Professional Documents
Culture Documents
The financial statements are prepared for the purpose of presenting a periodical review or report of the
progress made by the concern. It shows the 'status of the investment' in the business, and 'results achieved'
during the accounting period. Financial statements refer to at least two statements which are prepared at the end
of a given period. These statements are Income Statement (P'&L Account ) and Position Statement, (i.e. Balance
Sheet). The purpose of' Income statement' is to ascertain the net result of trading activities. Position statement is
prepared to find out the financial position of the business as on a particular date.In addition to P&L A/C and
Balance sheet, Statement of Retained Earnings, Fund Flow Statement and cash flow Statements are also
considered as important financial statements. The financial statements are of much interest to a number of
groups of persons. These groups are very much interested in the analysis of financial statements.
The process of critical evaluation of the financial information contained in the financial statements in
order to understand and make decisions regarding the operations of the firm is called ‘Financial Statement
Analysis’. It is basically a study of relationship among various financial facts and figures as given in a set of
financial statements, and the interpretation thereof to gain an insight into the profitability and operational
efficiency of the firm to assess its financial health and future prospects.
Analysis means to put the meaning of a statement in to simple terms for the benefit of a person.
Analysis comprises resolving the statements by breaking them in to simpler statements by a process of re
arranging, regrouping, and collection of information Broadly the term is applied to almost any kind of detailed
enquiry in to financial data. A financial manager has to evaluate the past performance, present financial position,
liquidity situation, enquire in to profitability of the firm and to plan for future operations. For all this, they have
to study the relationship among various financial variables in a business as disclosed in various financial
statements.
1 MANAGEMENT
Management is interested in the financial performance and financial condition of the enterprise. It
would like to know about its viability as an on going concern, management of cash, debtors, inventory and fixed
asset and adequacy of capital structure. Management would also be interested in the overall financial position
and profitability of the enterprise as a whole and its various departments and divisions.
2. INVESTORS
An investor is interested in the profitability and safety of his investment and would like to know
whether the business is profitable, has growth potential and is progressing on sound lines. The present investors
want to decide whether they should hold the securities of the company or sell them. Potential investors, on the
other hand, want to know whether they should invest in the shares of the company or not. Investors
(Shareholders or owners) and potential investors, thus, make use of the financial statements to judge the present
and future earning capacity of the business, to judge the operational efficiency of the business and to know the
safety of investment and growth prospects.
4. SUPPLIERS/ CREDITORS
Creditors dealing with the enterprise are interested in receiving their payments as and when fall due
and would like to know its ability to honor its short-term commitments.
5. EMPLOYEES
Employees interested in better emoluments, bonus and continuance of the business, would like to know
its financial performance and profitability.
6. GOVERNMENT
Govt and regulatory authorities would like to ensure that the financial statements prepared are as per
the specified laws and rules, and are to safe guard the interest of various concerned agencies. E.g.: Taxation
authorities would be interested in ensuring proper assessment of tax liability of the enterprise as per the laws.
7. STOCK EXCHANGE
Stock exchange uses the financial statements to analyze and thereafter, inform its members about the
performance, financial health, etc. of the company, to see whether financial statements prepared are in
conformity with the specified laws and rules and to see whether they safeguard the interest of various concerned
agencies.
Other Regulatory authorities (such as, Company Law Board, SEBI, Stock Exchanges, Tax Authorities
etc.) would like that the financial statements prepared are in conformity with the specified laws and rules, and
are to safeguard the interest of various concerned agencies. For example, taxation authorities would be
interested in ensuring proper assessment of tax liability of the enterprise as per the laws in force from time to
time.
8. CUSTOMERS
Customers are interested to ascertain continuance of an enterprise. For example, an enterprise may be
supplier of a particular type of consumer goods and in case it appears that the enterprise may not continue for a
long time, the customer has to find an alternate source.
9.. PUBLIC
Enterprises affect members of the public in a variety of ways. For example, enterprises may make a
substantial contribution to the local economy in many ways including the number of people, they employ and
their patronage of local suppliers. Financial statements may assist the public by providing information about
trends and recent developments in the prosperity of the enterprise and the range of its activities.
Different agencies thus look at the enterprise from their respective viewpoint and are interested in
knowing about its profitability and financial condition. In short a detailed cause and effect study of profitability
and financial condition is the over all objective of financial statement analysis.
2. Vertical Analysis.
Analysis of financial data based on relationship among items in a single period of financial statement is called
vertical analysis. From a single Balance Sheet or P&L A/C, relationships of various items may be established.
E.g., various assets can be expressed as percentage of total assets. Statements containing such analysis are also
called as common size statements. The common size P&L A/C is more useful in analyzing the operating results
and costs during the year. It shows each element of cost as a percentage of sales. Similarly common size
Balance Sheet shows fixed assets as a percentage to total assets.
The technique of fund flow has been developed to account for changes in assets and liabilities that take
place in the course of the accounting year. Financial accounting has a very limited role to perform in this regard.
