+ All Categories
Home > Documents > Chapter 17 EARNINGS PER SHARE (IAS – 33) entity whose securities are publicly traded (or that is...

Chapter 17 EARNINGS PER SHARE (IAS – 33) entity whose securities are publicly traded (or that is...

Date post: 25-Jun-2018
Category:
Upload: truongdiep
View: 227 times
Download: 2 times
Share this document with a friend
32
Page 1 of 32 Chapter 17 EARNINGS PER SHARE (IAS – 33) OBJECTIVE The objective of this IAS is to prescribe principles for the determination and presentation of earning per share. SCOPE This IAS shall apply to the entities (Individual or Group), already listed on the stock exchanges or in the process of listing. DEFINITIONS Anti-dilution is an increase in earnings per share or a reduction in loss per share resulting from the assumption that convertible instruments are converted, that options or warrants are exercised, or that ordinary shares are issued upon the satisfaction of specified conditions. A contingent share agreement is an agreement to issue shares that is dependent on the satisfaction of specified conditions. Contingently issue-able ordinary shares are ordinary shares issue-able for little or no cash or other consideration upon the satisfaction of specified conditions in a contingent share agreement. Dilution is a reduction in earnings per share or an increase in loss per share resulting from the assumption that convertible instruments are converted, that options or warrants are exercised, or that ordinary shares are issued upon the satisfaction of specified conditions. Options, warrants and their equivalents are financial instruments that give the holder the right to purchase ordinary shares. An ordinary share is an equity instrument that is subordinate to all other classes of equity instruments. A potential ordinary share is a financial instrument or other contract that may entitle its holder to ordinary shares. Common Examples of Potential Ordinary Shares convertible debt; convertible preferred shares; share warrants; share options; share rights; employee stock purchase plans; contractual rights to purchase shares; and contingent issuance contracts or agreements (such as those arising in business combination). Put option on ordinary shares are contracts that give the holder the right to sell ordinary shares at a specified price for a given period. REQUIREMENTS TO PRESENT EPS An entity whose securities are publicly traded (or that is in process of public issuance) must present, on the face of the income statement, basic and diluted earnings per share for: profit or loss from continuing operations attributable to the ordinary equity holders of the parent entity; and profit or loss attributable to the ordinary equity holders of the parent entity for the period for each class of ordinary shares that has a different right to share in profit for the period. Basic and diluted earnings per share must be presented with equal prominence for all periods presented.
Transcript
Page 1: Chapter 17 EARNINGS PER SHARE (IAS – 33) entity whose securities are publicly traded (or that is in process of public issuance) must present, on the face of the income statement,

Page 1 of 32

Chapter 17 EARNINGS PER SHARE (IAS – 33)

OBJECTIVE The objective of this IAS is to prescribe principles for the determination and presentation of

earning per share.

SCOPE This IAS shall apply to the entities (Individual or Group), already listed on the stock

exchanges or in the process of listing.

DEFINITIONS Anti-dilution is an increase in earnings per share or a reduction in loss per share resulting

from the assumption that convertible instruments are converted, that options or warrants

are exercised, or that ordinary shares are issued upon the satisfaction of specified

conditions.

A contingent share agreement is an agreement to issue shares that is dependent on the

satisfaction of specified conditions.

Contingently issue-able ordinary shares are ordinary shares issue-able for little or no cash or

other consideration upon the satisfaction of specified conditions in a contingent share

agreement.

Dilution is a reduction in earnings per share or an increase in loss per share resulting from the

assumption that convertible instruments are converted, that options or warrants are

exercised, or that ordinary shares are issued upon the satisfaction of specified conditions.

Options, warrants and their equivalents are financial instruments that give the holder the

right to purchase ordinary shares.

An ordinary share is an equity instrument that is subordinate to all other classes of equity

instruments.

A potential ordinary share is a financial instrument or other contract that may entitle its

holder to ordinary shares.

Common Examples of Potential Ordinary Shares

• convertible debt;

• convertible preferred shares;

• share warrants;

• share options;

• share rights;

• employee stock purchase plans;

• contractual rights to purchase shares; and

• contingent issuance contracts or agreements (such as those arising in business

combination).

Put option on ordinary shares are contracts that give the holder the right to sell ordinary

shares at a specified price for a given period.

REQUIREMENTS TO PRESENT EPS

An entity whose securities are publicly traded (or that is in process of public issuance) must

present, on the face of the income statement, basic and diluted earnings per share for:

• profit or loss from continuing operations attributable to the ordinary equity holders of

the parent entity; and

• profit or loss attributable to the ordinary equity holders of the parent entity for the

period for each class of ordinary shares that has a different right to share in profit for

the period.

Basic and diluted earnings per share must be presented with equal prominence for all

periods presented.

Page 2: Chapter 17 EARNINGS PER SHARE (IAS – 33) entity whose securities are publicly traded (or that is in process of public issuance) must present, on the face of the income statement,

Page 2 of 32

Basic and diluted EPS must be presented even if the amounts are negative (that is, a loss

per share).

If an entity reports a discontinued operation, basic and diluted amounts per share must be

disclosed for the discontinued operation either on the face of the income statement or in

the notes to the financial statements.

MEASUREMENT BASIC EPS

Basic EPS should be calculated by dividing the net profit or loss for the period attributable

to ordinary shareholders by the weighted average number of ordinary shares outstanding

during the period.

Earnings

Earnings include all items of income and expense (including tax, extraordinary items

and minority interests) less net profit attributable to preference shareholders,

including preference dividends.

Preference dividends, which shall be deducted from net profit consist of:

(a) preference dividends on non-cumulative preference shares declared in

respect of the period; and

(b) the full amount of the required preference dividends for cumulative

preference shares for the period, whether or not they have been declared

(excluding those paid/declared during the period in respect of previous

periods).

Per share

o The number of ordinary shares used should be the weighted average number of

ordinary shares outstanding during the period. This figure for all periods presented

should be adjusted for events, other than the conversion of potential ordinary shares

that have changed the number of shares outstanding without a corresponding change in resources. Examples include a bonus issue, bonus element in a rights

issue, a share split and a consolidation of shares.

o The time-weighting factor is the number of days the shares were outstanding

compared with the total number of days in the period; a reasonable approximation

is usually adequate.

o Shares are usually included in the weighted average number of shares from the

date their proceeds is receivable which is usually the date of issue. In certain other

cases consideration should be given to the specific terms and conditions attached

to the issue i.e. the substance of a contract associated in the issue. The treatment for

the issue of ordinary shares in different circumstances is as follows.

• In exchange for cash

• On the voluntary reinvestment of

dividends on ordinary or preferred

shares

• As a result of the conversion of a debt

instrument to ordinary shares

• In place of interest or principal on other

financial instruments

• In exchange for the settlement of a

liability of the enterprise

• As consideration for the acquisition of

an asset other than cash

• For the rendering of services to the

enterprise

• When cash is receivable

• The dividend payment date

• Date interest ceases

accruing

• Date interest ceases

accruing

• The settlement date

• The date on which the

acquisition is recognized

• As services are rendered

Page 3: Chapter 17 EARNINGS PER SHARE (IAS – 33) entity whose securities are publicly traded (or that is in process of public issuance) must present, on the face of the income statement,

Page 3 of 32

o Ordinary shares issued as purchase consideration in an acquisition should be

included as of the date of acquisition because the acquired entity's results will also

be included from that date onward.

o If ordinary shares are partly paid, they are treated as a fraction of an ordinary share

to the extent they are entitled to dividends during the financial period relative to

fully paid ordinary shares.

o Contingently issue able shares including those subject to recall are included in the

computation from the date when all necessary conditions for issue have been

satisfied.

Effect on basic EPS of changes in capital structure New issues/buy backs

• When there has been an issue of new shares or a buy-back of shares, the

corresponding figures for EPS for the previous year will be comparable with the current

year because, as the weighted average of shares has risen or fallen, there has also

been a corresponding increase or decrease in resources. Money has been received

when shares were issued, and money has been paid out on the repurchased shares. It

is assumed that the sale or purchase has been made at full market price.

• However, there are other events, which change the number of shares outstanding,

without a corresponding change in resources. In these circumstances it is necessary to

make adjustments to EPS reported in prior years so that the current and prior period’s

EPS figures become comparable.

Bonus issue/share split/consolidation

• These three types of event can be considered together as they have a similar effect.

In all cases, new ordinary shares are issued to existing shareholders for no additional

consideration and as such the number of ordinary shares has changed without an

increase or decrease in resources.

• The problem is solved by adjusting the number of ordinary shares outstanding before

the event for the proportionate change in the number of shares outstanding as if the

event had occurred at the beginning of the earliest period reported.

Rights issue

• A rights issue of shares is an issue of new shares to existing shareholders at a price

below the current market value. The offer of new shares is made on the basis of x new

shares for every y shares currently held; e.g. a 1 for 3 rights issue is an offer of 1 new

share at the offered price for every 3 shares currently held. The offer of new share at a

price below the current market value means that there is a bonus element included.

