk effective risk management approaches and increasingly CFOs have a role to
play in ensuring an appropriate corporate ethos.
✓ There will be more pressure on CFOs to transform their finance functions
Transformation
to drive a better service to the business at zero cost impact.
Stakeholder ✓ Stakeholder management and relationships will become important as
Management increasingly CFOs become the face of the corporate brand.
✓ There will be a greater role to play in strategy validation and execution,
Strategy because the environment is more complex and quick changing, calling on the
analytical skills CFOs can bring.
✓ Reporting requirements will broaden and continue to be burdensome for
Reporting
CFOs.
Talent and ✓ A brighter spotlight will shine on talent, capability and behaviors in the
Capability top finance role.
Q-7. Explain 'Finance Function'.
A-7. The finance function is most important for all business enterprises. It remains a focus of all
activities. It starts with the setting up of an enterprise. It is concerned with raising of funds,
deciding the cheapest source of finance, utilization of funds raised, making provision for refund
when money is not required in the business, deciding the most profitable investment,
managing the funds raised and paying returns to the providers of funds in proportion to the
risks undertaken by them.
Therefore, it aims at acquiring sufficient funds, utilizing them properly, increasing the
profitability of the organization and maximizing the value of the organization and ultimately the
shareholder’s wealth.
A-8. Today, the role of Financial Executive, is no longer confined to accounting, financial
reporting and risk management. Some of the key activities that highlight the changing role of a
Finance Executive are as follows :
Budgeting
Forecasting
Managing M & As
Profitability analysis relating to customers or products
Pricing Analysis
Decisions about outsourcing
Overseeing the IT function.
Overseeing the HR function.
Strategic planning (sometimes overseeing this function).
Regulatory compliance.
Risk management.
Q-9. What are the two main aspects of the Finance Function?
qualified entrepreneurs.
✓ All the projects eligible for financial assistance from IDBI, directly or indirectly through
refinance are eligible under the scheme.
✓ The project cost should not exceed Rs. 2 crores and the maximum assistance under the
project will
be restricted to 50% of the required promoters contribution or Rs. 15 lacs whichever is lower.
✓ The seed capital assistance is interest free but carries a security charge of one percent per
annum for the first five years and an increasing rate thereafter.
Q-13. What is debt securitization? Explain the basic debt securitization process.
A-13.
Q-16. Discuss factors that a venture capitalist should consider before financing any risky project.
A-16.✓ Quality of the management team is a very important factor to be considered. They are
required to show a high level of commitment to the project.
✓ The technical ability of the team is also vital. They should be able to develop and produce a
new product/ service.
✓ Technical feasibility of the new product/ service should be considered.
✓ Since the risk involved in investing in the company is quite high, venture capitalists should
ensure that the prospects for future profits compensate for the risk.
✓ A research must be carried out to ensure that there is a market for the new product.
✓ The venture capitalist himself should have the capacity to bear risk or loss, if the project
fails.
✓ The venture capitalist should try to establish a number of exist routes.
✓ In case of companies, venture capitalist can seek for a place on the Board of Directors to
have a say on all significant matters affecting the business.
Q-17. Write short note on Deep Discount Bonds.
A-17. ✓ Deep Discount Bonds is a form of zero-interest bonds.
✓ These bonds are sold at a discounted value and on maturity face value is paid to the
investors.
✓ In such bonds, there is no interest payout during lock in period.
✓ IDBI was the first to issue a deep discount bond in India in January, 1992. The investor could
hold the bond for 26 years or seek redemption at the end of every five years with a specified
maturity value.
Q-19. What is venture capital financing? State the factors which are to be considered in financing any
risky project.
The pooling
function
A-19.
Meaning of ✓ The Venture Capital Financing refers to financing of new high risky
Venture Capital ventures promoted by qualified entrepreneurs who lack experience &
Financing funds to give shape to their ideas.
Factors to be
considered in
✓ Please refer answer to Question 7.
financing risky
project
Q- 21. State the main features of Global Depository Receipts (GDRs) and American Depository Receipts
(ADRs).
A-21.
Q-22. Name any four financial instruments, which are related to international financial
market.
A-22.
✓Euro Bonds
✓Foreign Bonds
✓Fully Hedged Bonds
✓Medium Term Notes
✓Floating Rate Notes
✓External Commercial Borrowings
✓Foreign Currency Futures
✓Foreign Currency Option
✓Euro Commercial Papers
Q-25. What is meant by venture capital financing? State its various methods.
A-25.
Meaning
of ✓The venture capital financing refers to financing and funding of the small scale
Venture enterprises, high technology and risky ventures.
Capital
Methods ✓The venture capital undertakings generally requires funds for a
of longer period but may not be able to provide returns to the
Equity
Venture investors during the initial stages.
financing
Capital ✓Therefore, the venture capital finance is generally provided by
financing way of equity share capital.
✓ A conditional loan is repayable in the form of a royalty after the
venture is able to generate sales.
Conditional
✓ No interest is paid on such loans.
Loan
✓ In India, Venture Capital Financers charge royalty ranging
between 2 to 15 per cent; actual rate depends on other factors of
the venture such as
❖ gestation period,
❖ cash flow patterns,
❖ riskiness and
❖ other factors of the enterprise.
Q-30. "Financing a business through borrowing is cheaper than using equity." Briefly
explain.
A-30. ✓ Debt capital is cheaper than equity capital from the point of its cost and interest being
deductible for income tax purpose, whereas no such deduction is allowed for dividends.
✓ Issue of new equity dilutes existing control pattern while borrowing does not result in
dilution of control.