Financial accounting provides essential basic accounting information. But its utility is very much limited for
analysis and interpretation. The balance sheet is a static summary of assets and liabilities on a particular date. It
doesn’t highlight the factors that were responsible for changes in balance sheet figures relating to two periods.
Certain important transactions which might take place during the accounting year may not find any place in the
balance sheet. To highlight changes in assets and liabilities, a statement is prepared which is called a fund flow
statement.
Fund flow analysis is the second tool of analysis of financial statement. (Ratio analysis occupies the
first position.). If we look at the balance sheets of a Company on two different days, we notice differences in
the figures of assets and liabilities. A fund flow statement attempts to account for this difference. In fact Fund
Flow analysis measures the changes in the assets and liabilities of a Company.
The changes in Current Assets and Current Liabilities are shown in the Schedule of changes in the
Working Capital and the changes in non current assets and non current liabilities are shown in Fund Flow
Statement. Fund Flow statement is also known as statement of sources and applications of funds.
The term “Fund” has been used to convey a variety of meanings. To many writers the term fund means
cash. To others the term fund means working capital. These are the two extreme opinions. There are also two
concepts of working capital- Gross Concept and Net Concept.
Gross working capital refers to firms investments in total current assets. Net working capital refers to
the excess of current assets over current liabilities. The most widely acceptable view of fund is the Net Working
capital, which is the excess of Current Assets over Current Liabilities. Thus the term fund means Net Working
Capital.
The term Flow means movement or change. There fore, fund flow means change in funds. In other
words, fund flow means flaw of funds in and out of the area of net working capital. Thus fund flow statement
broadly measures the flow of fund in and out of the area of net working capital.
There are many transactions which result in the flow of fund, while there are transactions which do not
result in the flow of fund. Any external transaction which increases net working capital would be taken as a
source of fund and any such transaction which decreases net working capital will be considered as application of
fund.
ascertained. The increase in working capital is treated as application of fund and decrease in working capital is
termed as source of fund.
This statement or schedule is prepared in such a way as to indicate the amount of working capital at the
end of two years as well as increase or decrease in the individual items of current assets and current liabilities.
The difference in the amount of working capital at the end of two years will depict either increase or decrease in
net working capital.
While ascertaining the increase or decrease in individual items of current assets and current liabilities
and its impact on working capital, the following rules should be taken in to account.
1. Increase in the items of current asset will increase the working capital
2. Decrease in the items of current asset will decrease the working capital.
3. Increase in items of current liabilities will decrease working capital.
4. Decrease in items of current liabilities will increase working capital.
The following points should be taken in to consideration, while preparing a fund flow statement.
1. All changes in Current Assets and Current Liabilities are shown in the Schedule.
2. The schedule should be prepared exclusively from the items given in the Balance Sheet. The items
given in the adjustments do not affect the preparation of this schedule.
3. Current Assets or Current Liabilities, once taken in the schedule, will not require any further treatment
else where.
Proposed dividend.
The same procedure is followed in respect of proposed dividend as has been given for provision for tax.
This is second, but most important part of fund flow analysis. It is prepared on the basis of changes in
fixed assets, long term liabilities and share capital on the basis of values of these items shown in the balance
sheet. Of course additional information must also be considered.
Increase in fixed assets is application of fund and decrease in fixed asset on account of sale is a source
of fund. Increase in long term liabilities is source of fund and decrease in long term liabilities is application.
Thus the preparation of fund flow statement involves the ascertainment of increase or decrease in the various
items of fixed assets, long term liabilities, and share capital, in the light of additional information given.
Sources of Fund.
1. Issue of shares
2. issue of debentures
3. Raising of new loans
4. Sale of fixed assets
5. Fund from operation
6. Non trading income like dividend received, interest on deposit etc.
Add:
Depreciation xx
Provision for tax xx
Proposed Dividend xx
Interim dividend paid xx
Loss on sale of asset xx
Amortisation of goodwill xx
Preliminary expenses-
written off xx
Transfer to reserve xx
---------------
xxxx
Less:
Dividend received xx
Profit on sale of asset xx
-----------------
Fund from Operation. xxxx
-----------------
Cash flow analysis is another important technique of financial analysis. It involves preparation of cash
flow statement for identifying sources and application of cash. The term cash here stands for cash and bank
balance. A cash flow statement is a statement depicting changes in cash position from one period to another. It
explains the reasons for such inflows or out flows of cash .
A cash flow statement can be prepared on the same pattern on which a fund flow statement is prepared.
The changes in cash position from one period to another is computed by taking in to account ‘Sources and
Applications’ of cash.
Source Rs Application Rs
Opening balance: Decrease in liabilities XXX
Cash XXX Increase in asset XXX
Bank XXX Redemption of preference shares XXX
Repayment of loan XXX
Sources of cash. Purchase of fixed asset XXX
Tax paid XXX
Increase in liabilities XXX Dividend paid XXX
Decrease in current assets XXX
Issue of shares XXX
Raising of long term loans XXX
Sale of fixed assets XXX
Short term borrowings. XXX Closing balance
Cash XXX
Cash from operations. XXX Bank XXX
XXXX XXXX
Calculation of cash from operation
RATIO ANALYSIS.
