Directorate: Curriculum FET
TUTORING 2020
ACCOUNTING
Grade 12
Answers
(Term 1 Revision)
Accounting Tutoring MEMO Companies 2020
2
ACTIVITY 1 (Buy Back of shares: Calculations, Ledger & Notes to Fin Statements) (30; 20 min) 1.1 1 March 2019
Calculations Workings Answer
Average Share price R4 500 000 ÷ 750 000 shares R6,00 per share
Net Asset Value per share R5 700 000 ÷ 750 000 shares R7,60 per share
(4) 1.2 1 June 2019
Calculations Ordinary Share Capital
portion Retained Income
portion Buy Back price
Price per share R6,00 R2,00 R8,00
For 100 000 shares R600 000 R200 000 R800 000
(4) 1.3 28 February 2020
Calculations Workings Answer
Average Share price R3 900 000 ÷ 650 000 shares R6,00 per share
Net Asset Value per share R4 900 000 ÷ 650 000 shares R7,54 per share
(4)
1.4 Complete the ledger accounts for the year ending 28 February 2020:
ORDINARY SHARE CAPITAL 2019 Jun 1 Bank CPJ 600 000
2019 Mar 1 Balance b/d 4 500 000
3 900 000
(2)
RETAINED INCOME 2019 Jun 1 Bank 200 000
2019 Mar 1 Balance b/d 1 200 000
2020 Feb 28 Balance c/o
1 650 000
2020 Feb 28 Appropriation a/c 650 000
1 850 000 1 850 000
2020 Mar 1 Balance b/d 1 650 000
(5)
BANK 2019 Mar 1 Balance b/d 1 100 000
2019 Jun 1
Ordinary Share Capital CPJ 600 000
Retained income 200 000
(2)
Accounting Tutoring MEMO Companies 2020
3
APPROPRIATION ACCOUNT
2020 Feb 28
Income tax 390 000 2020 Feb 28 Profit & loss 1 300 000
Dividends on ordinary shares
260 000
Retained income 650 000
1 300 000 1 300 000
(5)
1.4 Retained Income
Balance at beginning of year (1 March 2019) 1 200 000
Net profit after tax 910 000
Repurchase of 100 000 ordinary shares (200 000)
Dividends (260 000)
Balance at end of year (28 Feb 2020) 1 650 000
(4)
TOTAL: 30
ACTIVITY 2: (50; 40 min )
*1 mark for AOL (all three columns correct); 2nd mark for amount where indicated
2.1 Account Dr Account Cr * A O L
E.G. Directors fees Accrued Expenses 0 - 15 000 +15 000
1 Shareholders for dividends Bank - 60 000 0 - 60 000
2 Dividends on ordinary shares Bank - 30 000 - 30 000 0
3 Bank Ordinary share capital (80 000 x 6,50)
+ 520 000 + 520 000 0
4 Dividends on ordinary shares Shareholders for dividends
(200 000 x 3,50)
0 - 70 000 + 70 000
5a Ordinary share capital Bank
(920 000 / 200 000 = R4,60) [20 000 x 4,60]
- 92 000 - 92 000 0
5b Retained Income Bank
(R7,50 - R4,60 = R2,90) [200 000 x 2,90]
- 58 000 - 58 000 0
(6) (6) (9) (21)
Accounting Tutoring MEMO Companies 2020
4
2.2 ORDINARY SHARE CAPITAL
AUTHORISED
10
200 000 ordinary shares
ISSUED
120 000 ordinary shares in issue on 1 March 2019 400 000
80 000 shares issued at R6,50 p.s. during the year 520 000
(20 000) shares bought back on 1 Nov 2019 at ave. price (R4,60 p.s) (20 000 x R4.60)
(92 000)
180 000 ordinary shares in issue on 28 Feb 2020 (180 000 x R4,60) 828 000
RETAINED INCOME
Balance on 1 March 2019 30 000
10
Net profit after tax 420 000
Repurchase of 20 000 shares at R2,90 above ave. price (20 000 x R2.90 ) (58 000)
Dividends for the year (100 000)
Paid (120 000 x R0.25) 30 000
Recommended (200 000 x R0,35) 70 000
Balance on 28 Feb 2020 292 000
2.3 The directors are not sure whether the price of the new shares issued on 1 November 2019 was appropriate or not. Calculate the net asset value (NAV) per share on 28 February 2020. (4)
(1 120 000) 828 000 + 292 000 x 100c = 622,22c (OF R6,22) 180 000
In your opinion were the directors correct in issuing shares at R6.50 per share? Bear in mind that the NAV per share for the 2019 financial year was 600 cents. Provide TWO reasons for your answer. (5)
YES + reasons [ALWAYS quote figures to support your answer!]