• To arrive at figures for EPS when a rights issue is made, one should first calculate the

theoretical ex-rights price. This is a weighted average value per share.

• The procedures for calculating the EPS for the current year and a corresponding figure

for the previous year are as follows.

(a) The EPS for the corresponding previous period should be multiplied by the

following fraction. (Note. The market price on the last day of quotation is

taken as the fair value immediately prior to exercise of the rights, as required

by the standard.)

rights)(with quotation ofday last on priceMarket

price rights -ex lTheoretica

(b) To obtain the EPS for the current year one should:

(i) Multiply the number of shares before the rights issue by the fraction of

the year before the date of issue and by the following fraction.

price rights -ex lTheoretica

rightswith quotation ofday last on priceMarket

Page 4: Chapter 17 EARNINGS PER SHARE (IAS – 33) entity whose securities are publicly traded (or that is in process of public issuance) must present, on the face of the income statement,

Page 4 of 32

(ii) Multiply the number of shares after the rights issue by the fraction of the

year after the date of issue and add to the figure arrived at in (i).

The total earnings should then be divided by the total number of

shares so calculated.

DILUTED EPS At the end of an accounting period, a company may have in issue some securities, which

do not at present have any 'claim' to share equity earnings, but may give rise to such a

claim in the future. These securities include:

a) A separate class of equity shares which at present is not entitled to any dividend, but

will be entitled after some future date;

b) Convertible loan stock or convertible preferred shares which give their holders the

right at some future date to exchange their securities for ordinary shares of the

company, at a pre-determined conversion rate; and

c) Options or warrants.

In such circumstances, the future number of 'shares ranking for dividend might

increase, which in turn results in a fall in the EPS. In other words, a future increase in

the number of equity shares will cause a dilution or 'watering down' of equity

earning, and it is therefore, appropriate to calculate a diluted earnings per share i.e.

the EPS that would have been obtained during the financial period if the dilution

had already taken place. This will indicate to investors the possible effects of a future

dilution.

Earnings

The earnings calculated for basic EPS should be adjusted by the post-tax including

deferred tax effect of:

a) any dividends on dilutive potential ordinary shares that were deducted to

arrive at earnings for basic EPS;

b) interest recognized in the period for the dilutive potential ordinary shares; and

c) any other changes in income or expenses, fees and discount, premium

accounted for as yield adjustments that would result from the conversion of

the dilutive potential ordinary shares.

The conversion of some potential ordinary shares may lead to changes in other

income or expenses. For example, the reduction of interest expense related to

potential ordinary shares and the resulting increase in net profit for the period may

lead to an increase in the expense relating to a non-discretionary employee profit-

sharing plan. When calculating diluted EPS, the net profit or loss for the period is also

adjusted for any such consequential changes in income or expense.

Per share

The number of ordinary shares is the weighted average number of ordinary shares

calculated for basic EPS plus the weighted average number of ordinary shares that

would be issued on the conversion of all the dilutive potential ordinary shares into

ordinary shares.

It should be assumed that dilutive ordinary shares were converted into ordinary

shares at the beginning of the period or, if later, at the actual date of their issue.

There are following other points, which also need to be considered in connection

with diluted EPS.

a) The computation assumes the most advantageous conversion rate or

exercise rate from the standpoint of the holder of the potential ordinary

shares.

b) Contingently issue able (potential) ordinary shares are treated as for basic

EPS; if the conditions have not been met, the number of contingently issue

able shares included in the computation is based on the number of shares

Page 5: Chapter 17 EARNINGS PER SHARE (IAS – 33) entity whose securities are publicly traded (or that is in process of public issuance) must present, on the face of the income statement,

Page 5 of 32

that would be issue able if the end of the reporting period was the end of the

contingency period. However, restatement is not allowed if the conditions are

not met when the contingency period expires.

c) A subsidiary, joint venture or associate may issue potential ordinary shares.

that are convertible into either ordinary shares of the subsidiary, joint venture

or associate, or ordinary shares of the reporting entity. If these potential

ordinary shares have a dilutive effect on the consolidated basic EPS of the

reporting entity, they are included in the calculation of diluted EPS.

Treatment of options

• It should be assumed that options are exercised and that the assumed proceeds

would have been received from the issue of shares at fair value. Fair value for this

purpose is calculated on the basis of the average price of the ordinary shares

during the period.

• Options and other share purchase arrangements are dilutive when they would

result in the issue of ordinary shares for less than fair value. The amount of the

dilution is fair value less the issue price. In order to calculate diluted EPS, each

transaction of this type is treated as consisting of two parts.

a) A contract to issue a certain number of ordinary shares at their average fair

value during the period. These shares are fairly priced and are assumed to be

neither dilutive nor anti-dilutive. They are, as such, ignored in the computation

of diluted earnings per share.

b) A contract to issue the remaining ordinary shares for no consideration. Such

ordinary shares generate no proceeds and have no effect on the net profit

attributable to ordinary shares outstanding. Therefore such shares are dilutive

and they are added to the number of ordinary shares outstanding in the

computation of diluted EPS.

To the extent that partly paid shares are not entitled to participate in dividends

during the period, they are considered the equivalent of warrants or options.

Dilutive potential ordinary shares

• According to IAS 33, potential ordinary shares should be treated as dilutive when, and

only when, their conversion to ordinary shares would decrease net profit per share

from continuing ordinary operations. How is this determined?

• The net profit from continuing ordinary activities is 'the control number', used to

establish whether potential ordinary shares are dilutive or anti-dilutive. The net profit

from continuing ordinary activities is the net profit from ordinary activities after

deducting preference dividends and after excluding items relating to discontinued

operations; it also excludes extraordinary items and the effects of changes in

accounting policies and of corrections of fundamental errors.

• Potential ordinary shares are anti-dilutive when their conversion to ordinary shares

would increase earnings per share from continuing ordinary operations or decrease

loss per share from continuing ordinary operations. The effects of anti-dilutive potential

ordinary shares are ignored in calculating diluted EPS.

• In considering whether potential ordinary shares are dilutive or anti-dilutive, each issue

or series of potential ordinary shares is considered separately, not in aggregate. The

sequence in which potential ordinary shares are considered may affect whether or

not they are dilutive. Therefore, in order to maximize the dilution of basic EPS, each

issue or series of potential ordinary shares is considered in sequence from the most

dilutive to the least dilutive. This may sound very confusing, but the following example

may help.

• Potential ordinary shares are weighted for the period they were outstanding. If any

that were cancelled or allowed to lapse during the reporting period are included in

Page 6: Chapter 17 EARNINGS PER SHARE (IAS – 33) entity whose securities are publicly traded (or that is in process of public issuance) must present, on the face of the income statement,

Page 6 of 32

the computation of diluted EPS only for the portion of the period during which they

were outstanding. Potential ordinary shares that have been converted into ordinary

shares during the reporting period are included in the calculation of diluted EPS from

the beginning of the period to the date of conversion; from the date of conversion,

the resulting ordinary shares are included in both basic and diluted EPS.

Restatement

• If the number of ordinary or potential ordinary shares outstanding increases as a result

of a capitalization, bonus issue or share split, or decreases as a result of a reverse share

split i.e. consolidation of shares, the calculation of basic and diluted EPS for all periods

presented should be adjusted retrospectively.

• If these changes occur after the balance sheet date but before issue of the financial

statements, the calculations per share for the financial statements and those of any

prior period should be based on the new number of shares and this should be

disclosed.

• In addition, basic and diluted EPS of all periods presented should be adjusted for

a) the effects of fundamental errors, and adjustments resulting from changes in

accounting policies, dealt with in accordance with IAS 8; and

b) the effects of a business combination that is a uniting of interests

• An enterprise does not restate diluted EPS of any prior period for changes in the

assumptions used or for the conversion of potential ordinary shares into ordinary shares

outstanding.

PRESENTATION Basic and diluted EPS should be presented by an enterprise on the face of the income

statement for each class of ordinary share that has a different right to share in the net profit

for the period. The basic and diluted EPS should be presented with equal prominence for all

periods presented.

Disclosure must be made even where the EPS figures (basic and/or diluted) are negative ie

a loss per share.

DISCLOSURE An enterprise should disclose the following.

(a) The amounts used as the numerators in calculating basic and diluted EPS, and a

reconciliation of those amounts to the reported net profit or loss for the period

(b) The weighted average number of ordinary shares used as the denominator in

calculating basic and diluted EPS, and a reconciliation of these denominators to

each other.

Example # 1-Bonus Issue

Net Profit 20X0

Net Profit 20X1

Ordinary shares outstanding until

30

September 20X 1

Bonus issue 1 October 20X1

200

400

200

2 ordinary shares for each ordinary

share

Outstanding at 30 September 20X1

200 X 2 = 400

Example #2-Right issue

M Ltd. has produced the following net profit figures.