A companies financial information is contained in 3 basic financial statements- the Balance Sheet, the
Trading and P&L Account and the P&L Appropriation Account. These statements are very useful to different
partiers concerned such as management, creditors, investors and so on. These statements may be more fruitfully
used if they are analysed and interpreted to have an insight into the strengths and weakness of the firm.
Analysis of statements means such a treatment of the information contained in the two statements as to afford a
diagnosis of the profitability and financial position of the firm concerned. In the analysis of financial statements,
the analyst has a variety of tools available from which he can choose those best suited to his specific purpose.
The most important tools used now a days are Ratio analysis, Fund flow analysis and Comparative and common
size statements.
Ratio Analysis.
Ratios are well known and most widely used tools of financial analysis. A ratio gives the mathematical
relationship between one variable and another. Accounting ratios are relationships, expressed in quantitative
terms, between figures which have a cause and effect relationship or which are connected with each other in
some manner or the other. The analysis of a ratio can disclose the relationships as well as bass of comparison
that reveal conditions and trends that cant be detected by going through the individual components of the ratio.
The usefulness of ratios is ultimately dependent on their intelligent and skillful interpretation.
Classification of Ratios.
Ratios can be grouped into various classes according to financial activity or function to be evaluated. In
view of the requirements of the various users of ratios, we can classify them into the following categories.
• Liquidity ratios.
• Profitability Ratios
• Solvency ratios.
Liquidity Ratios.
Liquidity ratios measure the firms ability to meet current obligations; ie the ability to pay its
obligations as and when they become due. They show whether the firm can pay its short term obligations out of
short term resources or not. They establish a relationship between cash and other current assets to current
liabilities. If a firm has sufficient net working capital it is assumed to have enough liquidity. The most common
ratios which indicate the extent of liquidity are current ratio and quick ratio.
Current Ratio.
It is calculated by dividing the Current Assets by Current Liabilities.
Current Asset
Current ratio = ---------------------------------
Current Liabilities.
Current assets include cash, securities, debtors B/R, stock etc and current liabilities include creditors,
B/P, accrued expense, short term loan etc. Current ratio is a measure of the firms short term solvency. It
indicates the availability of a current asset in rupees for every one rupee of current liability . a ratio greater than
1 means that the firm has more current assets than current claims against them.
As a conventional rule, a Current ratio of 2:1 or more is considered satisfactory. This rule is based on
the logic that in a worse situation even the value of CA’s(current assets) becomes half, the firm will be able to
meet its obligations. The higher the current ratio, the more will be the firms ability to meet its current
obligations. In inter firm comparison, the firm with the higher current ratio has better liquidity or short term
solvency.
Quick assets
Quick Ratio = ----------------------------------------
Current Liabilities.
The liquidity ratios discussed so far relate to the liquidity of a firm as a whole. Another way of
examining the liquidity is to determine how quickly certain current assets are converted in to cash. The ratios to
measure these are referred to as turnover ratios.
Cost of goods sold means sales – gross profit. Average inventory refers to the simple average of the
opening and closing sock. The ratio indicates how fast inventory is sold. A high ratio is good from the view
point of liquidity. A low ratio would signify that inventory does not sell fast.
Net credit sales consists of gross sales – sales returns if any from debtors. Average debtors is the simple average
of opening balance of debtors and closing balance.
Debtors + B/R
Average debt collection period in days =----------------------------------- X 365
Net credit sales
Debtors + B/R
Average debt collection period in months =----------------------------------- X 12
Net credit sales
12 months
Or Debt collection period = --------------------------
Debtors turnover.
Debtors turnover measures how rapidly debts are collected. A high ratio is indicative of shorter time
lag between credit sales and cash collection. A low ratio shows that debts are not being collected rapidly.
It’s the ratio between net credit purchases and average amount of creditors outstanding during the year.
It is calculated as follows.
Net credit purchase
CTR = -------------------------------------------
Average Creditors.
Creditors + B/P
Average debt Payment period in days = --------------------------------- x 365
Net credit purchases.
Creditors + B/P
Average debt Payment period in months = --------------------------------- x 12
Net credit purchases
12 months
Or Credit payment period = -------------------------------
Creditors turnover.
A low turnover reflects liberal credit terms granted by suppliers, while a high ratio shows that accounts
are to be settled rapidly. The creditors turnover ratio is an important tool of analysis as a firm can reduce its
requirements of current assets by relying on the suppliers credit.
Profitability Ratios.
A measure of profitability is the over all measure of efficiency. The management of the firm is
naturally eager to measure its operating efficiency. Similarly is the share holders or owners who invest their
funds in the expectation of reasonable returns. The profitability of a firm can be measured by its profitability
ratios. Profitability ratios can be determined on the basis of either sales or investments.
Expenses ratio.