The NAV improved from 600c tot 622c per shrae
The issue price (650c) was higher than the NAV (600c). NAV is Tot Assets minus Tot Liabilities. Fixed assets are reflected at carrying value (or historical value) in the Balance sheet so BS-values are conservative. Shares should always be issued at a price higher than the NAV.
The Balance sheet shows the financial position based on past information, therefore the NAV does not reflect growth prospects and future plans. Shareholders are often prepared to pay more than the NAV.
TOTAL: 40
Accounting Tutoring MEMO Companies 2020
5
ACTIVITY 3: SARS (income tax) (16; 12 min)
3.1 Supply a reason for the debit entry on 25 March 2018.
2
Payment of the tax outstanding/payable/owed to SARS from the previous financial year.
3.2 Give a possible transaction for the debit entry on 31 August 2018.
2
Paid provisional tax, R30 000
3.3 What was the total income tax expense for the current financial year?
2
R75 500
3.4 Calculate the balance of SARS (income tax) on 28 February 2019. Show your workings.
5
12 000 + 75 500 - 12 000 - 30 000 - 55 000 = - R9 500 operation OR: 75 500 - (30 000 + 55 000) = R9 500 (negative/debit) operation
3.5 Refer to the balance calculated in Question 3.4 above. Indicate whether this amount is a Current Asset or a Current Liability.
1
Current Asset
3.6 Account debited Account credited Amount A O L
4
Income Tax
SARS
(income tax)
R75 500
0
-
+
TOTAL: 16
Accounting Tutoring MEMO Companies 2020
6
ACTIVITY 4 (Adjustments and Fin Statements for the year ended 30 June 2020)
Adjustment Statement of Comprehensive Income (Income Statement)
Statement of Fin. position (Balance Sheet)
Section & Item Calculation & Amount Section & Item Calculation & Amount
E.g. W&L for June not paid yet Operating Expenses Water& Lights
R1 200 Current Liabilities Accrued Expenses
R1 200
1.
Defective stock costing R6 000 was returned to the manufacturers. A physical count at year-end revealed stock on hand to be R427 000.
Operating expenses
Trading stock deficit
[438 000 – 6 000 –
427 000]
= 5 000
Current Assets
Inventory
[438 000 – 6 000 –
5 000]
= 427 000
2.1 Further bad debts of R4 000 are to be written off.
Operating expenses
Bad debts
[2 800 + 4 000]
= 6 800
Current Assets
Trade & other receivables note
Trade debtors
[80 000 – 4 000]
= 76 000
2.2 The provision for bad debts is to be adjusted to R6 080.
Other Operating income
Provision for bad debts
adjustment
[10 400 – 6 080]
= 4 320
Current Assets
Trade & other receivables
note
(Provision for bad debts)
[10 400 – 4 320]
= (6 080)
3. The advertising contract has been
paid for 13 months
Operating expenses
Advertising
(11 700/13= 900)
[11 700 - 900)
= 10 800
Trade and other
receivables
Prepaid expenses
900
4. The tenant has paid two months’
rent in advance.
Other Operating income
Rent income
[78 400 – 11 200]
= 67 200
Trade & other payables
Income received in advance 11 200
5. R8 000 is still owed to the auditors Operating expenses Audit fees
[36 000 + 8 000]
= 44 000
Trade & other payables
Accrued Expenses /
Expenses payable
8 000
6.1
Provide for interest on the mortgage loan from the South Bank at 15% p.a. for the month of June 2020. interest on the loan is capitalised.