Rs.m

19X6 2.1

19X7 2.5

19X8 2.8

Page 7: Chapter 17 EARNINGS PER SHARE (IAS – 33) entity whose securities are publicly traded (or that is in process of public issuance) must present, on the face of the income statement,

Page 7 of 32

On 1 January 19X7 the number of shares outstanding was 1,000,000. During 19X7 the

company announced a rights issue with the following details.

Rights: 1 new share for each 5 outstanding

Exercise price: Rs.5.00

Last date to exercise rights: 1 March 19X7

The market (fair) value of one share in M Ltd. immediately prior to exercise on 1 March

19X7 = Rs.11.00.

Required

Calculate the EPS for 19X6, 19X7 and 19X8. Example # 3-Dilutive EPS

In 19X7 Faraz Ltd. had a basic EPS of 1.05 based on earnings of Rs.105,000 and 100,000

ordinary Rs.1 shares. It also had in issue Rs.40,000 15% Convertible Loan Stock which is

convertible in two years' time at the rate of 4 ordinary shares for every Rs. 5 of loan stock.

The rate of tax is 30%.

Required

Calculate the diluted EPS. Example# 4- Options

Beta Ltd has the following results for the year ended 31 December

19X7.

Net profit for year

Rs.2,200,000

Weighted average number of ordinary shares outstanding during

year

500,000 shares

Average fair value of one ordinary share during year Rs. 20.00

Weighted average number of shares under option during year 100,000 shares

Exercise price for shares under option during year Rs.15.00

Required

Calculate both basic and diluted earnings per share.

Example# 5-Dilutive potential ordinary shares

Imran Ltd. has the following results for the year ended 31 December 19X7.

Earnings: net profit attributable to ordinary

shareholders

Rs. 10,000,000

Ordinary shares outstanding 2,000,000

Average fair value of one ordinary share during the

year

Rs. 75.00

Tax rate 40%

Potential ordinary shares are as follows.

(a) The profit for the year is net off 20% profit attributable to employees’s profit

sharing schemes.

(b) Options: 100,000 with exercise price of Rs.60

(c) Convertible preference shares: 800,000 shares entitled to a cumulative

dividend of Rs.8 per share; each preference share is convertible to two

ordinary shares

(d) 5% Convertible bond: nominal amount Rs.100,000,000; each 1,000 bond is

convertible to 20 ordinary shares; there is no amortization of premium or

discount affecting the determination of interest expense.

Required: - Calculate both basic and dilutive EPS for all the years? Example # 6

Numerator information $ Denominator information Income from ordinary activities

before extraordinary loss

100,000 Common shares outstanding

at 1/1/05

100,000

Shares issued for cash 1/4/05 20,000

Page 8: Chapter 17 EARNINGS PER SHARE (IAS – 33) entity whose securities are publicly traded (or that is in process of public issuance) must present, on the face of the income statement,

Page 8 of 32

Net income 100,000 Shares issued in 10% stock

dividend declared on July 01

2005

12,000

6% cumulative preference shares 100,000 Shares of treasury stocks

purchased 1/10/05

10,000

Shares issued and bought

back are at market value.

Required: - Calculate both basic and dilutive EPS?

Page 9: Chapter 17 EARNINGS PER SHARE (IAS – 33) entity whose securities are publicly traded (or that is in process of public issuance) must present, on the face of the income statement,

Page 9 of 32

PRACTICE QUESTIONS IAS 33 Q.1 The profit after tax earned by AAZ Limited during the year ended December 31,

2007 amounted to Rs. 127.83 million. The weighted average number of shares

outstanding during the year was 85.22 million.

Details of potential ordinary shares as at December 31, 2007 are as follows:

• The company had issued debentures which are convertible into 3 million ordinary

shares. The debenture holders can exercise the option on December 31, 2009. If

the debentures are not converted into ordinary shares they shall be redeemed

on December 31, 2009. The interest on debentures for the year 2007 amounted

to Rs. 7.5 million.

• Preference shares issued in 2004 are convertible into 4 million ordinary shares at

the option of the preference shareholders. The conversion option is exercisable

on December 31, 2010. The dividend paid on preference shares during the year

2007 amounted to Rs. 2.45 million.

• The company has issued options carrying the right to acquire 1.5 million ordinary

shares of the company on or after December 31, 2007 at a strike price of Rs. 9.90

per share. During the year 2007, the average market price of the shares was Rs.

11 per share.

The company is subject to income tax at the rate of 30%.

Required: (a) Compute basic and diluted earnings per share.

(b) Prepare a note for inclusion in the company’s financial statements for the year

ended December 31, 2007 in accordance with the requirements of International

Accounting Standards.

Q.2 The following information relates to Afridi Industries Limited (AIL) for the year ended

December 31, 2008:

(i) The share capital of the company as on January 1, 2008 was Rs. 400 million of

Rs. 10 each.

(ii) On March 1, 2008, AIL entered into a financing arrangement with a local bank.

Under the arrangement, all the current and long-term debts of AIL, other than

trade payables, were paid by the bank. In lieu thereof, AIL issued 4 million

Convertible Term Finance Certificates (TFCs) having a face value of Rs. 100, to

the bank. These TFCs are redeemable in five years and carry mark up at the

rate of 8% per annum. The bank has been allowed the option to convert these

TFCs on the date of redemption, in the ratio of 10 TFCs to 35 ordinary shares.

(iii) On April 1, 2008, AIL issued 30% right shares to its existing shareholders at a price

which did not contain any bonus element.

(iv) During the year, AIL earned profit before tax amounting to Rs. 120 million. This

profit includes a loss before tax from a discontinued operation, amounting to

Rs. 20 million.

(v) The applicable tax rate is 35%.

Required:

Prepare extracts from the financial statements of Afridi Industries Limited for the year ended

December 31, 2008 showing all necessary disclosures related to earnings per share and

diluted earnings per share.

(Ignore corresponding figures)

Q.3 The following information pertains to ABC Limited, in respect of year ended March

31, 2010.

Rs. (000)

Consolidated profit for the year (including minority interest) 15,000

Profit attributable to minority interest 2,000

Page 10: Chapter 17 EARNINGS PER SHARE (IAS – 33) entity whose securities are publicly traded (or that is in process of public issuance) must present, on the face of the income statement,

Page 10 of 32

Dividend paid during the year to ordinary shareholders 4,000

Dividend paid on 10% Cumulative Preference shares for the year 2009 2,000

Dividend paid on 10% Cumulative Preference shares for the year 2010 2,000

Dividend declared on 12% Non Cumulative Preference shares for the year

2010

2,400

(i) The dividend declared on the non-cumulative preference shares, as referred above,

was paid in April 2010.

(ii) The cumulative preference shares were issued at the time of inception of the

company.

(iii) The company had 10 million ordinary shares at March 31, 2009.

(iv) The 12% non-cumulative preference shares are convertible into ordinary shares, on

or before December 31, 2011 at a premium of Rs. 2 per share. 0.50 million non

cumulative preference shares were converted into ordinary shares on July 1, 2009.

(v) 1.20 million right shares of Rs. 10 each were issued at a premium of Rs. 1.50 per share

on October 1, 2009. The market price on the date of issue was Rs. 12.50 per share.

(vi) 20% bonus shares were issued on January 1, 2010.

(vii) Due to insufficient profit no dividend was declared during the year ended March 31,

2009.

(viii) The average market price for the year ended March 31, 2010 was Rs. 15 per share.

Required: Compute basic and diluted earnings per share and prepare a note for inclusion in the

consolidated financial statements for the year ended March 31, 2010.

Q.4 Extracts from statement of comprehensive income of Rahat Limited (RL) for the year

ended March 31, 2011 are as under:

2011 2010 Rs. (000) Profit after taxation 150,000 110,000

Exchange gain on foreign operations, net of tax 10,000 8,000

Total comprehensive income 160,000 118,000

Following further information is available:

(i) As of April 1, 2010 share capital of the company consisted of:

5 million ordinary shares of Rs. 10 each

0.2 million convertible 15% cumulative preference shares of Rs. 100 each

(ii) Each preference share is convertible into 7 ordinary shares at the option of the

shareholders. 10,000 preference shares were converted into ordinary shares on July

1, 2010.

(iii) On September 10, 2010 a right issue of one million ordinary shares had been

announced at an exercise price of Rs. 12 per share. By October 1, 2010 which was

the last date to exercise the right, all the shares had been subscribed and paid. The

market price of an ordinary share on September 10 and October 1, 2010 was Rs.

15.50 and Rs. 15 respectively.

(iv) On April 30, 2011 the Board of Directors had declared a final cash dividend of 20%

(2010:18%) for the year ended March 31, 2011.

(v) There was no movement in share capital during the previous year.

Required: Prepare a note related to earnings per share, for inclusion in the company’s financial

statements for the year ended March 31, 2011 in accordance with International Financial

Reporting Standards. Show comparative figures.