Another profitability ratio related to sales is expense ratio. It is computed by dividing expenses by
sales.
Cost of goods sold
Cost of goods sold Ratio = --------------------------------------X100
Net sales
Administrative expense
Administrative expense ratio = ---------------------------------------X 100
Net sales
Operating expense
Operating expense Ratio = -------------------------------------- X 100
Net sales
Selling expense
Selling expense Ratio =--------------------------------------X 100
Net sales
The expense ratio is closely related to the profit margin, gross as well as net. The cost of goods sold
ratio shows what percentage share of sales is consumed by cost of goods sold and what proportion is available
for meeting expenses such as selling and general distribution expense as well as financial expenses consisting of
taxes, interest, dividends and so on. The expense ratio is very important for analysing the profitability of a firm.
It should be compared over a period of time with the industry average as well as firms of similar type. A low
ratio is favourable and a high ratio is unfavourable.
The profitability ratios can be computed by relating the profits of a firm to its investments. Such ratios
are popularly known as Return On Investments (ROI). There are 3 different concepts of investments and based
on each of them, there are 3 broad categories of ROI’s.
Return on Asset.
Here the profitability ratio is measured in terms of the relationship between net profits and assets. It is also
called profit – to –asset ratio.
Net profit after tax
Return on Asset = --------------------------------- X100
Average total assets.
The ratio reveals how profitably the owner’s funds have been utilised by the firm. A comparison of this
ratio with that of similar firms will show the performance of the firm.
The real owners of the business are the ordinary share holders who bear all the risk, participate in
management and are entitled to profit remaining after all outside claims, including preference dividends are met
in full.
Net profit after tax- Preference dividend
Return on Equity Fund = ----------------------------------------------------------
Average ordinary shareholders equity.
This is probably the single most important ratio to judge whether the firm has earned a satisfactory
return for its equity share holders or not.
This is the dividend paid to the shareholders on a ‘per share’ basis. It is net distributed profit belonging
to the shareholders dividend by the number of ordinary shares.
This is also known as pay out ratio. It measures the relationship between the earnings belonging to the
ordinary shareholders and the dividend paid to them. It can be calculated by dividing the total dividend paid to
the owners by the total profits available to them.
Or DPS
------------------ X 100
EPS
Price Earning Ratio
This ratio gives the relationship between the market price of the stock and its earnings by revealing
how earnings affect the market price of the firms stock.
The relationship between borrowed funds and owners capital is a popular measure of the long term
financial solvency of the firm. This relationship is shown by the debt equity ratio.
Debt Outsiders fund
Debt Equity Ratio = ------------- or ---------------------------
Equity. Share holders fund.
The term debt refers to the total outside liabilities. It includes all current liabilities and other outside liabilities
like loan debenture etc. The term equity refers to networth or shareholders fund.
Proprietary ratio.
This ratio shows the long term solvency of the business. It is calculated by dividing shareholders funds
by total assets.
This is also known as Leverage ratio. This is mainly used to analyse the capital structure of a company.
The term capital gearing normally refers to the proportion between fixed income bearing securities and non
fixed income bearing securities. The former includes preference share capital and debentures and the later
includes equity share capital and reserves and surplus.
The following is the Balance sheet of ABC ltd as on 31st December 2005.
Balance Sheet
Liabilities Rs Assets Rs
Share capital 2 00 000 Fixed assets 1 60 000
Reserves and surplus 30 000 Stock 50 000
Creditors 20 000 Debtors 20 000
Bills payable 5 000 Bills receivable 15 000
Bank overdraft 17 000 Prepaid expense 5 000
Outstanding expense 8 000 Cash at bank 30 000
Provision for tax 20 000 Cash in hand 20 000
3 00 000 3 00 000
Problem 2.
The following is the Balance sheet of XYZ ltd, as on 31st March 2005.
Liabilities Rs Assets Rs
Calculate 1). Current Ratio. 2) Quick ratio, 3) debt Equity ratio, 4) Proprietary ratio, 5)Fixed asset to net worth,
6) Capital gearing ratio.
Answer.
Current assets 4 40 000
Current ratio = ------------------------ = ---------------------- = 2.93 :1
Current liabilities 1 50 000
Debt
Debt equity ratio = ------------------
Equity
(Debt = debenture + creditors + bills payable
Equity = Equity share capital + Pref share + General reserve + P& L account )
Problem 3
From the following, work out 1) Gross profit ratio, 2)Net profit ratio, 3)Operating profit ratio, and 4)Operating
ratio.
Net profit ratio = Net profit after interest and tax x 100 = 40 000 x 100 = 8 %.
Net sales 5 00 000
Problem. 4
The following are the final accounts of Tata consultancy limited for the years ended 31st March
2005 and 2006.