Interest expense [31 200 + 8 050]
= 39 250
Non-current liabilities
Loan: South Bank
[644 000 + 8 050 – 50 400]
= 601 650
6.2
Capital repayments on the loan of R4 200 per month (excluding interest) will be paid in the next financial year.
Trade & other payables
Current portion of mortgage loan
50 400
Accounting Tutoring MEMO Companies 2020
7
Adjustment
Statement of Comprehensive Income (Income Statement)
Statement of Fin. position (Balance Sheet)
Section & Item Calculation & Amount Section & Item Calculation & Amount
7.
Details of Sundry expense items at
year-end:
Stationery on hand estimated, R800;
Packing materials counted, R1600
Operating expenses
Sundry expenses
[9 200 – 2 400]
= 6 800
Current Assets
Inventory note
Consumable stores on hand
1 600
Trade & other receivables
Prepaid expense 800
8.
The insurance policy was taken out
on 1 September 2019 at a monthly
premium of R2 420.
Operating expenses
Insurance
[29 040 – 4 840]
=24 200
Trade & other receivables
Prepaid expense 4 840
9.1
New Equipment was purchased on
1 January 2020 and properly
entered, R26 000.
Non-Current Assets
Fixed Asset note:
Equipment
1/7/2019: R230 000
Additions: R 26 000
30/6/2020: R256 000
9.2
Equipment is to be depreciated at
10% p.a. on the diminishing
balance method.
Operating expenses
Depreciation
Old: R4 600
(230 000-184 000) x 10%
New: R1 300
(26 000 x 6/12 x 10%)
= 5 900
Non-Current Assets
Fixed Asset note:
Acc Depr on Equipment
5 900
10.
Repairs costing R22 000 were
incorrectly debited to the Land and
buildings account.
Operating expenses
Repairs 22 000
Non-Current Assets
Fixed Asset note:
Land & Buildings
2 076 000 - 22 000
2 054 000
11.
150 000 new shares were issued
on 1 July 2019 at 220c per share
and correctly entered
Shareholders' Equity
Ordinary Share Capital
150 000 x 2,20
330 000
12. R4 600 is owed to SARS in respect
of income tax. Income tax
[47 000 + 4 600]
= 51 600
Trade & other payables
SARS (income tax) 4 600
13. The directors recommended a final dividend of 10c per share
Shareholders' Equity
Retained Income note Trade & other payables
Shareholders for Dividends
900 000 x 0.10
90 000
Accounting Tutoring MEMO Companies 2020
8
ACTIVITY 5 (Financial Statements) (follow on Activity 4) 5.1 TONI LTD STATEMENT of COMPREHENSIVE INCOME FOR THE YEAR ENDED 30 JUNE 2020
R
Gross Profit (1 942 000 – 24 000 – 1 080 000) 838 000
Other operating income operation 73 050
Discount received 1 530
Rent Income (78 400 – 11 200) 67 200
Provision for Bad debts adjustment (10 400 – 6 080) 4 320
Gross operating income (838 000 + 73 050) 911 050
Operating expenses (11) operation (553 300)
Salaries and wages 307 300
Directors fees 120 500
Trading stock deficit (438 000 – 6 000 – 427 000) 5 000
Bad Debts (2 800 + 4 000) 6 800
Advertising (11 700 – 900 [11700/13]) 10 800
Audit fees (36 000 + 8000 ) 44 000
Sundry Expenses (9 200 – 800 – 1 600 ) 6 800
Insurance (29 040 – 4 840 ) 24 200
Repairs 22 000
Depreciation (22) 5 900
Operating profit (911 050 – 553 350) 357 750