Page 11: Chapter 17 EARNINGS PER SHARE (IAS – 33) entity whose securities are publicly traded (or that is in process of public issuance) must present, on the face of the income statement,

Page 11 of 32

Q.5 One of your clients has contacted you to calculate earnings per share in

accordance with the requirements of International Accounting Standards and has

provided you the following information:

(i) At the beginning of the year 2006 the company’s share capital was Rs 50

million consisting of 5,000,000 ordinary shares of Rs 10 each. Ten percent

bonus shares were issued on April 1, 2006. Market price of ordinary shares at

the beginning of the year was Rs 33 per share. On June 30, 2006 the price was

Rs 38 per share and at the end of the year, the price was Rs 36 per share.

(ii) Profit attributable to ordinary shareholders of the company for the year 2006 is

Rs 20 million.

(iii) The company had issued convertible Term Finance Certificates (TFCs) of Rs

120 million carrying markup at the rate of 13 percent per annum. The

certificate holders have the option to convert TFCs into ordinary shares in the

ratio of 25 ordinary shares for each TFC of Rs 1,000.

(iv) The company is subject to income tax at the rate of 35%.

Required: Calculate the basic and diluted earnings per share for the year 2006 in each of the

following situations:

(a) if none of the TFC holders opt to convert TFCs into ordinary shares;

(b) if a TFC holders who owns 40% of the total TFCs exercises his right of conversion on

the first day of July 1, 2006.

Q.6 Market Searchers Limited (MS) had 5.0 million ordinary shares at the beginning of the

year 2002. In the month of February 2003, it announced a right issue of one new

share for each five shares issued at the exercise price of Rs.5.00 per share with the

last date of exercise of right being March 1, 2003. Fair value of one ordinary share

prior to exercise on March 1, 2003 was Rs.11.

Moreover, it issued 500,000 convertible bonds on January 1, 2004. Each block of 10 bonds is

convertible into 3 ordinary shares. Interest expense for the year 2004 relating to the liability

component of the convertible bond is Rs.10.0 million.

Current and deferred tax relating to that interest expense is Rs.4.0 million. Interest expense

includes Rs.1.0 million being the amortization of discount arising on initial recognition of the

liability component as per IAS 32.

Net profits for the year ended on December 31 of each year are as follows:

- 2002 – Rs.1,100 million

- 2003 – Rs.1,500 million

- 2004 – Rs.1,800 million

Required: (a) Compute earnings per share for the years 2002, 2003 and 2004 as per IAS 33.

(b) Discuss whether or not the financial instruments or other contracts that may be

settled by payment of financial assets or issuance of ordinary shares of the reporting

enterprise, at the option of the issuer or the holder are deemed to be potential

ordinary shares under IAS 33.

Q.7 Durable Electronics Limited is a manufacturing concern specializing in the

manufacturing and marketing of home appliances. The trading results for the year

ended December 31, 2005 are as follows:

Rupees in million Profit before taxation 60 Income Tax 12

Profit after taxation 48

The details of movement in the share capital of the company during the year are as

follows:

Page 12: Chapter 17 EARNINGS PER SHARE (IAS – 33) entity whose securities are publicly traded (or that is in process of public issuance) must present, on the face of the income statement,

Page 12 of 32

- As on January 1, 2005, 10 million ordinary shares of Rs. 10 each were outstanding

having a market value of Rs. 350 million.

- The board of directors of the company announced an issue of right share in the

proportion of 1 for 5 at Rs. 40 per share. The entitlement date of right shares was April

30, 2005. The market price of the shares immediately before the entitlement date

was Rs. 40 per share.

- The company announced 20% bonus shares for its shareholders on June 1, 2005. The

shareholders were informed that the share transfer books of the company would

remain closed from July 1 to July 10, both days inclusive. Transfers received up to

June 30, 2005 will be considered in time for entitlement of bonus shares. However,

right shares issued in the month of April 2005 will not be entitled for the bonus shares.

The ex-bonus market value per share was Rs. 32.

- A further right issue was made in the proportion of 1 for 4 on October 31, 2005 at a

premium of Rs. 15 per share. The market value of the shares before the right

entitlement was Rs. 33 per share.

Required: Calculate the basic and diluted earnings per share for the year ended December 31, 2005

in accordance with IAS 33 (Earnings per share).

Q.8 The following financial statement extracts for the year ending 31 May 1999 relate to

Mayes, a public limited company. Rs.000 Rs.000

Operating profit

Continuing operations 26,700

Discontinued operations (1,120) 25,580

Continuing operations

Profit on disposal of tangible non- current assets 2,500

Discontinued operations

(Loss) on sale of operations (5,080)

23,000

Interest payable (2,100)

Profit before tax 20,900

Income tax expense (7,500)

Profit after tax 13,400

Minority interest (540)

Profit attributable to members of parent company 12,860

Dividends:

Preference dividend on non-equity shares 210

Ordinary dividend on equity shares 300 (510)

Other appropriations - non equity shares (note iii) (80)

Net profit for the period 12,270

Capital as at 31 May 1999.

Issued and fully paid ordinary shares of Re.1 each 12,500

7% convertible cumulative redeemable preference shares

of Re.1

3,000

15,500

Additional Information

Page 13: Chapter 17 EARNINGS PER SHARE (IAS – 33) entity whose securities are publicly traded (or that is in process of public issuance) must present, on the face of the income statement,

Page 13 of 32

(i) On 1 January 1999, 3.6 million ordinary shares were issued at Rs.2.50 in consideration

of the acquisition of Junes for Rs.9 million. These shares do not rank for dividend in the

current period. Additionally the company purchased and cancelled Rs.2.4 million of

its own Rs.1 ordinary shares on 1 April 1999. On 1 July 1999, the company made a

bonus issue of 1 for 5 ordinary shares before the financial statements were issued for

the year ended 31 May 1999.

(ii) The company has a share option scheme whereby certain directors can subscribe

for company shares. The following details relate to the scheme.

Options outstanding 31 May 1998:

(i) 1·2 million ordinary shares at Rs.2 each

(ii) 2 million ordinary shares at Rs.3 each

Both sets of options are exercisable before 31 May 2000.

Options granted during year 31 May 1999

(i) One million ordinary shares at Rs.4 each exercisable before 31 May 2002

granted 1 June 1998.

(ii) During the year to 31 May 1999, the options relating to the 1·2 million ordinary

shares at Rs.2 were exercised on 1 March 1999.

(iii) The average fair value of one ordinary share during the year was Rs.5.

(iii) The 7% convertible cumulative redeemable preference shares are convertible at the

option of the shareholder or the company on 1 July 2000, 2001, 2002 on the basis of

two ordinary shares for every three-preference share. The preference share

dividends are not in arrears. The shares are redeemable at the option of the

shareholder on 1 July 2000, 2001, 2002 at Rs.1.50 per share. The ‘other appropriations

- non equity shares’ item charged against the profits relates to the amortization of

the redemption premium and issue costs on the preference shares.

(iv) Mayes issued Rs.6 million of 6% convertible bonds on 1 June 1998 to finance the

acquisition of Space, an unlisted company. Each bond is convertible into 2 ordinary

shares of Rs.1. Assume an income tax rate of 35% and that interest on the bonds

receives tax relief at this rate of tax.

(v) The interest payable relates entirely to continuing operations and the taxation

charge relating to discontinued operations is assessed at Rs.100,000 despite the

accounting losses. The loss on discontinued operations relating to the minority

interest is Rs.600,000.

Required: Calculate the basic and diluted earnings per share for the year ended 31 May 1999 for Mayes utilizing IAS33 ‘Earnings per share’. Q.9 The issued share capital of Classic Limited at December 31, 2007 and 2008

comprises 2,000,000 ordinary shares of Rs. 10 each. The company granted potions

over 100,000 ordinary shares in 2006. The options can be exercised between 2009

and 2011 at Rs. 60 per share. The average market price of Classic Limited shares

during the year was Rs. 75.

In addition Classic Limited has 800,000 Rs. 10 convertible cumulative preference shares

(treated as an equity instrument under IAS-32) and Rs. 1,000,000, 5% convertible bonds in

issue throughout 2008. Each convertible bond and preference share is convertible into two

ordinary shares.

The company’s results for the year ended December 31, 2008 comprised operating profit

from continuing operations of Rs. 300,000 and operating profit from discontinued

operations of Rs. 100,000. Interest and tax at 30% amounted to Rs. 100,000 and Rs. 90,000

respectively. The profit for the year was Rs. 210,000.

Required: - Calculate Basic and Diluted Earnings Per Share for Classic Limited?

Page 14: Chapter 17 EARNINGS PER SHARE (IAS – 33) entity whose securities are publicly traded (or that is in process of public issuance) must present, on the face of the income statement,

Page 14 of 32

Q. 10 The following information relates to Que Limited (QL) for the year ended 31

December 2011:

(i) Issued share capital on 1 January 2011 consisted of 80 million ordinary shares of Rs.