BALANCE SHEET
LIABILITIES 2004 2005 ASSSETS 2004 2005
Share capital Property, plant and
Equity shares of 10 each 2 39 150 2 32 570 equipment 6 08 060 3 67 730
14% Preference shares 32 650 0 Less depreciation 2 00 830 1 02 810
4 07 230 2 64 920
P&L Account 82 050 62 280
General Reserve 2 13 430 1 61 560 Patent etc 0 2 490
Other fixed assets 4 290 800
12 % debentures of Current assets
Rs100 3 20 000 92 500 Stock 2 32 820 68 690
Book debts 2 90 530 1 92 500
Sundry creditors 1 03 680 53 370 Prepaid expense 6 640 4 150
Outstanding expense 13 090 6960 Bank 1 18 430 1 04 360
Other current liabilities 55 890 28 670
10 59 940 6 37 910 10 59 940 6 37 910
REVENUE STATEMENT
2005 2004 2005 2004
Cost of sales 12 84 340 6 07 760 Sales 19 32 130 9 19 540
Gross profit 6 47 790 3 11 780
19 32 130 9 19 540 19 32 130 9 19 540
Administration and 2 63 690 1 38 440 Gross profit . 6 47 790 3 11 780
selling expense .
Bonus paid 98 310 41 670 Other income 9 560 2 730
Interest paid 38 400 11 100
Provision for taxation 1 47 120 69 340
Transfer to reserve 37 200 36 300
Net income 72 630 17 660
6 57 350 3 14 510 6 57 350 3 14 510
2) With the help of ratios, give a clear account of the profitability and financial condition of the Co in 2004 – 05
, on a comparative scale.
Solution:
12 84 340 6 07 760
Cost of sales ratio(cost of sales / sales) -------------- x 100 = 66. 47 % -------------- x 100 = 66.09%
19 32 130 9 19 540
Turnover Ratios.
19 32 130 9 19 540
General turn over ratio -------------- = 2.18 ---------------- =1. 68
(sales / capital employed) 8 87 280 5 48 910
19 32 130 9 19 540
Turn over of fixed capital --------------- = 4. 74 ---------------- = 3.44
4 07 230 2 67 410
19 32 130 9 19 540
Turnover of net working capital -------------- = 4. 06 ------------------ = 3. 28
4 75 760 2 80 700
2 90 530 1 92 500
Average debt collection period ------------ x 12 = 1.8 months ------------x 12 = 2.51months
19 32 130 9 19 540
4 08 960 2 96 860
Liquidity ratio -------------- = 2.37 : 1 ---------------- = 3.3.4 :1
1 72 660 89 000
3 20 000 92 500
Debt equity ratio -------------- = 0.36 --------------- = 0.17
8 87 280 5 48 910
4 07 230 2 67 410
Fixed asset ratio ---------------- = 0.51 :1 --------------= 0.55 :1
8 05 230 4 86 630
1 09 830 53 960
EPS -------------- = Rs 4. 59 --------------- = Rs 2.32
23 915 23 257
ASSESSMENT.
The activity of the company (derived from sales figures) during 2005 as compared to 2004 has more
than doubled. Correspondingly, the gross profit has also more than doubled.
He overall profitability ( return on capital employed) has shown a rise. It means in the year 2005 the profit has
increased not only in volume corresponding to the increase in sales, but more than proportionate to the increase
in sales.
Though the net profit and gross profit ratio were almost maintained, still the return on capital employed
has increased. This is mainly due to the increase in turnover of the capital employed. On the whole the
performance is satisfactory.
On the financial side there have been some setbacks. The liquidity position has worsened and so has
debt equity ratio. Though the situation is not serious yet a close watch should be kept.
Ther have been very heavy long term borrowings. During the year money has been raised from
preference shares and debentures from long term assets. This has pushed the debt equity ratio to a level beyond
which probably it cannot go. It may be better for the company to broaden the equity base by reducing
outstanding debentures and raising additional funds from equity shares.
Problem 5
The ratios relating to Cosmos Limited are given below as follows.
Gross profit ratio : 15 %
Stock velocity : 6 months
Debtors velocity : 3 months
Creditors velocity : 3 months
Gross profit for the year ending 31 st December amounts to Rs 6 00 000. Closing stock is equal to opening
stock.
Solution.
15% = Rs 6 00 000
Sales
Sales = 6 00 000 x 100 = 4 00 000.
15
Closing Stock.
3= Total debtors x 12
4 00 000
Sundry Creditors
For calculating sundry creditors, the figure for credit purchases will be required.
Cost of goods sold = Opening stock + Purchases – Closing stock
Rs 3 400 000 = Rs 1 70 000 + Purchases – Rs 1 70 000
Purchases = Rs 3 40 000.
Problem 6
Prepare a Balance sheet in the given format, with the help of the following ratios.
Total assets / Net worth : 3.5
Sales / Fixed assets :6
Sales / current assets :8
Sales / Inventory : 15
Sales / debtors :18
Current ratio : 2.5
Annual sales : Rs 25 00 000.
Balance sheet
Liabilities Rs Assets Rs
Net worth ------ Fixed assets -----
Long term debt ----- Inventory -----
Current liabilities ----- Debtors -----
Liquid assets -----
------- -------
Solution.
