HD Book 4
HD Book 4
OF PAKISTAN (ICPAP)
(Suggested Solution)
Question No 1:-
Below are the summarised statements of financial position for three companies
as at 31 March 2009:
i. Investment in Shield
For many years Shield has been selling some of its products under the
brand name of ‘Kyklop’. At the date ofacquisition the directors of
Pacemaker valued this brand at Rs25 million with a remaining life of 10
years. Thebrand is not included in Shield’s statement of financial position.
The fair value of all other identifiable assets and liabilities of Shield were
equal to their carrying values at thedate of its acquisition.
Required:
Answer No 1:-
Rs Rs
million million
Non-current assets
Tangible
Property, plant and equipment (w (i)) 818
Intangible
Goodwill (w (ii)) 23
Brand (25 – 5 (25/10 x 2 years post acq amortization)) 20
Investments
Investment in associate (w (iii)) 144
Other available-for-sale investments (82 + 37) 119
1,124
Current assets
Inventory (142 + 160 – 16 URP (w (iv))) 286
Trade receivables (95 + 88) 183
Cash and bank (8 + 22) 30 499
Total assets 1,623
Equity and liabilities
Equity attributable to the parent
Equity shares (500 + 75 (w (iii))) 575
Share premium (100 + 45 (w (iii)) 145
Retained earnings (w (iv)) 247 392
967
Non-controlling interest (w (v)) 91
Total equity 1,058
Non-current liabilities
10% loan notes (180 + 20) 200
Current liabilities (200 + 165) 365
Total equity and liabilities 1,623
The investment in Shield represents 80% (116/145) of its equity and is likely
to give Pacemaker control thus Shield should beconsolidated as a subsidiary.
The investment in Video Tech represents 30% (30/100) of its equity and is
normally treated as anassociate that should be equity accounted.
i.
Goodwill in Shield:
Investment at cost – cash 210
– loan note (116/200 x Rs100) 58
Cost of the controlling interest 268
Fair value of non-controlling interest (from question) 65
Equity shares 145
Pre-acquisition profit 120
Fair value adjustments – property (w (i)) 20
– brand 25
Fair value of net assets at acquisition (310)
Goodwill 23
iii. Investment in associate:
Rs million
Investment at cost (75 x Rs1.60) 120
Share of post-acquisition profit (100 – 20) x 30% 24
144
The purchase consideration by way of a share exchange (75 million shares
in Pacemaker for 30 million shares in Video Tech)would be recorded as an
increase in share capital of Rs75 million (Rs1 nominal value) and an
increase in share premium of Rs45 million (75 million x Rs0.60).
iv.
Non-controlling interest
Fair value on acquisition (from question) 65
Share of adjusted post-acquisition profit (130 x 20% (w (iv))) 26
91
Question No 2:-
Rs’000 Rs’000
Leasehold property – at valuation 1 October 2007 (note (i)) 50,000
Plant and equipment – at cost (note (i)) 76,600
Plant and equipment – accumulated depreciation at 1 October 24,600
2007
Capitalised development expenditure – at 1 October 2007 (note 20,000
(ii))
Development expenditure – accumulated amortization at 1 6,000
October 2007
Closing inventory at 30 September 2008 20,000
Trade receivables 43,100
Bank 1,300
Trade payables and provisions (note (iii)) 23,800
Revenue (note (i)) 300,000
Cost of sales 204,000
Distribution costs 14,500
Administrative expenses (note (iii)) 22,200
Preference dividend paid 800
Interest on bank borrowings 200
Equity dividend paid 6,000
Research and development costs (note (ii)) 8,600
Equity shares of 25 Paisa each 50,000
8% redeemable preference shares of Rs1 each (note (iv)) 20,000
Retained earnings at 1 October 2007 24,500
Deferred tax (note (v)) 5,800
Leasehold property revaluation reserve 10,000
466,000 466,000
The following notes are relevant:
The leasehold property had a remaining life of 20 years at 1 October 2007. The
company’s policy is to revalueits property at each year end and at 30 September
2008 it was valued at Rs43 million. Ignore deferred tax onthe revaluation.
On 1 October 2007 an item of plant was disposed of for Rs2.5 million cash. The
proceeds have been treated assales revenue by Coca Cola. The plant is still
included in the above trial balance figures at its cost of Rs8 million
andaccumulated depreciation of Rs4 million (to the date of disposal).
All plant is depreciated at 20% per annum using the reducing balance method.
iii. Coca Cola is being sued by a customer for Rs2 million for breach of contract over
a cancelled order. Coca Cola has obtained legal opinion that there is a 20%
chance that Coca Cola will lose the case. Accordingly Coca Cola has provided
Rs400, 000 (Rs2 million x 20%) included in administrative expenses in respect of
the claim. The unrecoverable legal costs of defending the action are estimated at
Rs100, 000. These have not been provided for as the legal action will not go to
court until next year.
iv. The preference shares were issued on 1 April 2008 at par. They are redeemable at
a large premium which gives them an effective finance cost of 12% per annum.
v. The directors have estimated the provision for income tax for the year ended 30
September 2008 at Rs11.4 million. The required deferred tax provision at 30
September 2008 is Rs6 million.
