Assignment 2
COEB 442
Name:______________________________
i/d: ___________
Section 5, 6, 7
Section: 5
Students
Assignment
1
ZH business continued to flourish. Six years later his condensed financial accounts
for the last three years are summarized below (ZH he introduced fresh capital into
the business):
Profit and Loss account for the year ended 31 March
19X0
19X1
19X2
$(000's)
$(000's)
$(000's)
Sales (all on credit)
415
645
885
Less: Cost of goods sold:
Opening stock
Purchases
Less; Closing stock
Gross profit
Less: Other Expenses
Loan interest
35
340
375
40
335
80
40
40
Net Profit
40
565
605
65
40
540
105
50
50
55
Balance Sheet as at 31 March
19X0
19X1
$(000's)
$(000's)
89
93
Fixed assets
Current assets:
Stocks
Trade debtors/ Acc.
Receivables
Cash at Bank
40
52
65
108
12
Financed by:
Long Term Liabilities
Loan
Current liabilities
Creditors
Bank overdraft
77
0
Owners Equity
Capital
Add. Net profit for the year
100
40
104
193
77
77
132
0
755
130
60
10
60
19X2
$(000's)
101
115
250
179
272
120
55
1
65
805
870
115
132
132
365
466
110
178
10
146
60
188
298
Assignment 2
COEB 442
Less: Drawings
24
116
193
Section 5, 6, 7
35
140
272
38
168
466
Compute the following ratios for 19X0, 19X1 and 19X2. Comment briefly on the
results of the business over the last three years
a) gross profit on cost of goods sold
b) Debt ratio
c) Profit margin on sale
d) current ratio
e) Quick ratio
f) working capital
g) Return on total assets
Assignment 2
The data below are taken from the financial statements of Beranang Hardware
Manufacturing Corporation (in RM1,000s).
Cash
Sales revenue
Accounts receivable
Accounts Payable
Notes Payable
Prepaid taxes and
insurance
Income taxes payable
Selling expenses
Long term debt
Cost of goods sold
Inventory
Land
Plant and Equipment
RM
880
30,000
470
940
510
60
700
2,000
2300
20,000
1,400
1,640
2,850
Calculate :
1. the current assets
2. the current liabilities
3. the shareholders equity
4. the working capital
5.
the debt ratio and interpret your answer
6.
the acid test ratio and interpret your answer