Balance sheet
Liabilities Rs Assets Rs
Net worth 2 08 333 Fixed assets 4 16 667
Long term debt 3 95 834 Inventory 1 66 667
Current liabilities 1 25 000 Debtors 1 38 889
Liquid assets 6 944
7 29 167 7 29 167
Problem 7
Current ratio -2.5 Liquidity ratio- 1.5 Net working capital-Rs 300 000
Stock turnover - 6 times Gross profit ratio 20 % Fixed asset turnover ratio
Average debt collection period Fixed asset / shareholders net (on cost of asset)- 2 times
- 2 months. worth 0.08 Reserves and surplus to capital
Gross profit ratio 20 % 0.50
Solution.
Working capital:-
If current liabilities are 1, current assets are 2.5.
It means the difference or working capital 1.5.
Working capital Rs 3 00 000.
Liabilities Rs Assets . Rs
Share capital 5 00 000 Fixed assets 6 00 000
Reserves and surplus 2 50 000 Stock 2 00 000
Long term borrowings 1 50 000 Debtors 2 50 000
( balancing figure ) 2 00 000 bank 50 000
Current liabilities
11 00 000 11 00 000
Rs Rs
Sales X XXX
Less sales returns XX
Cost of production
X XXX
Add: Opening stock of finished product
XXX
XXX X
Less :Closing stock of finished product XXX
Xxx
Net income Xxxx
Problem 8
Following is the P&L Account and Balance Sheet of Jai hind Ltd. Re draft them for the purpose of
analysis and calculate the following ratio.
1) Gross Profit Ratio 2) Overall profitability Ratio 3) Current Ratio 4) Debt Equity Ratio 5)
Stock Turnover Ratio 6) Liquidity Ratio.
P&L Account
Particulars Rs Particulars Rs
Opening stock of finished goods 1 00 000 Sales 10 00 000
Opening stock of materials 50 000 Closing stock of materials 1 50 000
Purchases of materials 3 00 000 Closing stock of finished goods 1 00 000
Direct wages 2 00 000 Profit on sale of shares 50 000
Manufacturing expense 1 00 000
Administration expense 50 000
Selling and distribution expense 50 000
Loss on sale of plant 55 000
Interest on debentures 10 000
Balance sheet
Liabilities Rs Assets Rs
Equity share capital 1 00 000 Fixed assets 2 50 000
Preference share capital . 1 00 000 Stock of raw materials . 1 50 000
Reserves 1 00 000 Stock of finished stock 1 00 000
Debentures 2 00 000 Sundry debtors 1 00 000
Sundry debtors 1 00 000 Bank balance 50 000
Bills payable 50 000
6 50 000 6 50 000
Solution
Income Statement
Sales 10 00 000
Less: Cost of sales:
Raw material consumed
(Opening stock + Purchases – closing stock) . 2 00 000
Direct wages 2 00 000
Manufacturing expense 1 00 000
Cost of production 5 00 000
Add : Opening stock of finished goods 1 00 000
6 00 000
Less : Closing stock of finished goods 1 00 000
Cost of goods sold. 5 00 000
Advantages
1. These statements indicate trends in sales, cost of production, profits, etc., helping the analyst to evaluate
the performance, efficiency and financial condition of the undertaking. For example, if the sales are increasing
coupled with the same or better profit margins, it indicates healthy growth.
2. Comparative statements can also be used to compare the position of the firm with the average performance
of the industry or with other firms. Such a comparison facilitates the identification or weaknesses and
remedying the situation.
Disadvantages
1. Inter-firm comparison may be misleading if the firms are not of the same age and size, follow different
accounting policies in relation to depreciation, valuation of stock, etc., and do not cater to the same market.
2. Inter-period comparison will also be misleading if the period has witnessed frequent changes in accounting
policies.
Brief Comments
1. The comparative income statement suggests that there is a jump of 30 per cent in gross profit because of
increase in sales and increase in the profit margin. Increase in the gross profit margin can be ascertained from
the fact that the 10 per cent increase in sales is not accompanied by a proportionate increase in the cost of
production. However, the net profit is reduced by Rs.10, 000 because of the increase in operating expenses.
The overall position of the income statement indicates as favorable situation.
2. The analysis of balance sheet changes indicates an increase of 33 1/3 % in capital employed due to 25 per
cent increase in fixed assets and 100 per cent increase in working capital. There is no increase in debenture
liability and the increase in the current liabilities is only marginal. Therefore the increase in the total assets is
substantially due to increase in owners’ equity indicating a very satisfactory financial position.
Illustration 1
Convert the following Income Statement into a comparative income statement of BCR Co. Ltd and interpret the
changes in 2005 in the light of the conditions in 2004.
Interpretation
1. The comparative balance sheet of the company reveals that during the year
2006, there has been an increase in fixed assets by Rs.1,10,000, i.e. 13.5%
while long-term liabilities have relatively increased by Rs.1,50,000 and equity
share capital has increased by Rs.2 lakhs. This fact depicts that the policy of
the company is to purchase fixed assets from long-term source of finance, thereby not affecting the working
capital.