Interest Income (9 000 + 1 600) 10 600
Profit before interest expense 368 350
Interest Expense (31 200 + 8 050) (39 250)
Net Profit before tax 329 100
Income tax (47 000 + 4 600) (51 600)
Net profit after tax (7) 277 500
(40)
Accounting Tutoring MEMO Companies 2020
9
5.2 TONI LTD: Notes to Financial Statements on 30 June 2020
FIXED / TANGIBLE ASSETS LAND &
BUILDINGS EQUIPMENT TOTAL
CARRYING VALUE (beginning of year) 2 054 000 46 000 2 100 000
Cost 2 054 000 230 000 2 284 000
Accumulated Depreciation (184 000) (184 000)
Movements:
Additions at cost 26 000 26 000
Disposals at Carrying value
Depreciation (see IS) (5 900) (5 900)
CARRYING VALUE (end of year) 2 054 000 66 100 2 120 100
Cost 2 054 000 256 000 2 310 000
Accumulated Depreciation (189 900) (189 900)
(14)
5.3 Trade and other receivables
Net trade debtors 69 920
Trade debtors (80 000 – 4 000) 76 000
Provision for Bad Debts (10 400 – 4 320) (6 080)
Prepaid Expenses (900 + 800 + 4 840) 6 540
76 460
(8)
5.4 STATEMENT OF FINANCIAL POSITION ON 30 JUNE 2018 (EQUITY SECTION)
EQUITY AND LIABILITIES
SHAREHOLDERS' EQUITY 2 117 500
Ordinary Share Capital (1 540 000 + 330 000) 1 870 000
Retained Income (120 000 + 277 500 – (60 000+90 000)) 247 500
NON-CURRENT LIABILITIES 601 650
Mortgage Loan: South Bank (644 000 + 8 050 - 50 400) 601 650
(10)
Accounting Tutoring MEMO Companies 2020
10
ACTIVITY 6 (Statement of Financial Position [Balance sheet] - format) Fill in the missing amounts to complete the Statement of Financial Statement.
STATEMENT OF FINANCIAL POSITION AS AT 28 FEBRUARY 2020
ASSETS Notes
NON-CURRENT ASSETS 4 980 000
Fixed/tangible assets 3 4 820 000
Financial assets 160 000
CURRENT ASSETS 1 820 000
Inventories 4 956 000
Trade and other receivables 5 861 000
Cash and cash equivalents 6 2 500
TOTAL ASSETS 6 800 000
EQUITY AND LIABILITIES
SHAREHOLDERS’ EQUITY 5 286 200
Share capital 7 5 068 000
Retained income 8 218 200
NON-CURRENT LIABILITIES 592 000
Mortgage Loan (740 000 – 148 000) 592 000
CURRENT LIABILITIES 921 800
Trade and other payables 9 728 500
Bank overdraft 45 300
Current portion of loan 148 000
6 800 000
Accounting Tutoring MEMO Companies 2020
11
ACTIVITY 7 (Statement of Financial Position - Notes) (40; 35 min)
7.1 FIXED/TANGIBLE ASSETS Land and Building
Vehicles Equipment Total
Carrying value beginning of the year 2 394 860
208 000
55 000
2 657 860
Cost
2 394 860 290 000 380 000 3 064 860
Accumulated depreciation (82 000) (325 000) (407 000)
Movement
Additions 1 000 000 450 000
1 450 000
Disposal at carrying value
Depreciation for the year (41 600 + 15 000 / 54 999)
(56 600) (54 999)
111 499
Carrying value at the end of the year
3 394 860
601 400
1
3 996 261
Cost 3 394 860 740 000 380 000 4 514 860
Accumulated depreciation (138 600) (379 999) (518 599)
(25)
7.2 ORDINARY SHARE CAPITAL
AUTHORISED
8
5 000 000 ordinary shares
ISSUED
2 500 000 ordinary shares in issue on 1 March 2018 2 875 000
500 000 shares issued at R1,75 p.s. during the year 875 000
(312 000) shares repurchased during the year at R1,25* p.s.