10 each.

(ii) Profit after tax amounted to Rs. 130 million. It includes a loss after tax from a

discontinued operation, amounting to Rs. 40 million.

(iii) On 30 September 2011, QL issued 20% right shares at a price of Rs. 11 per share. The

market value of the shares immediately before the right issue was Rs. 12.50 per share.

(iv) There are 25,000 share options in existence. Each option allows the holder to acquire

120 shares at a strike price of Rs. 10 per share. The options have already vested and

will expire on 30 June 2013. The average market price of ordinary shares in 2011 was

Rs. 12 per share.

(v) QL had issued debentures in 2008 which are convertible into 6 million ordinary

shares. The debentures shall be redeemed on 31 December 2012. The conversion

option is exercisable during the last six months prior to redemption. The interest on

debentures for the year 2011 amounted to Rs. 11 million.

(vi) Preference shares issued in 2009 are convertible (at the option of the preference

shareholders) into 4 million ordinary shares on 31 December 2013. The dividend paid

on preference shares during 2011 amounted to Rs. 5.75 million.

(vii) The company is subject to income tax at the rate of 35%.

Required: Prepare extracts from the financial statements of Que Limited for the year ended 31

December 2011 showing all necessary disclosures related to earnings per share. (Ignore

comparative figures) (17 marks)

Q-11 The following information pertaining to Krishna Limited (KL) has been

extracted from its financial statements for the year ended 31 December 2012. (i) Total comprehensive income for the year:

Rs. In ‘000

Profit from continuing operations - net of tax 200,000

Profit from discontinued operations - net of tax 10,000

Fair value gain on investments available for sale - net of tax 16,000

Total comprehensive income 226,000 (ii) Share capital as on 1 January 2012:

• 8,000,000 Ordinary shares of Rs. 10 each.

• 500,000 Convertible preference shares of Rs. 100 each entitled to a cumulative

dividend at 12%. Each share is convertible into two ordinary shares and the

dividend is paid on 28 February, every year.

(iii) 20% bonus shares being the final dividend for the year ended 31 December 2011

were issued on 31 March 2012.

(iv) On 30 April 2012, holders of 80% convertible preference shares converted their

shares into ordinary shares.

(v) On 1 July 2012, KL issued 20% right shares to its ordinary shareholders at Rs. 70 per

share. The market price prevailing on the exercise date was Rs. 80 per share.

(vi) On 1 August 2011, KL granted 2,500 share options to each of its twenty technical

managers. The managers would become eligible to exercise these options on

completion of further five years of service with KL. By 31 December 2012, two

managers had already left and it is expected that a further six managers would

leave KL before five years. As of 31 December 2012 estimated fair value of each

share option was Rs. 40.

Required:

Page 15: Chapter 17 EARNINGS PER SHARE (IAS – 33) entity whose securities are publicly traded (or that is in process of public issuance) must present, on the face of the income statement,

Page 15 of 32

Prepare a note relating to basic and diluted earnings per share for inclusion in KL’s financial

statements for the year ended 31 December 2012, in accordance with International

Financial Reporting Standards.

Q-12 Alpha Limited (AL) a listed company acquired following 80% equity in Zee Limited on

01 July 2010. The following information has been extracted from their draft financial

statements.

AL ZL

Rs. (000) Rs. (000)

Balance as at 01 January 2013: -

Share capital (Rs. 100 each) 80,000 35,000

12% Convertible bonds (Rs. 100 each) 30,000 --

Profit for the year ended 31 December 2013 (after tax) 60,000 25,000

Following information is also available: -

(i) The bonds were issued at par on 01 January 2011 and are convertible at any time

before redemption date of December 31, 2015, at the rate of five ordinary shares

for every four bonds.

(ii) Cost and fair value information of ZPL ‘s investment property is as under: -

31 Dec 2013 31 Dec 2012

Rs (000)

Cost 65,000 60,000

67,000 59,000

ZL uses cost model while the group policy is to use the fair value model to

account for investment property.

(iii) AL operates a defined benefit gratuity scheme for its employees. The actuary’s

report has been received after the preparation of draft financial statements and

provides the following information pertaining to the year ended 31 December

2013: -

Rs. (000)

Actuarial losses 150

Current service costs 8,000

Net interest income 3,000

(iv) On August 2013, under employees share option scheme, 60,000 shares were issued

by AL to its employees at Rs. 150 per share against the average market price of

Rs. 250 per share.

(v) Dividend details are as under: -

AL ZL

2013 (interim) 2012 (final) 2013 (interim) 2012 (final)

Cash 18% 10% 12% 15%

-- 20% -- 16%

At the time of payment of dividend, income tax @ 10% was deducted by AL and

ZL.

(vi) Applicable tax rate for business income is 35%.

Required: -

Extracts from the consolidated profit and loss account of Alpha Limited including earnings

per share for the year ended December 31, 2013 in accordance with the IFRS?

Page 16: Chapter 17 EARNINGS PER SHARE (IAS – 33) entity whose securities are publicly traded (or that is in process of public issuance) must present, on the face of the income statement,

Page 16 of 32

(Note: comparative figures and information for notes to the financial statements are not

required) (15)

Q – 13 The following information has been extracted from draft statement of financial

position of Ittehad Industries Limited (IIL), as on December 31, 2014: -

2014 2013

Rs. in millions

Share capital (Rs. 10 each) 1,800 1,200

Share premium 380 230

Accumulated profit 3,756 3,556

11.5% Term Finance Certificates 250 --

The following information is also available: -

i) The profit after tax earned by IIL during the year ended December 31, 2014

amounted to Rs. 225 million.

ii) On April 01, 2014, IIL issued 25% right shares to its existing shareholders at Rs. 15 per

share. Market value of the shares prior to issue of right shares was Rs. 25 per share.

iii) 20% bonus shares for the year ended December 31, 2013 were issued on May 01,

2014. The right shares issued on April 01, 2014 were also entitled for the bonus.

iv) On December 31, 2014, 5 million shares were not yet vested under the employee

share option scheme. The exercise price of the option was Rs. 12 per share and

average market price per share during 2014 was Rs. 15 per share. The amount to be

recognized in relation to employee share option in profit or loss account over future

accounting periods up to vesting date is Rs. 10 million.

v) On July 01, 2014, IIL issued TFCs which are convertible into 20 million ordinary shares

on December 31, 2018.

vi) IIL is subject to income tax at the rate of 35%.

Required: -

Prepare relevant extract to be reflected in the financial statements of IIL for the year ended

December 31, 2014 showing all necessary disclosures relating to earnings per share. (Comparative figures not required)

Page 17: Chapter 17 EARNINGS PER SHARE (IAS – 33) entity whose securities are publicly traded (or that is in process of public issuance) must present, on the face of the income statement,

Page 17 of 32

A-1

Step # 1: Ranking in order of dilution

Increase

in

earnings

Increase in

no. of

ordinary

shares

Earnings per

incremental

shares

Rank

Rs. Rs.

Convertible Debentures

Increase in earnings (Rs. 7.5m x 70%)

Increase in shares

5,250,000

3,000,000

1.75

3

Convertible Preference Shares

Increase in earnings

Increase in shares

2,450,000

4,000,000

0.61

2

Options

Increase in earnings

Increase in shares (1.5m x 1.1 / 11)

-

150,000

-

1

Step # 2: Testing for dilutive effect

Profit from

operations

attributable to

ordinary

shareholders

Ordinary

Shares EPS Effect

Rs. Rs.

Basic Earnings per share *125,380,000 85,220,000 1.471 -

Options (Rank 1) - 150,000

125,380,000 85,370,000 1.469 Dilutive

Convertible preference shares (Rank 2) 2,450,000 4,000,000

127,830,000 89,370,000 1.430 Dilutive

Convertible debentures (Rank 3) 5,250,000 3,000,000

133,080,000 92,370,000 1.44 Anti-

Dilutive

*Rs. 127,830,000 – Rs. 2,450,000 = Rs. 125,380,000

(b)

AAZ Limited

Page 18: Chapter 17 EARNINGS PER SHARE (IAS – 33) entity whose securities are publicly traded (or that is in process of public issuance) must present, on the face of the income statement,

Page 18 of 32

Notes to the financial statements

For the year ended December 31, 2007

EARNINGS PER SHARE

2007

Basic alternative to ordinary share holders

Profit (Rupees) 125,380,000

Weighted average number of ordinary shares outstanding during the year 85,220,000

Earnings per share - basic (Rupees) 1.47

Diluted

Profit after taxation (Rupees) 127,830,000

Weighted average number of ordinary shares, options and convertible

preference shares outstanding during the year 89,370,000

Earnings per share - diluted (Rupees) 1.430

Because diluted earnings per share is increased when taking the convertible preference shares into

account (from Rs. 1.430 to Rs. 1.44), the convertible debentures are anti-dilutive and are ignored in

the calculation of diluted earnings per share.

