1) Total Fixed Liabilities / LTD. 2) Current Liabilities / STD. 3) Total Liabilities.

Financial Reporting, Financial Statement Analysis and Valuation
8th Edition
ISBN:9781285190907
Author:James M. Wahlen, Stephen P. Baginski, Mark Bradshaw
Publisher:James M. Wahlen, Stephen P. Baginski, Mark Bradshaw
Chapter8: Investing Activities
Section: Chapter Questions
Problem 1.3AIC: Estimate the average total estimated useful life of depreciable property, plant, and equipment....
icon
Related questions
Question

Select 2019 Year From The Given Data In Image And Find The Following thing:

1) Total Fixed Liabilities / LTD.
2) Current Liabilities / STD.
3) Total Liabilities.
4) Contractual Liabilities or Total Bank Debt.
5) Shareholders Equity (SHE) / Net worth.
6) Financial Exp as a % of Sales.
7) Balance Sheet Growth - (TOTAL ASSETS CURRENT YEAR- TOTAL ASSETS CURRENT YEAR) / TOTAL ASSETS PREVIOUS YEAR.
8) Sales.
9) PAT / NI.
10) Annual Depreciation.
11) Fixed Assets at Book Value.
12) Total Assets.
13) EBIT.
14) Financial Cost / Interest Expense.

Apollo Textile Mills Ltd.
(Thousand Rupees)
2020
Items
2015
2016
2017
2018
2019
A.Non-Current Assets (A1+A3+A4+A5+A6)
1.Capital work in progress
2.0perating fixed assets at cost
3.0perating fixed assets after deducting accumulated depreciation
4.Intangible assets
5.Long term investments
945,618
945,618
810,384
751,190
751,190
751,190
1,942,836
1,942,837
1,942,836
1,942,836
1,942,836
1,942,836
878,451
878,451
743,217
684,023
684,023
684,023
6.Other non-current assets
67,167
67,167
67, 167
67,167
67,167
67,167
B.Current Assets (B1+B2+B3+B4+B5+B6)
1.Cash & bank balance
1,549,061
1,549,061
1,485,960
1,471,107
1,471,107
1,471,107
4,804
4,804
1,005
1,005
1,005
2.Inventories; of which
i)Raw material
1,283,600
1,283,600
1,283,600
1,283,600
1,283,600
1,283,600
298,517
298,517
298,517
298,517
298,517
298,517
ii)Work in progress
iii)Finished goods
985,083
985,083
985,083
985,083
985,083
985,083
3.Trade Debt / accounts receivables
57,342
57,342
6,460
1,129
1,129
1,129
4.Short term loans and advances
5.Short term investments
6.Other current assets
Total Assets (A+B) / Equity & Liabilities (C+D+E)
C.Shareholders' Equity (C1+C2+C3)
1.lssued, Subscribed & Paid up capital
i)Ordinary sharc3
ii)Preference shares
2.Reserves
i)Capital Reserve
ii)Revenue Reserve
of which: un-appropriated profit(loss) / retained earnings
14,088
14,088
14,101
14,109
14,109
14,109
189,227
189,227
181,799
171,264
171,264
171,264
2,222,297
274,228
82,847
2,494,679
2,494,679
2,296,344
2,222,297
2,222,297
459,377
459,377
352,959
274,228
274,228
82,847
82,847
82,847
82,847
82,847
82,847
82,847
82,847
82,847
82,847
82,847
148,015
148,015
64,604
(2,583)
(2,583)
(2,583)
148,015
148,015
64,604
(2,583)
(2,583)
(2,583)
6,015
6,015
193,964
3.Surplus on revaluation of fixed assets
D.Non-Current Liabilities (D1+D2+D3+D4+D5)
1.Long term borrowings
2.Subordinated loans / Sponsor's loans
B.Debentures/TFCS (bonds payable)
4.Employees benefit obligations
228,515
228,515
205,508
193,964
193,964
512,685
512,685
445,741
445,741
445,741
445,741
398,460
398,460
398,460
398,460
398,460
398,460
12,271
12,271
12,271
12,271
12,271
12,271
5.0ther non-current liabilities
101,954
101,954
35,010
35,010
35,010
35,010