(390 000)
2 240 000 ordinary shares in issue on 28 February 2019 828 000
* R1, 25 = (2 875 000 + 875 000) (2 500 000 + 500 000)
Accounting Tutoring MEMO Companies 2020
12
7.3 TRADE AND OTHER PAYABLES
Trade creditors 393 400
Expenses Accrued 12 000
Income received in advance 19 800
Shareholders for dividends (2 240 000 x 0,15) 336 000
SARS (Income Tax) 10 482
SARS (PAYE) 25 280
Creditors for Salaries / Wages 10 538
Pension fund 38 750
846 250 7
ACTIVITY 8 (Balance Sheet + notes) (50; 40 minutes)
8.1 RETAINED INCOME NOTE
Balance at the beginning of the year 345 000 Net profit after tax (1 250 000 x 72%) 900 000
Re-purchase of shares (75 000 x R1,50) OR
(450 000 (1 mark) – 337 500) (2 marks) (112 500)
Ordinary share dividends (492 000)
10
Interim dividend 240 000
Final dividend (900 000x 28c) 252 000
Balance at the end of the year 640 500
Accounting Tutoring MEMO Companies 2020
13
8.2 STATEMENT OF FINANCIAL POSITION (BALANCE SHEET) ON 28 FEBRUARY 2019
ASSETS
Non-current assets balancing figure 4 860 030
Fixed assets (4 350 000– 650 520) 3 699 480
Financial assets 1 160 550 5
Current assets 479 970
Inventory (258 740+ 2 180) 260 920
Trade and other receivables 364 000- 350 000
(195 000– 6 500 – 5 500+ 8 050+ 14 000) 205 050
Cash + cash equivalents (464 000 – 450 000) see buy back of OSC
14 000
TOTAL ASSETS same as TE+L 5 340 000 17
EQUITY AND LIABILITIES
Shareholder’s equity 4 353 000
Ordinary share capital 450 000 – 112 500 (4 050 000 – 337 500 )
3 712 500
Retained income see 7.1 640 500 6
Non-current liabilities 490 000
Loan: Vida Bank 750 000 + 57 300 – 192 300 – 125 000)
490 000 5
Current liabilities 497 000
Trade and other payables (101 000 + 19 000) 120 000
7
40 Shareholders for dividends see 7.1 252 000
Current portion of loan 125 000
TOTAL EQUITY AND LIABILITIES 5 340 000
*Trade and other payables can combine the elements under current liabilities.
Accounting Tutoring MEMO Companies 2020
14
AUDIT REPORTS ACTIVITY 9 (Audit Reports - concepts)
9.1 Choose the audit opinion from COLUMN B that best describes the audit report in COLUMN A. Write the letter ( A – C) in the Answer column.
COLUMN A COLUMN B (opinion) Answer
9.1.1 Qualified audit report A In our opinion, the annual financial statements present fairly, in all material respects, the financial position of Shabba Ltd as at 29 February 2016.
C
9.1.2 Unqualified audit report
B We have not been able to obtain sufficient audit evidence to provide for an audit opinion. Accordingly, we do not express an opinion on the financial statements of Khothule Ltd for the year ended 29 February 2016.
A
9.1.3 Disclaimer report C In our opinion, except for the effect of the unauthorised interest-free loan to the Chief Executive Officer, the annual financial statements present fairly, in all material respects, the financial position of Dai Ltd.
B
9.2 Complete the following sentences in Column A by choosing the correct concepts from Column B.
Write only the letter (A – F) in the ANSWER column.
COLUMN A COLUMN B ANSWER
9.2.1
The …………. expresses an opinion on whether the financial statements are correct and is a fair reflection of the company's financial results
A International Financial Reporting Standards (IFRS)
E
9.2.2 The…………….set guidelines for the preparation of financial statements of companies to ensure a degree of consistency
B SARS report A
9.2.3 The…………….comments on the financial position and the current status of the company.
C Audit sampling D
9.2.4 ………………….is when auditors choose certain items to audit from all the available financial information.