A-2 Afridi Industries Limited

Extracts from the Statement of Comprehensive Income

For the year ended December 31, 2008

Rupees in million

Profit before tax 120.0

Tax @ 35% 42.0

78.0

Other comprehensive income -

Total comprehensive income 78

Earnings per share

Basic

Continued operations (91 [W-1] - 49 [W-2]) 1.86

Discontinued operations ((133) |W-1| - 49 |W-2|) (0.27)

1.59

Diluted

Continued operations (108.33 [W-1] - 60.67 [W-2]) 1.78

Discontinued operations ((13) [W-1] - 60.67 [W-2]) (0.21)

1.57

Afridi Industries Limited

Extracts from the Notes to the Financial Statements

For the year ended December 31, 2009

Basic earnings per share

Page 19: Chapter 17 EARNINGS PER SHARE (IAS – 33) entity whose securities are publicly traded (or that is in process of public issuance) must present, on the face of the income statement,

Page 19 of 32

Profit attributable to ordinary shareholders (Rs. in millions) 78.00

Weighted average number of ordinary shares (numbers in millions) (W-2) (W-1) 49.00

Diluted earnings per share Rs. in million

Profit attributable to ordinary shareholders 78.00

After tax effect of finance cost on convertible TFCs (4x100x8 / 65%)x10/12 17.33

Profit after tax attributable to ordinary shareholders (diluted) 95.33

Numbers in million

Weighted average number of ordinary shares (W-2) 49.00

Effect of convertible TFCs on number of shares (W-2) 11.67

Weighted average number of ordinary shares (diluted) 60.67

WORKINGS

W-1: Basic and diluted earnings

Rs. in million

Profit before tax 140.00 (20.00) 120

Tax (49.00) 7.00 (42)

Profit attributable to ordinary shareholders - basic earnings 91.00 (13.00) 78

Finance cost on convertible TFCs (4 x 100 x 8% x 65%) x 10/12 17.33 17.33

Profit attributable to ordinary shareholders - diluted earnings 108.33 (13.00) 95.33

W-2: No of ordinary shares outstanding for basic and diluted EPS computation

Numbers in million

Ordinary shares outstanding as of Jan 1, 2008 40.00

Right issued during the year (40 x 30% x 9/12) 9.00

No of ordinary shares outstanding for Basic Earnings per Share 49.00

10 TFCs convertible into 35 ordinary shares (4,000,000 x 35/10) x 10/12 11.67

No of ordinary shares outstanding for Diluted Earnings per Share 60.67

A-3

ABC Limited

Notes to Consolidated Financial Statements

For the year ended March 31, 2010

2010

Rs. in '000

Earnings per share basic

Profit after tax and minority interest (15,000-2,000) 13,000

Dividend paid during the year to ordinary shareholders (Rs. 4,000) -

Page 20: Chapter 17 EARNINGS PER SHARE (IAS – 33) entity whose securities are publicly traded (or that is in process of public issuance) must present, on the face of the income statement,

Page 20 of 32

10% Cumulative preference dividend for 2009 (Rs. 2,000) -

10% Cumulative preference dividend for 2010 (2,000)

Dividend declared on 12% non cumulative preference shares for 2010 (2,400)

Profit available for distribution to ordinary share holders 8,600

No. in '000

Weighted average number of ordinary shares W1 13,146

Earnings per share - Basic and diluted Rs. 0.65

Diluted earnings per share

Profit available for distribution to ordinary share holders 8,600

Effect of dividend declared on 12% non cumulative preference shares convertible into

ordinary shares on or before December 31, 2011

2,400

11,000

Weighted average number of ordinary shares W1 13,146

12% Non cumulative preference shares convertible to ordinary shares on or before

December 31, 2011

W2 1,771

14,917

Antidiluted earning per share 0.74

W1: Weighted average ordinary shares outstanding for "Basic EPS"

Time lines Actual

shares

Bonus Adjustment

factor (W3)

Period

Adjustment

2010

(Weighted

shares)

01-04-09 to 30-06-09 Outstanding on April 1, 10,000 1.008333X1.2 3/12 3,025

01-07-09 to 30-09-09 Outstanding on July 1, 2009

Opening

Conversion of 500,000 12%

Cumulative preference

shares into ordinary shares

at a premium of Rs. 2 per

share (500/12*10)

10,000

417

10,417 1.008333X1.2 3/12 3,151

01-10-09 to 31-03-10 Outstanding on Oct.1, 2009

Opening

1,200,000 shares of Rs. 10

each were issued at Rs. 11.5

per share against the market

price of 12.5

10,417

1,200

11,617 1.2 6/12 6,970

13,146

Weighted average ordinary shares resulting from conversion for "Diluted EPS"

Page 21: Chapter 17 EARNINGS PER SHARE (IAS – 33) entity whose securities are publicly traded (or that is in process of public issuance) must present, on the face of the income statement,

Page 21 of 32

Time lines Actual

shares

Period

Adjustment

2010

(Weighted

shares)

01-04-09 to 30-06-09 Outstanding on April 01, 3,025

Share converted on July 1,

2009

Shares to be converted

417

1,667

2,084 3/12 521

01-07-09 to 31-03-10 Outstanding on July 1, 2009 1,667 9/12 1,250

1,771

W3: Calculation of bonus adjustment factor

No. of shares @ Rs. Rs. in '000

Bonus element with right issue Outstanding shares before the exercise of rights at fair value 10,417 12.50 130,213 Rights issued at a premium of Rs. 1.5 1,200 11.50 13,800 11,617 144,013

Theoretical ex-right value per share (144,013/11,617) Rs. 12.3967 Adjusting factor (Fair value 12.5 / Theoretical ex-right value 12 .3967) 1.00833 Bonus issued on January 01, 2010 (20%) Adjusting factor 1.2

A-4

Rahat Limited

Notes to and forming part of the financial statements For the year ended March 31, 2011

2011 2012

Rs./share in ‘000

1 Earnings per share:

1.1 Basic earnings per share

Profit after taxation 150,000 110,000

Dividend on 15% convertible preference shares (19,000*15%)

/ (20,000*15%)

(2,850) (3,000)

Profit attributable to ordinary shareholders 147,150 107,000

Restated

Weighted average number of ordinary shares in issue W1 5,638.28 5,170.36

Basic earnings per share Rs. 26.10 20.69

1.2 Diluted earnings per share

Profit after taxation 150,000 110,000

Weighted average number of shares in issue W1 5,638.28 5,170.36

Conversion of 10,000 cumulative preference shares on July 1,

2010 (10*7)/12*3

17.50 -

Page 22: Chapter 17 EARNINGS PER SHARE (IAS – 33) entity whose securities are publicly traded (or that is in process of public issuance) must present, on the face of the income statement,

Page 22 of 32

Adjustment for potential ordinary shares on conversion of

15% cumulative preference shares (190*7)/(200*7)

1,330.00 1,400.00

Restated

Weighted average number of shares for diluted earnings 6,985.78 6,570.36

Diluted earnings per share 21.47 16.74

During the year the company has issued 1 million right ordinary shares at Rs. 12 per share against

the prevailing market price of Rs. 15 per share. This has resulted in restatement of basic and

diluted earnings per share for the year ended March 31, 2010.

W-1 Weighted average ordinary shares outstanding for 'Basic EPS'

2011 2010 (Restated)

Description Date of

issue

Actual No.

of shares

Time Bonus

factor

(W:2)

Weighted

average

shares

Actual No.

of shares

Bonus factor

(W-1)

Weighted

average

shares

Balance 01-04-

10 5,000 3/12 1.034072 1,292.59 5,000 1.034072 5,170.36

Conversion of 10,000 cumulative preference shares 01-07-

10 70

5,070 3/12 1.034072 1,310.69

Right issue 01-10-

10 1,000

6,070 6/12 - 3,035.00

Weighted average shares 5,638.28 5,170.36

W-2 Calculation of theoretical ex-right value per share and bonus adjustment factor

Outstanding shares before the exercise of rights at fair value 5,070 15.0 76,050

Exercise of rights issued at Rs. 12 per share 1,000 12.0 12,000

6,070 88,050

Theoretical ex-right value per share 88,050/6,070 14.50576

Bonus adjustment factor 15/14.50576 1.034072

A-5

No TFC’s Converted to ordinary shares

Basic Earnings per share (B.EPS)

Profit attributable to ordinary shareholders Rs. 20,000,000

No. of shares

5,000,000x3/12x11/10+5,500,000x9/12

1,375,000+4,125,000 5,500,000

(20,000,000/5,375,000) 3.63 Rs. /share

Dilutive Earnings per share (D.EPS)