Transcribed Image Text:Apollo Textile Mills Ltd. (Thousand Rupees) 2020 Items 2015 2016 2017 2018 2019 A.Non-Current Assets (A1+A3+A4+A5+A6) 1.Capital work in progress 2.0perating fixed assets at cost 3.0perating fixed assets after deducting accumulated depreciation 4.Intangible assets 5.Long term investments 945,618 945,618 810,384 751,190 751,190 751,190 1,942,836 1,942,837 1,942,836 1,942,836 1,942,836 1,942,836 878,451 878,451 743,217 684,023 684,023 684,023 6.Other non-current assets 67,167 67,167 67, 167 67,167 67,167 67,167 B.Current Assets (B1+B2+B3+B4+B5+B6) 1.Cash & bank balance 1,549,061 1,549,061 1,485,960 1,471,107 1,471,107 1,471,107 4,804 4,804 1,005 1,005 1,005 2.Inventories; of which i)Raw material 1,283,600 1,283,600 1,283,600 1,283,600 1,283,600 1,283,600 298,517 298,517 298,517 298,517 298,517 298,517 ii)Work in progress iii)Finished goods 985,083 985,083 985,083 985,083 985,083 985,083 3.Trade Debt / accounts receivables 57,342 57,342 6,460 1,129 1,129 1,129 4.Short term loans and advances 5.Short term investments 6.Other current assets Total Assets (A+B) / Equity & Liabilities (C+D+E) C.Shareholders' Equity (C1+C2+C3) 1.lssued, Subscribed & Paid up capital i)Ordinary sharc3 ii)Preference shares 2.Reserves i)Capital Reserve ii)Revenue Reserve of which: un-appropriated profit(loss) / retained earnings 14,088 14,088 14,101 14,109 14,109 14,109 189,227 189,227 181,799 171,264 171,264 171,264 2,222,297 274,228 82,847 2,494,679 2,494,679 2,296,344 2,222,297 2,222,297 459,377 459,377 352,959 274,228 274,228 82,847 82,847 82,847 82,847 82,847 82,847 82,847 82,847 82,847 82,847 82,847 148,015 148,015 64,604 (2,583) (2,583) (2,583) 148,015 148,015 64,604 (2,583) (2,583) (2,583) 6,015 6,015 193,964 3.Surplus on revaluation of fixed assets D.Non-Current Liabilities (D1+D2+D3+D4+D5) 1.Long term borrowings 2.Subordinated loans / Sponsor's loans B.Debentures/TFCS (bonds payable) 4.Employees benefit obligations 228,515 228,515 205,508 193,964 193,964 512,685 512,685 445,741 445,741 445,741 445,741 398,460 398,460 398,460 398,460 398,460 398,460 12,271 12,271 12,271 12,271 12,271 12,271 5.0ther non-current liabilities 101,954 101,954 35,010 35,010 35,010 35,010
1,502,328
E.Current Liabilities (E1+E2+E3+E4)
1.Trade credit & other accounts payables
of which: i) Trade credits
2.Short term borrowings
1,522,617
1,522,617
1,497,644
1,502,328
1,502,328
51,357
51,357
26,388
31,072
31,072
31,072
24,992
24,992
13,540
13,501
13,501
13,501
1,153,889
1,153,889
1,167,608
1,167,608
1,167,608
1,167,608
77,655
77,655
63,936
63,936
63,936
63,936
3.Current portion of non-current liabilities
4.Other current liabilities
239,716
239,716
239,712
239,712
239,712
239,712
F.Operations:
1.Sales
373
373
i)Local sales (Net)
ii)Export sales (Net)
373
373
2.Cost of sales
93,182
93,182
69,854
66,129
66,129
66, 129
i)Cost of material
3.Gross profit / (loss) (F1-F2)
4.General, administrative and other expenses
i)Selling & distribution expenses
ii)Administrative and other expenses
5.Other income / (loss)
(92,809)
11,078
(92,809)
(69,854)
(66,129)
(66, 129)
(66,129)
11,078
9,196
12,544
12,544
12,544
2
11.076
11,076
9,196
12,544
12,544
12,544
(103,887]
(79,050)
(78,673)
(78,673)
(78,673)
6.EBIT (F3-F4+F5)
7.Financial expenses
of which: (i) Interest expenses
8.Profit / (loss) before taxation (F6-F7)
9.Тах еxpenses
10.Profit / (loss) after tax (F8-F9)
11.Cash dividends
12.Bonus shares / stock dividends
(103,887)
19
19
31
59
59
59
(103,906)
(103,906)