D Directors report C
E Independent audit report
Accounting Tutoring MEMO Companies 2020
15
9.3 Read the extract from the independent audit report of Sumba Ltd and answer the questions that follow:
EXTRACT FROM THE AUDIT REPORT OF SUMBA LTD
We found that internal control procedures were not adhered to and documentation did not exist for a significant portion of the transactions tested. Because of the significance of the matter described in the previous paragraph, we have not been able to obtain sufficient audit evidence to provide a basis for an audit opinion. Accordingly, we do not express an opinion on the financial statements for the year ended 29 February 2020.
9.3.1 Explain why the Companies Act makes it a requirement for public companies to be audited by an independent auditor. Give ONE reason. Any ONE reason
Unbiased view presented.
Separation between management and ownership – interest of shareholders are safeguarded.
9.3.2 The audit report is an example of a/an (qualified/unqualified/disclaimer of opinion) audit report. Disclaimer of opinion
9.3.3 Who is the audit report addressed to? Give ONE reason for your answer. Shareholders They are the owners of the company and have appointed the auditors
9.3.4 Explain why it is likely that this audit report will have a negative effect on the value of the shares of this company on the JSE. Any valid explanation
The value of the shares will decrease
Shareholders lose confidence in the company and might sell their shares
Potential shareholders would not want to invest in this company
Accounting Tutoring MEMO Companies 2020
16
ACTIVITY 10 (Basic knowledge of the activities in the CFS)
Complete the following table. Tick in the correct column. The first one has been done for you.
Description of transaction
Operating activity
Investing activity
Financing activity
1 Buy goods on credit
2 Sell goods to a debtor
3 Debtor settles his account
4 Company raises funds by issuing new shares
5 Place surplus funds in a fixed deposit
6 Purchase more fixed assets
7 Pay a creditor
8 Raise a loan from a bank
9 Repay part of the loan
10 Pay salaries
11 Pay income tax
12 Withdraw funds from a fixed deposit when it matures
13 Receive fee income for services rendered
14 Sell fixed assets that are not needed
15 Company buys back shares from an existing shareholder
ACTIVITY 11 (Cash Flow Statement)
11.1 What is the main purpose of a Cash Flow Statement?
It provides users of financial statements with information on the inflow and outflow
of the cash resources of the company
To see how monies were generated or spent and what the cash flow position is.
To account for the difference in opening and closing bank balances (2)
11.2 Calculate the missing amounts (indicated by a, b, c & d) in the Fixed/Tangible Asset note for the year ended 31 October 2019.
Workings Amount
(10)
a 3 000 000 – 2 500 000 500 000 (2)
b 660 000 x 20% 132 000 (2)
c
660 000 – (b) – 446 000
OR 150 000 – 68 000 82 000
(3)
d 157 500 + 48 000 -55 000
OR 258 000 – 108 000 150 000
(3)
Accounting Tutoring MEMO Companies 2020
17
11.3 BARBIE LTD
CASH FLOW STATEMENT FOR THE YEAR ENDED 31 OCTOBER 2019
CASH FLOW FROM OPERATING ACTIVITIES 625 000
40
Cash generated from operations 1 985 500
Interest paid (175 500)
Taxation paid (27 500 + 375 000 + 22 500) ( 425 000)
Dividends paid (385 000 + 825 000 – 450 000) ( 760 000)
CASH FLOW FROM INVESTING ACTIVITIES 534 000
Fixed assets purchased (48 000)
Proceeds from sale of fixed assets
(500 000 + 82 000) 582 000
CASH FLOW FROM FINANCING ACTIVITIES 925 000
Proceeds from the sale of shares 300 000
Change in loan (2 000 000 - 1 375 000) 625 000
NET CHANGE IN CASH AND CASH EQUIVALENTS 2 084 000
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR 207 500
CASH AND CASH EQUIVALENTS AT END OF YEAR 2 291 500
11.4
Decisions by
directors
Reason to support John's
opinion
Reason to support directors'
decision
(other than improving cash flow)
Issued more
shares
Dilutes the returns to existing
shareholders
Cheaper option of raising funds as
loans carry interest
Sold fixed
assets
Prevents the company from
benefiting through capital
gains
Unproductive or unused assets will
incur maintenance expenses.