Earnings used for basic EPS 20,000,000

Net of tax interest saved on conversion of TFC’s

[120,000,000x13%(1-0.35)] 10,140,000

30,140,000

No. of shares

Used for basic EPS 5,500,000

Page 23: Chapter 17 EARNINGS PER SHARE (IAS – 33) entity whose securities are publicly traded (or that is in process of public issuance) must present, on the face of the income statement,

Page 23 of 32

Assumed to be issued on conversion of TFC’s

[120,000,000x25/1000] 3,000,000

8,500,000

(30,140,000/8,500,000) 3.54 Rs. / Share

40% TFC’s converted into ordinary shares

Basic Earnings per share (B.EPS)

Profit attributable to ordinary shareholders Rs. 20,000,000

Interest saved on conversion of TFC’s

(120,000,000x.40x13%(1-.35)) 4,056,000 24,056,000

No. of shares

5,000,000x3/12x11/10+5,500,000x3/12+

6,700,000x6/12

6,100,000

(24,056,000/6,100,000) 3.94 Rs. /share

Dilutive Earnings per share (D.EPS)

Earnings used for basic EPS 24,056,000

Net of tax interest saved on conversion of TFC’s

[72,000,000x13%(1-0.35)] 6,084,000

30,140,000

No. of shares

Used for basic EPS 6,100,000

Assumed to be issued on conversion of TFC’s

[72,000,000x25/1000] 1,800,000

7,900,000

3.81 Rs. /share

A-6

2002

Basic Earnings per share (B.EPS) Millions

Profit attributable to ordinary shareholders Rs. 1,100

No. of shares 5

Rs. 220 /share

Dilutive Earnings per share (D.EPS) Rs. 220 /share

2003 2002

Basic Earnings per share (B.EPS) Millions Millions

Profit attributable to ordinary shareholders Rs. 1,500 Rs. 1,100

No. of shares 5x11/10

[5x2/12x11/10+6x10/12] 5.92 5.5

253.40 Rs./Share 200 Rs. /Share

TERP (60/6) 10

5 shares market value =5x11 55

1 share exercise price =1x 5 5

Page 24: Chapter 17 EARNINGS PER SHARE (IAS – 33) entity whose securities are publicly traded (or that is in process of public issuance) must present, on the face of the income statement,

Page 24 of 32

6 60

Dilutive Earnings per share (D.EPS) 253.40 Rs./Share 200 Rs. /Share

2004 2003

Basic Earnings per share (B.EPS) Millions Millions

Profit attributable to ordinary shareholders Rs. 1,800 Rs. 1,500

No. of shares 6 5.92

Rs. 300 /Share Rs. 253.40/ Share

Dilutive Earnings per share (D.EPS)

Earnings used for basic EPS 1,806 Rs. 1,500

No. of shares 7.5 5.92

Rs. 240.80/Share Rs. 253.40/ Share

Earnings used for basic EPS 1,800

Interest saved net of tax (10-4) 6

1,806

Used for basic EPS 6

Assumed to be issued on Convertible

(0.5x3) 1.5

7.5

A-7

Basic EPS = Net profit attributable to ordinary share holders

Weighted average number of shares outstanding

Profit Rs. 48,000,000

Weighted Average of shares

Opening 10,000,000 x 4/12 x 6/5 x 33/31.4

4,203,822 A

On first right issue 10,000,000 x 2/12 x 6/5 x 33/31.4

2,101,911 B

2,000,000 x 2/12 x 33/31.4

350,318 C

Bonus issue 14,000,000 x 4/12 x 33/31.4

4,904,459 D

2nd

Right issue 17,500,000 x 2/12

2,916,667 E

Total shares 14,477,177

Basic EPS = 48,000,000

14,477,177

3.31 per share

W-1

Calculation of theoretical ex-

right price first right issue

5 x 40 = 200

1 x 40 = 40

240/6 = 40

W-2

Page 25: Chapter 17 EARNINGS PER SHARE (IAS – 33) entity whose securities are publicly traded (or that is in process of public issuance) must present, on the face of the income statement,

Page 25 of 32

Calculation of theoretical ex-

right price 2nd

right issue

4 x 33 = 132

1 x 25 = 25

157/5 = 31.4

A-8

Basic EPS Continuing Discontinuing Total

Earnings 18,270 (5,700) 12,570

No. of shares 13,800 13,800 13,800

1.32 (0.41) 0.91

Dilutive EPS

18,794 (5,700) 13,094

29,340 29,340 29,340

0.64 (0.19) 0.45

Continuing Discontinuing Total

Operating profit 26,700 (1,120) 25,580

Gain /(loss ) on disposal 2,500 (5,080) (2,580)

Operating profit 29,200 (6,200) 23,000

Finance cost (2,100) -- (2,100)

Profit /(loss) before tax 27,100 (6,200) 20,900

Tax expense (7,400) (100) (7,500)

Profit after tax 19,700 (6,300) 13,400

NCI (1,140) 600 (540)

Profit attributable to group 18,560 (5,700) 12,860

Preference dividend (210) -- (210)

Amortization (80) -- (80)

Profit available to ordinary

shareholders

18,270 (5,700) 12,570

No. of shares No. of

shares

Weighted Average

1-6-98 10,100 (10,100x7/12x6/5)+

1-1-99 3,600 (13,700x2/12x6/5)+

1-3-99 1,200 (14,900x1/12x6/5)+

1-4-99 2,400 (12,500x2/12x6/5)

31-05-1999 12,500 13,800

Calculation of dilutive EPS

a) Control No. 1.32

b) Incremental EPS

Potentially issuable Effect on Effect on No. of shares I. EPS

Page 26: Chapter 17 EARNINGS PER SHARE (IAS – 33) entity whose securities are publicly traded (or that is in process of public issuance) must present, on the face of the income statement,

Page 26 of 32

shares earnings

Options

Option # 1 -- [1,200-(1,200x2/5)]

x9/12=540

--

Option # 2 -- [2,000-(2,000x3/5)]

x12/12=800

--

Option # 3 -- [1,000-(1,000x4/5)]

x12/12=200

--

Preference shares 290 3,000x1/1.5=2,000 0.145

Convertible loan 360(1-.35)

=234

6,000x2=12,000 0.0195

c) Ranking

i) Options

ii) Convertible

loan

iii) Convertible

preference

shares

d) Cumulative EPS

By adding Options 18,270/(13,800+1,540) 1.19

18,270/15,340

By adding

Convertible loan

(18,270+234)/(15,340+12,000)

18,504/27,340 0.68

By adding Preference

shares

(18,504+290)/(27,340+2,000)

18,794/29,340 0.64

A-9

Basic EPS Continuing Discontinuing Total

Operating profit 300,000 100,000 400,000

Interest expense (100,000) -- (100,000)

Profit before tax 200,000 100,000 300,000

Tax expense (60,000) (30,000) (90,000)

Profit after tax 140,000 70,000 210,000

No. of shares 2,000,000 2,000,000 2,000,000

7 Paisa 3.5 paisa 10.5 paisa

Dilutive EPS

Earnings 172,500 70,000 242,500

No. of shares 4,020,000 4,020,000 4,020,000

4.29 paisa 1.74 paisa 6 paisa

Calculation of dilutive EPS

Page 27: Chapter 17 EARNINGS PER SHARE (IAS – 33) entity whose securities are publicly traded (or that is in process of public issuance) must present, on the face of the income statement,

Page 27 of 32

e) Control No. 7 paisa

f) Incremental EPS

Potentially issuable shares Effect on

earnings

Effect on No. of shares I.EPS

Options -- 100,000-

(100,000x60/75)

=20,000

--

8% Preference shares 640,000 800,000x2=1,600,000 40.0 paisa

5% Convertible loan 50,000

(1-0.30)=

32,500

1,000,000x2=2,000,000 1.625

paisa

g) Ranking

iv) Options

v) Convertible loan

vi) Convertible

preference shares

h) Cumulative EPS

By adding Options [140,000+0]/2,020,000 6.9 paisa

By adding Convertible

loan

[140,000+32,500]/

[2,020,000+2,000,000]

4.29 paisa

By adding Preference

shares

[172,500+640,000]/

[4020,000+1,600,000]

14.45

paisa

A-10 Que Limited Extract from the Statement of Comprehensive Income

2011

Earnings per share Basic Continued operations [(124,250,000 + 40,000,000) - 85,224,000)1 1.93

Discontinued operations [(40,000,000) - 85,224,000] (0.47)

1.46

Diluted Continued operations [(131,400,000 + 40,000,000) - 91,724,000)1 1.87

Discontinued operations [(40,000,000) - 91,724,000] (0.44)

1.43

Que Industries Limited Extract from notes to the Financial Statements

For the year ended 31 December 2012

17- Earnings per share 2011

Basic Diluted

Page 28: Chapter 17 EARNINGS PER SHARE (IAS – 33) entity whose securities are publicly traded (or that is in process of public issuance) must present, on the face of the income statement,