Required:
Answer No 2:-
Note: as it is considered that the outcome of the legal action against Coca Cola is
unlikely to succeed (only a 20% chance) it isinappropriate to provide for any
damages. The potential damages are an example of a contingent liability which
should bedisclosed (at Rs2 million) as a note to the financial statements. The
unrecoverable legal costs are a liability (the start of thelegal action is a past event)
and should be provided for in full.
b) Coca Cola – Statement of changes in equity for the year ended 30 September
2008
Equity Revaluation Retained Total
shares reserve earnings equity
Rs’000 Rs’000 Rs’000 Rs’000
Balances at 1 October 2007 50,000 10,000 24,500 84,500
Dividend (6,000) (6,000)
Comprehensive income (4,500) 22,700 18,200
Balances at 30 September 2008 50,000 5,500 41,200 96,700
Note: development costs can only be treated as an asset from the point
where they meet the recognition criteria inIAS 38 Intangible assets. Thus
development costs from 1 April to 30 September 2008 of Rs4.8 million
(800 x 6 months)can be capitalised. These will not be amortised as the
project is still in development. The research costs of Rs1.4 millionplus
three months’ development costs of Rs2.4 million (800 x 3 months) (i.e.
those incurred before 1 April 2008) aretreated as an expense.
Question No 3:-
The dividend paid in November 2010 was Rs5.6 million. This is based on 112
million shares in issue (56,000 x 2 – the shares are 50 Paisa each) times 5 Paisa.
2011 2010
Rs’000 Rs’000
Revenue 25,500 17,250
Cost of sales (14,800) (10,350)
Gross profit 10,700 6,900
Distribution costs (2,700) (1,850)
Administrative expenses (2,100) (1,450)
Finance costs (650) (100)
Profit before taxation 5,250 3,500
Income tax expense (2,250) (1,000)
Profit for the year 3,000 2,500
Statements of financial position as at 31 March
2011 2010
Rs’000 Rs’000 Rs’000 Rs’000
Non-current assets
Property, plant and equipment 9,500 5,400
Intangibles 6,200 Nil
15,700 5,400
Current assets
Inventory 3,600 1,800
Trade receivables 2,400 1,400
Bank Nil 4,000
Non-current assets held for sale 2,000 8,000 Nil 7,200
Total assets 23,700 12,600
Equity and liabilities
Equity
Equity shares of Rs1 each 5,000 5,000
Retained earnings 4,500 2,250
9,500 7,250
Non-current liabilities
5% loan notes 2,000 2,000
8% loan notes 7,000 Nil
Current liabilities
Bank overdraft 200 Nil
Trade payables 2,800 2,150
Current tax payable 2,200 5,200 1,200 3,350
Total equity and liabilities 23,700 12,600
Notes
A disappointed shareholder has observed that although revenue during the year
has increased by 48% (8,250/17,250 x 100), profit for the year has only increased
by 20% (500/2,500 x 100).
Required:
a) Prepare a statement of cash flows for Bengal for the year ended 31
March 2011, in accordance with IAS 7 Statement of cash flows, using the
indirect method.
b) Using the information in the question and your answer to (a) above,
comment on the performance (including addressing the shareholder’s
observation) and financial position of Bengal for the year ended 31
March 2011.
Answer No 3:-
a) Bengal – Statement of cash flows for the year ended 31 March 2011:
(Note: figures in brackets are in Rs’000)
Rs’000 Rs’000
Cash flows from operating activities:
Profit before tax 5,250
Adjustments for:
depreciation of non-current assets 640
finance costs 650
Increase in inventories (3,600 – 1,800) (1,800)
Increase in receivables (2,400 – 1,400) (1,000)
Increase in payables (2,800 – 2,150) 650
Cash generated from operations 4,390
Finance costs paid (650)
Income tax paid (w (i)) (1,250)
Net cash from operating activities 2,490
Cash flows from investing activities:
Purchase of property, plant and equipment (w (ii)) (6,740)
Purchase of intangibles (6,200)
Net cash used in investing activities (12,940)
Cash flows from financing activities:
Issue of 8% loan note 7,000
Equity dividends paid (w (iii)) (750)
Net cash from financing activities 6,250
Net decrease in cash and cash equivalents (4,200)
Cash and cash equivalents at beginning of period 4,000
Cash and cash equivalents at end of period (200)
Workings
i.
ii.
Equity dividend
Retained earnings b/f 2,250
Profit for period 3,000
Retained earnings c/f (4,500)
Balance – dividend paid 750
b) Note: references to 2011 and 2010 refer to the periods ending 31 March
2011 and 2010 respectively.