(4)
Accounting Tutoring MEMO Companies 2020
18
ACTIVITY 12 (Cash Flow Statement; Appropriation account; calculation and interpretation of financial indicators
12.1 RECONCILIATION BETWEEN NET PROFIT BEFORE TAX AND
CASH GENERATED FROM OPERATIONS
Net profit before taxation 540 000
Adjustments in respect of:
Depreciation 207 300
Interest expense 104 000
Operating profit before changes in working capital 851 300
Cash effects of changes in working capital 7 000
Change in inventory (650 000 – 575 000) 75 000
Change in receivables (269 000 – 233 000) (36 000)
Change in payables (404 000 – 372 000) (32 000)
Cash generated from operations 585 300
COBRA LIMITED
CASH FLOW STATEMENT FOR YEAR ENDED 30 APRIL 2019
Cash effects of operating activities 255 400
Cash generated from operations 858 300
Interest paid (104 000)
Dividends paid (224 000 + 128 000) (352 000)
Taxation paid (151 200 – 11 600 + 7 300) (146 900)
Cash effects of investing activities (730 400)
Purchase of fixed assets (1 917 500 + 145 000 + 207 300 – 1 514 400) 744 400
Proceeds from sale of fixed assets 145 000
Investments placed (120 000)
Cash effects of financing activities 231 000
Proceeds of shares issued 576 000
Repurchase of shares (192 000 + 93 000) (285 000)
Repayment of loans (60 000)
Net change in cash & cash equivalents (244 000)
Cash & cash equivalents at beginning of year 105 000
Cash & cash equivalents at end of year 139 000
Accounting Tutoring MEMO Companies 2020
19
12.2
GENERAL LEDGER OF COBRAH LIMITED
FINAL ACCOUNTS SECTION
Dr APPROPRIATION ACCOUNT Cr
2019 April 30 Income tax 151 200
2019 April 30
Profit and loss
(388 800 + 151 200) 540 000
Dividends on
ordinary shares
(128 000 + 273 000)
401 000
Retained income 12 200
552 000 552 000
12.3 Calculate the: ANSWER
(a) Acid test ratio
279 300 : 787 000
0,4 : 1
(b) Stock turnover rate
2 200 000
½ (575 000 + 650 000)
= 2 200 000
612 500
3,6 times
(c) Debt equity ratio
740 000 : 1 564 800 = 0,5 : 1
(d) Net asset value per share
1 564 800 X 100
2 100 000
74,5 cents
Accounting Tutoring MEMO Companies 2020
20
(e) Return on shareholders’ equity
388 800 x 100
½ (1 564 800 + 1 286 000) 1
= 388 800 x 100
1 425 400 1
27,3%
12.4 Explain why the shareholders will or will not be satisfied with the dividends, earnings and
returns earned. Quote appropriate financial indicators to support your answer.
The shareholders should be satisfied
DPS: improved from 12 to 22 cents
EPS: improved from 12,5 to 19,9 cents
ROSHE: improved from 19,6% to 27,3% and this exceeds returns on alternative investments.
12.5 Comment on the liquidity of the company. Quote and explain FOUR financial indicators to
support your answer.
Fin. Indicators: Current ratio decreased from 1,6 : 1 to 1,1 : 1
Acid test ratio decreased from 0,6 : 1 to 0,4 : 1
Stock turnover rate has improved from 2,3 to 3,6 times, so stock is selling faster
Debtors collection period improved from 43 days to 24 days
Overall comment:
The acid test ratio indicates a possible problem in liquidity if stock is not sold quickly enough.
However, since the stock turnover rate has improved and debtors are paying faster, the liquidity
is satisfactory.
12.6 Comment on the financial gearing of the company. Explain and quote financial indicators
to support your answer.
Debt equity ratio has decreased from 0,7 : 1 to 0,5 : 1 indicating that the financial risk has
decreased.
The ROTCE of 24,5% is significantly higher than the interest rate on loans which indicates
positive gearing.
The above indicates that the conditions are favourable for using loans to generate profit.