2. The current assets have increased by Rs.1,52,000, i.e. 24.52%. The current
liabilities have increased only by Rs.20,000, i.e. 12.9%. This shows an
improvement in the liquid position of the Company.
3. Shareholder’s funds (share capital plus reserves) have shown an increase of Rs. 92,000.
4. The overall financial position of the company is satisfactory.
Common size statements include : Common size Balance Sheet and Common size Income Statement.
Common size Balance Sheet - A statement in which Balance Sheet items are expressed as percentage of each
asset to total asset and percentage of each liability to total liabilities is called Common Size Balance sheet. This
statement establishes relation between each asset and total value of asset and each liability against total
liabilities
Common Size Income Statement. A Common Size Income statement is a statement in which each item of
expense is shown as a percentage of net sale. A significant relationship can be established between items of
income statement and volume of sales.
The following procedure may be adopted for preparing the common size
statements.
1. List out absolute figures in rupees at two points of time, say year 1, and year 2 (Column 2 & 4 of Exhibit 2)
2. Choose a common base (as 100). For example, Sales revenue total
may be taken as base (100) in case of income statement, and total
assets or total liabilities (100) in case of balance sheet.
3. For all items of Col. 2 and 4 work out the percentage of that total. Column 3 and 5 portray these
percentages in Figures 4.2.
Interpretation :
1. In 2005, both current assets and current liabilities decreased as compared to
2004, but the decrease in current assets is more than the decrease in the current
liabilities. As a result, the firm may face liquidity problem.
2. In 2005 both fixed assets and the long-term liabilities increased, but the increase
in the fixed assets is more than the increase in long-term liabilities. The firm sold
some investments to acquire fixed assets and used short-term funds to purchase
fixed assets.
3. The firm has undertaken expansion programme reflected in addition to land and
buildings.
The overall financial position of the firm is satisfactory. It should improve its liquidity.
Illustration 5
From the following , prepare Common Size Statements for the year ended March 31, 2004,& 2005.
Interpretation :
1. On comparison of the percentage of the cost of goods sold, it is observed that the company has tried to
reduce its cost to improve its profit margin.
2. The profitability of the company has improved as compared to the previous year as the profit after tax
percentage has gone up by 13.28%.
3. The company has issued share capital in order to finance the purchase of fixed assets like furniture and land
and buildings.
4. The company has improved its liquidity position as reflected in the increase of its current assets.
Illustration 6
From the following income statement of X – has Ltd. for the years ending December 31, 1978 and 1979 you
are required to prepare common-size statements:
Interpretation
(i) An analysis of pattern of financing of both the companies shows that Bansal Ltd is more
traditionally financed as compared to Anoop Ltd. The former company has depended more on its own
funds as is shown by balance sheet. Out of total investment, 74.01% of the funds are proprietory funds
and outsiders funds account only for 25.9%. In Anoop Ltd proprietors’ fund are 64.83% while the
share of outsiders funds is 34.17% which shows that this company has depended more upon outsiders
funds.
(ii) Both the companies are suffering from shortage of working capital. The percentage of current
liabilities is more than the percentage of current assets in both the companies.
(iii) A close look at the balance sheet shows that investments in fixed assets have been from working
capital in both the companies. In Anoop Ltd. fixed assets account for 94.52% of total assets while in
Bansal Ltd fixed assets account for 89.48%.
(iv) Thus, both the companies face working capital problem and immediate steps should be taken to
issue more capital or raise long term loans to improve working capital position.
Interpretation
(i) Bansal Ltd has depended more on its own funds as is shown by balance sheet. Out of total
investment, 74.01% of the funds are proprietory funds and outsiders funds account only for
25.9%. In Anoop Ltd proprietors’ fund are 64.83% while the share of outsiders funds is
34.17% which shows that this company has depended more upon outsiders funds.
(ii) Both the companies are suffering from shortage of working capital. The percentage of
current liabilities is more than the percentage of current assets in both the companies.
(iii) A close look at the balance sheet shows that investments in fixed assets have been from
working capital in both the companies. In Anoop Ltd. fixed assets account for 94.52% of total
assets while in Bansal Ltd fixed assets account for 89.48%.
(iv) Thus, both the companies face working capital problem and immediate steps should be
taken to issue more capital or raise long term loans to improve working capital position.
Interpretation
– The sale and gross profit have increased in 2007 as compared to 2006. But the percentage of
gross profit to sales has gone down in 2007. –
– The increase in cost of sales as a percentage of sales has brought the profitability from 34% to
27.14%. – Operating expenses have remained the same in both the years.
– Net profit have decreased both in absolute figures and as a percentage in 2007 as compared to
2006.
CAPITAL SRTUCTURE.
In order to run and manage a company, funds are needed. Right from the promotional stage up to end,
finances play an important role in a company's life. If funds are inadequate, or not properly managed, the entire
organisation suffers. It is, therefore, necessary that correct estimate of the current and future need of capital be
made to have an optimum capital structure which shall help the organisation to run its work smoothly and
without any stress.