It is understandable that the shareholder’s observations would cause
concern. A large increase in sales revenue has not ledto a proportionate
increase in profit. To assess why this has happened requires consideration
of several factors that couldpotentially explain the results. Perhaps the
most obvious would be that the company has increased its sales by
discountingprices (cutting profit margins).Interpreting the ratios in the
appendix rules out this possible explanation as the gross profitmargin has
in fact increased in 2011 (up from 40% to 42%). Another potential cause of
the disappointing profit could beoverheads (distribution costs and
administrative expenses) getting out of control, perhaps due to higher
advertising costs ormore generous incentives to sales staff. Again, when
these expenses are expressed as a percentage of sales, this does notexplain
the disparity in profit as the ratio has remained at approximately 19%.
What is evident is that there has been a verylarge increase in finance costs
which is illustrated by the interest cover deteriorating from 36 times to
only 9 times. The other‘culprit’ is the taxation expense: expressed as a
percentage of pre-tax accounting profit, the effective rate of tax has gone
from28.6% in 2010 to 42.9% in 2011. There are a number of factors that can
affect a period’s effective tax rate (including underorover-provisions from
the previous year), but judging from the figures involved, it would seem
likely that either there was amaterial adjustment from an under-provision
of tax in 2010 or there has been a considerable increase in the rate levied
bythe taxation authority.
As an illustration of the effect, if the same effective tax rate in 2010 had
applied in 2011, the after-tax profit would have been Rs3, 749,000 (5,250 x
(100% – 28.6%) rounded) and, using this figure, the percentage increase in
profit would be 50%
((3,749 – 2,500)/2,500 x 100) which is slightly higher than the percentage
increase in revenue. Thus an increase in thetax rate and increases in
finance costs due to much higher borrowings more than account for the
disappointing profitcommented upon by the concerned shareholder.
The other significant observation in comparing 2011 with 2010 is that the
company has almost certainty acquired anotherbusiness. The increased
expenditure on property, plant and equipment of Rs6, 740,000 and the
newly acquired intangibles(probably goodwill) of Rs6.2 million are not
likely to be attributable to organic or internal growth. Indeed the decrease
in thebank balance of Rs4.2 million and the issue of Rs7 million loan notes
closely match the increase in non-current assets. Thisimplies that the
acquisition has been financed by cash resources (which the company looks
to have been building up) andissuing debt (no equity was issued). This in
turn explains the dramatic increase in the gearing ratio (and the
consequent fallin interest cover) and the fall in the current ratio (due to the
use of cash resources for the business purchase). Although thecurrent
ratio at 1.5:1 is on the low side of acceptability, it does include Rs2 million
of non-current assets held for sale. A bettercomparison with 2010 is the
current ratio at 1.2:1 which excludes the non-current assets held for sale. It
may be that theseassets were part of the acquisition of the new business
and are ‘surplus to requirements’, hence they have been madeavailable for
sale. They are likely to be valued at their ‘fair value less cost to sell’ and
the prospect of their sale should behighly probable (normally within one
year). That said, if the assets are not sold in the near future, it would call
into questionthe acceptability of the company’s current ratio which may
cause short-term liquidity problems.
The overall performance of Bengal has deteriorated (as measured by its
ROCE) from 38.9% to 31.9%. This is mainly due toa lower rate of net asset
turnover (down from 1.9 to 1.4 times), however when the turnover of
property, plant and equipmentis considered (down from 3.2 to 2.7 times)
the asset utilization position is not as bad as it first looks, in effect it is
thepresence of the acquired intangibles that is mostly responsible for the
fall.
Further, it may be that the new business was acquired part way through
the year and thus the returns from this element maybe greater next year
when a full period’s profits will be reported. It may also be that the
integration of the new businessrequires time (and expense) before it
delivers its full potential.
In summary, although reported performance has deteriorated, it may be
that future results will benefit from the current year’sinvestment and
show considerable improvement. Perhaps some equity should have been
issued to lower the company’sgearing (and finance costs) and if the
dividend of Rs750, 000 had been suspended for a year there would be a
better liquidposition.
Question No 4:-
The International Accounting Standards Board (IASB) has begun a joint project
to revisit its conceptual framework for financial accounting and reporting. The
goals of the project are to build on the existing frameworks and converge them
into a common framework.
Required:
Answer No 4:-
These are:
i. Objectives
Agreement will be required as to whether financial statements are
to be produced for shareholders or a wide range ofusers and
whether decision usefulness is the key criteria or stewardship.
Additionally there is the question of whetherthe objective is to
provide information in making credit and investment decisions.
v. Measurement
More detailed discussion of the use of measurement concepts, such
as historical cost, fair value, current cost, etc arerequired and also
more guidance on measurement techniques. Measurement concepts
should address initialmeasurement and subsequent measurement
in the form of revaluations, impairment and depreciation which in
turngives rise to issues about classification of gains or losses in
income or in equity.
Required:
Answer No 5:-
There are many benefits to information disclosure and users have unmet
information needs. It cannot be known with anycertainty what the
optimal disclosure level is for companies. Some companies through
voluntary disclosure may haveachieved their optimal level. There are no
quantitative measures of how levels of disclosure stand with respect to
optimallevels. Standard setters have to make such estimates as best they
can, guide by prudence, and by what evidence of benefitsand costs they
can obtain.