Page 28 of 32

Total comprehensive income attributable to ordinary shareholders

(Rs. in million) Note 17.1,17.2

124.25 131.40

Weighted average number of ordinary shares outstanding during the

year Note 17.3

85,224,000 91,724,000

17.1 Reconciliation of profit for the year to Basic earnings 2011

Rs. in million

Profit for the year 130.00

Less: Preference dividend (5.75)

Basic earnings 124.25

17.2 Reconciliation of basic earnings to diluted earnings Basic earnings 124.25

Add: Interest on convertible debentures 7.15

Diluted earnings 131.40

17.3 Reconciliation of basic number of shares to diluted number of shares

Basic number of shares 85,224,000

Options 500,000

Convertible debentures 6,000,000

Preference shares (Not adjusted being anti-dilutive) -

Diluted number of shares 91,724,000

WORKINGS

W-l: Weighted average number of shares

Description Date of issue Actual no. of

shares

Time Bonus

factor

W/Avg. shares

Balance 1-Jan-ll 80,000,000 3/4 1.0204 61,224,000

Right issue 30-Sep-ll 16,000,000 - - -

96,000,000 1/4 1.0000 24,000,000

85,224,000

W-1.1 : Calculation of theoretical ex-right price

Shares

Quantity

Market

Rate

Value

Outstanding shares before the exercise of rights

at fair value

80,000,000 12.50 1,000,000,000

Exercise of right issued 16,000,000 11.00 176,000,000

96,000,000 1,176,000,000

Theoretical ex-right price per share (Rs. 1,176,000,000 - 96,000,000) 12.25

Bonus adjustment factor (12.50 - 12.25) 1.0204

W-2 : Ranking of dilutive instruments

Description Increase in

earnings

Increase in no. of

ordinary shares

Earnings per

incremental

share

Rank

Convertible debentures 7,150,000 6,000,000 1.19 2

(11,000,000 x 65%)

Options- bonus element - 500,000 - 1

(25,0000x120x2/12)

Page 29: Chapter 17 EARNINGS PER SHARE (IAS – 33) entity whose securities are publicly traded (or that is in process of public issuance) must present, on the face of the income statement,

Page 29 of 32

Preference shares 5,750,000 4,000,000 1.44 3

W-3 : Testing for dilutive effect

Profit

attributable to

ordinary

shareholders

Ordinary shares EPS Effect

Basic earnings per share 124,250,000 85,224,000 1.4579 Options - 500,000

124,250,000 85,724,000 1.4494 Dilutive

Convertible debentures 7,150,000 6,000,000

131,400,000 91,724,000 1.4326 Dilutive

Preference shares 5,750,000 4,000,000

137,150,000 95,724,000 1.4328 Anti dilutive

A-11

From

continuing

operations

From

discontinuing

operations

Total

Rs. (000) Rs. (000)

1.1 Basic earnings per share

Profit after tax for the year 200,000 10,000

Dividend on convertible preference shares for the year ended

December 31, 2012

(500x100x20%x12%) (1,200) --

198,800 10,000

No. of shares in (000)

Weighted average no. of shares in issue W -1 11,278 11,278

Rs. 17.63 0.89

Rs. (000) Rs. (000)

1.2 Diluted earnings per share

Profit after taxation for the year 200,000 10,000

No. of shares in (000)

Weighted average used for basic earnings per share 11,278 11,278

Conversion of preference shares W-3 467 467

Employees option (20-2-6)x2x2500 30 30

11,775 11,775

Dilutive earnings per share 16.99 0.85 17.84

W-1 Weighted average number of shares

Description Date No. of

shares

outstanding

Fraction

of period

Adjust.

Factor

(W2)

Weighted

average

shares

No. of shares in (000)

Balance 1-1-12 8,000

1,600

9,600 4/12 1.0213 3,268

Preference shares converted into ordinary

shares

(500x80%x2) 30-4-12 800

Page 30: Chapter 17 EARNINGS PER SHARE (IAS – 33) entity whose securities are publicly traded (or that is in process of public issuance) must present, on the face of the income statement,

Page 30 of 32

10,400 2/12 1.0213 1,770

20% right issue (10,400x20%) 1-7-12 2,080 6/12 6,240

12,480 11,278

W-2 Adjustment factor for right issue

Value per

share

No. of

shares

Rs. 000

Shares prior to issue at FV prevailing on the

exercise date

80.00 10,400 832,000

20% right shares issued at exercise price 40.00 2,080 145,000

[977,600/12,480] 78.33 12,480 977,600

Adjustment factor [80/78.33] 1.0213

W-3 Assumed conversion of preference shares

Description date No. of

shares

outstanding

Fraction

of period

Weighted

average

shares

Preference shares converted into ordinary

shares [500x80%x2)

30-4-12 800.00 4/12 267

Remaining convertible preference shares

(500x20%x2)

200.00 1 200

467

A-12

Rs. (000) Profit for the year W1 (49,462.16+26,950) 76,412.16

Profit attributable to: -

Owners of parent 76,412.12-5,390 71,022.16

Non controlling interest 26,950x20% 5,390

76,142.16

Earnings per share: - Rupees Basic W2 72.10

Dilutive W2 53.39

W-1 Profit for the year

AL ZL Rs. (000) Rs. (000) Profit after tax 60,000 25,000

Cash dividend received from ZL (net of tax)

Final dividend 2012 [35,000x15%x80%]x90% (3,700.00)

Interim dividend 2013 [35,000x1.16x12%x80%]x90% (3,507.84)

FV gain on ZL’s investment property (40.35) [67,000-

(59,000+5,000]x65%

1,950

Cost of defined benefit gratuity sch. (19.120) [8,000-3,000]x65% (3,250.00)

49,462.16 26,950

W – 2 Basic / dilutive EPS: -

Weighted

average

shares

Basic /

dilutive

EPS

Basic /

dilutive

EPS (Rs.)

Page 31: Chapter 17 EARNINGS PER SHARE (IAS – 33) entity whose securities are publicly traded (or that is in process of public issuance) must present, on the face of the income statement,

Page 31 of 32

Rs. (000) Rs. (000) Weighted average No. shares

1-1-13 Balance 80,000/100 800

1-1-13 Bonus issue at 20% (800x20%) 160

960

1-8-13 Share issued under employees share option

scheme

(60x5/12) 25

Basic earnings per share (EPS) 985 71,022 72.10

Shares from assumed conversions

1-8-13 Convertible 12% bonds (5 shares for 4 bonds)

[30,000/100x5/4], [30,000x0.12x0.65] 375 2,340

1-8-2013 Shares for no consideration issued under

employees share option. [250-150]/250x60x7/12 14

1,374 73,362 53.39

A – 13

Ittehad Industries Limited Extract from the statement of comprehensive income For the year ended December 31, 2014

Note 2014

Rs. (million)

Profit for the year 225

Earnings per share

Basic 14 1.28

Diluted 17 1.26

Ittehad Industries Limited Extract from the statement of comprehensive income For the year ended December 31, 2014

Note 2014

Basic Diluted

Earnings per share

Total comprehensive income 17.1 225.00 234.34

Weighted average number of shares 17.2 175.11 186.11

Reconciliation of profit for the year basic

earnings and dilutive earning

Rs. (m)

Profit for the year i.e. basic earning 225.00

Add: interest on term finance certificates 9.34

234.34

Reconciliation of basic number of shares to

dilutive number of shares

Basic number of shares (W-1) 175.11

Options under ESS 1.00

Convertible term finance certificates 10.00

Diluted number of shares 186.11

Page 32: Chapter 17 EARNINGS PER SHARE (IAS – 33) entity whose securities are publicly traded (or that is in process of public issuance) must present, on the face of the income statement,

Page 32 of 32

Workings No. of shares

Weightage W/Av shares

W-1 weighted average number of shares

Outstanding at start of the year 120 ¼ x1.0870 32.61

Right issue 150 ¾ x--- 112.50

Bonus issue 30 1 30.00

175.11

W - 1.1 Determination of right shares Shares quantity

Rate Value Rs. (m)

Outstanding shares before the exercise

of right shares at fair value

120 25.00 3,000

Issuance of right shares at a premium of

Rs. 5 each

30 15.00 450

150 3,450

Theoretical ex-right price per share 3,450/150 23.00

Bonus adjustment 25/23 1.0870

W- 2 Ranking of dilutive instruments

. Description Increase in earnings

Increase in no. of shares

Earnings per incremental

share

Rank

Vested options under ESS

(5x12/15)

-- 1 -- 1

Term finance certificates

(250x11.5%x65%x6/12) 9.34 10.00 0.934 2

W – 3 Testing for dilutive effect

Profit attributable to

ordinary shareholders

Ordinary shares EPS Effect

Rs. (m) (m) Rs.

Basic earnings per share 225.00 175.00

Vested options under ESS -- 1.00

225.00 176.11 1.2776 Dilutive

Term finance certificates 9.34 10.00

234.34 186.11 1.2591 Dilutive


Recommended