✓ In a period of rising prices, borrowing is advantageous. The fixed monetary outgo decreases
in real terms as the price level increases.
TOPIC – 4, Leverage
A-33.
Validity of ✓ The statement is valid that “Operating risk is associated with cost structure
statement whereas financial risk is associated with capital structure of a business concern”.
✓ Operating risk refers to the risk associated with the firm’s operations.
✓ It is represented by the variability of earnings before interest and tax (EBIT).
✓ The variability in turn is influenced by revenues and expenses, which are
affected by demand of firm’s products, variations in prices and proportion of
fixed cost in total cost.
Explanation ✓ If there is no fixed cost, there would be no operating risk.
Q-34. What do you understand by Capital structure? How does it differ from Financial
structure?
A-34.
Q-38. What do you mean by capital structure? State its significance in financing decision.
A-38.
Meaning of ✓ Capital structure refers to the mix of a firm’s capitalisation i.e. mix of long-
Capital term sources of funds such as debentures, preference share capital, equity
Structure share capital and retained earnings for meeting its total capital requirement.
✓ The capital structure decisions are very important in financial management
as they influence debt – equity mix which ultimately affects shareholders
return and risk.
✓ These decisions help in deciding
Significance in
❖ the forms of financing (which sources to be tapped),
Financing
❖ their actual requirements (amount to be funded) and
Decision
❖ their relative proportions (mix) in total capitalisation.
✓ Therefore, such a pattern of capital structure must be chosen which
❖ minimizes cost of capital and
❖ maximizes the owners’ return.
TOPIC – 6, Theories of Capital Structure
Q-39. What is Net Operating income theory of capital structure? Explain the assumptions on
which the NOI theory is based.
A-39.
✓ According to this approach, there is no relationship between the cost of
Meaning capital and value of the firm.
✓ The value of the firm is independent of the capital structure of the firm.
✓ There are no taxes.
✓ The market capitalizes the value of the firm as a whole. Thus, the split
between debt and equity is not important.
Assumptions ✓ The increase in proportion of debt in capital structure leads to change in risk
perception of the shareholders i.e. increase in cost of equity (Ke). The increase
in cost of equity is such as completely offset the benefits of using cheaper debt.
✓ The overall cost of capital remains same for all degrees of debt equity mix.
Q-41. Distinguish between Net present value method and Internal Rate of Return method.
A-41.
✓ NPV and IRR methods differ in the sense that the results regarding the
choice of an asset under certain circumstances are mutually contradictory
under two methods.
Introduction ✓ In case of mutually exclusive investment projects, in certain situations,
they may give contradictory results such that if the NPV method finds one
proposal
acceptable, IRR favours another.
✓ The different rankings given by the NPV and IRR methods could be due to
Q-43. Which method of comparing a number of investment proposals is most suited if each
proposal involves different amount of cash inflows? Explain and state its limitations.
A-43.
✓ Profitability Index (PI) method is best suited if each investment proposal involves different
amount of cash inflows. PI considers both present value of cash inflows and present value of
cash outflows.
When the cash balance reaches the upper limit, the transfer of cash equal to ‘h – z’ is invested
in marketable securities account.
When it touches the lower limit, a transfer from marketable securities account to cash account
is made.
During the period, when cash balance stays between (h, z) and (z, 0) i.e. high and low limits, no
transactions between cash and marketable securities account is made.
The high and low limits of cash balance are set up on the basis of fixed cost associated with the
securities transaction, the opportunities cost of holding cash and degree of likely fluctuations in
cash balances.
These limits satisfy the demands for cash at the lowest possible total costs.
Q-54. Evaluate the role of cash budget in effective cash management system.
Cash Budget is the most significant device to plan for and control cash receipts and
payments.
It plays a very significant role in effective Cash Management System.
This represents cash requirements of business during the budget period.
The various roles of cash budgets in Cash Management System are :
Coordinate the timings of cash needs. It identifies the period(s) when there might either be
a shortage of cash or an abnormally large cash requirement.
It also helps to pinpoint period(s) when there is likely to be excess cash.
It enables firm which has sufficient cash to take advantage like cash discounts on its
accounts payable. and
Lastly, it helps to plan/ arrange adequately needed funds (avoiding excess/ shortage of
cash) on favorable terms.
✓A conservative policy means lower return and risk while an aggressive policy produces higher
return and risk.
✓The two important aims of the working capital management are profitability and solvency.
✓A liquid firm has less risk of insolvency i.e. it will hardly experience a cash shortage or a stock
out situation.
✓However, there is a cost associated with maintaining a sound liquidity position.
✓ So, to have a higher profitability the firm may have to sacrifice solvency and maintain a
relatively low level of current assets.
Lease may ✓ As the lessee is to make a series of payments for using an asset, a lease
be arrangement is similar to a debt contract.
low cost ✓ The benefit of lease is based on a comparison between leasing and buying an
alternative asset.
✓ Many lessees find lease more attractive because of low cost.
Working ✓ In case of purchase of asset, bank doesn’t provide 100% finance usually and
capital the difference is to be paid from own funds.
conservation ✓ In case of lease, there is no requirement of large amount of funds initially.
Preservation ✓ Operating lease payment is treated as expenditure in the profit and loss
of Debt account.
Capacity ✓ Neither the asset taken on lease appears as asset nor does the liability
representing present value of future lease payment (cost of leased asset)
appear as liability in the balance sheet.
✓ That is, operating lease doesn’t have any balance sheet impact.
✓ So, operating lease does not matter in computing debt equity ratio.
✓ This enables the lessee to go for debt financing more easily.