Capital structure of a company refers to the make up of its capitalisation. A company procures funds by
issuing various types of securities i.e. ordinary shares, preference shares, bonds and debentures. According to
Gerestenbeg, "Capital structure of a company refers to the composition or make-up of its capitalisation and it
includes all long-term capital resources viz : loans, reserves, shares and bonds." The capital structure is made up
of debt and equity securities and refers to permanent financing of a firm. It is composed of long-term debt,
preference share capital and shareholder's funds.For example, a company has equity shares of Rs. 1,00,000,
debentures Rs. 1,00,000, preference shares of Rs. 1,00,000 and retained earnings of Rs. 50,000. The term
capitalisation is used for total long-term funds. In this case it is of Rs. 3,50,000. The term capital structure is
used for the mix of capitalisation. In this case it will be said that the capital structure of the company consists of
Rs. 1,00,000 in equity shares, Rs. 1,00,000 in preference shares, Rs. 1,00,000 in debentures and Rs. 50,000 in
retained earnings
Before issuing any of these securities, a company should decide about the kinds of securities to be
issued. In what proportion will the various kinds of securities be issued, should also be considered.
Some authors on financial management define capital structure in a broad sense so as to include even the
proportion of short-term debt. In fact, they refer to capital structure as financial structure. Financial structure
means the entire liabilities side of the balance sheet.
Following are the factors which should be kept in view while determining the capital structure of a company:
A company may raise funds either by issue of shares or by debentures. Debentures carry a fixed rate of interest
and this interest has to be paid irrespective of profits. Of course, preference shares are also entitled to a fixed
rate of dividend but payment of dividend depends upon the profitability of the company. In case the rate of
return (ROI) on the total capital employed (shareholders' funds plus long-term borrowed funds) is more than the
rate of interest on debentures or rate of dividend on preference shares, it is said that the company is trading on
equity. For example, the total capital employed in a company is a sum of Rs. 2 lakhs. The capital employed
consists of equity shares of Rs. 10 each. The company makes a profit of Rs. 30,000 every year. In such a case
the company cannot pay a dividend of more than 15% on the equity share capital. However, if the funds are
raised in the following manner, and other things remain the same, the company may be in a position to pay a
higher rate of return on equity shareholders' funds:
Similarly, by virtue of the Securities & Exchange Board of India Act, 1992 and the Rules made there under, the
Securities & Exchange Board of India can also considerably affect the capital issue policies of various
companies. Besides this, the monetary and fiscal policies of the Government also affect the capital structure
decision.
Cross-sectional analysis
It is also known as inter firm comparison. This analysis helps in analysing financial characteristics of an
enterprise with financial characteristics of another similar enterprise in that accounting period. For example, if
company A has earned 15% profit on capital invested. This does not say whether it is adequate or not. If we
analyse further and find that a similar company has earned 16% during the same period, then only we can make
a conclusion that company B is better. Thus, it turns into a meaningful analysis.
(ii) Time series analysis
It is also called as intra-firm comparison. According to this method, the relationship between different items of
financial statement is established, comparisons are made and results obtained. The basis of comparison may be :
– Comparison of the financial statements of different years of the same business unit.
– Comparison of financial statement of a particular year of different business units.
A system of management control designed by an American company named Du-Pont paint Company
is popularly called Du-Pont Control Chart., This system uses the ratio inter-relationship to provide charts for
managerial attention. The standard ratios of the company are compared to present ratios and changes in
performance are judged.
The chart is based on two elements i.e., Net profit and capital employed. Net profit is related to
operating expenses. If the expenses are under control then profit margin will increase. The earnings as a
percentage of sales or earnings divided by sales give us percentage of profitability. Earnings can be calculated
by deducting cost of sales from sales. Cost of sales includes cost of goods sold plus office and administrative
expenses and selling and distributive expenses. Capital employed, on the other hand, consists of current assets
and net fixed assets. Current assets include debtors, stock, bills receivables, cash, etc. Fixed assets are taken
after deducting depreciation. So profit margin is divided by capital employed and is multiplied by 100.
DU PONT CHART
Sales / Investments
Operating profit / Sales
Investments
Sales Operating Expense Fixed assets + Working capital
The efficiency of a concern depends upon the working operations of the concern. The return on
investment becomes a yardstick to measure efficiency because return influences various operations. The profit
margin will show the efficiency with which assets of the business have been used. The efficiency can be
improved either by a better relationship between sales and costs or through more effective use of available
capital. The profitability can be increased by controlling costs and/or increasing sales. The investments turnover
can be raised by having a control over investments in fixed assets and working capital without adversely
affecting sales. The sales may also be increased with the use of same Capital. The management is able to
pinpoint weak spots and take corrective measures. The performance can be better judged by having inter-firm
comparison. The ratios of return on investment, assets turnover and profit margins of comparable companies can
be calculated and these can be used as standards of performance.