(79,081)
(78,732)
(78,732)
(78,732)
(6,208)
(6,208)
(97,698)
(97,698)
(79,081)
(78,732)
(78,732)
(78,732)
G.Statement of Cash Flows
(3,104)
1.Net cash flows from operating activities
2.Net cash flows from investing activities
3.Net cash flows from financing activities
H.Miscellaneous
1.Total capital employed (C+D)
2.Retention in business (F10-F11-F12)
3.Depreciation for the year
4.Salaries, wages and employee benefits
I.Key Performance Indicators
P1. Net Profit margin / Net profit to sales (F10 as % of F1)
P2. Asset turnover (F1 to Avg (Current year(A+B).previous year (A+B)})
P3. Return on Assets (F10 as a % of Avg {Current year(A+B).previous year (A+B)}
P4. Financial leverage (Avg. (Current year(A+B),previous year (A+B) to Avg. Current
year(C).previous year (C)})
P5. Return on equity (F10 as % of Avg (Current year(C),previous year (C)}
V3. Basic earnings per share (Rs./share) (F10 to No. of shares)
(3,104)
1,005
1,005
1,005
1,153,889
972,062
972,062
798,700
719,969
719,969
719,969
(97,698)
(97,698)
(79,081)
(78,732)
59,194
(78,732)
59,194
(78,732)
64,640
59,194
6,290
7,371
7,371
7,371
-26,192.49
-26,192.49
0.00
0.00
0.00
0.00
0.00
0.00
-3.82
-3.92
-3.30
-3.48
-3.54
-3.54
5.03
5.43
5.90
7.20
8.10
8.10
-19.22
-21.27
-19.47
-25.11
-28.71
-28.71
-11.79
-11.79
-9.55
-9.50
-9.50
-9.50
Transcribed Image Text:1,502,328 E.Current Liabilities (E1+E2+E3+E4) 1.Trade credit & other accounts payables of which: i) Trade credits 2.Short term borrowings 1,522,617 1,522,617 1,497,644 1,502,328 1,502,328 51,357 51,357 26,388 31,072 31,072 31,072 24,992 24,992 13,540 13,501 13,501 13,501 1,153,889 1,153,889 1,167,608 1,167,608 1,167,608 1,167,608 77,655 77,655 63,936 63,936 63,936 63,936 3.Current portion of non-current liabilities 4.Other current liabilities 239,716 239,716 239,712 239,712 239,712 239,712 F.Operations: 1.Sales 373 373 i)Local sales (Net) ii)Export sales (Net) 373 373 2.Cost of sales 93,182 93,182 69,854 66,129 66,129 66, 129 i)Cost of material 3.Gross profit / (loss) (F1-F2) 4.General, administrative and other expenses i)Selling & distribution expenses ii)Administrative and other expenses 5.Other income / (loss) (92,809) 11,078 (92,809) (69,854) (66,129) (66, 129) (66,129) 11,078 9,196 12,544 12,544 12,544 2 11.076 11,076 9,196 12,544 12,544 12,544 (103,887] (79,050) (78,673) (78,673) (78,673) 6.EBIT (F3-F4+F5) 7.Financial expenses of which: (i) Interest expenses 8.Profit / (loss) before taxation (F6-F7) 9.Тах еxpenses 10.Profit / (loss) after tax (F8-F9) 11.Cash dividends 12.Bonus shares / stock dividends (103,887) 19 19 31 59 59 59 (103,906) (103,906) (79,081) (78,732) (78,732) (78,732) (6,208) (6,208) (97,698) (97,698) (79,081) (78,732) (78,732) (78,732) G.Statement of Cash Flows (3,104) 1.Net cash flows from operating activities 2.Net cash flows from investing activities 3.Net cash flows from financing activities H.Miscellaneous 1.Total capital employed (C+D) 2.Retention in business (F10-F11-F12) 3.Depreciation for the year 4.Salaries, wages and employee benefits I.Key Performance Indicators P1. Net Profit margin / Net profit to sales (F10 as % of F1) P2. Asset turnover (F1 to Avg (Current year(A+B).previous year (A+B)}) P3. Return on Assets (F10 as a % of Avg {Current year(A+B).previous year (A+B)} P4. Financial leverage (Avg. (Current year(A+B),previous year (A+B) to Avg. Current year(C).previous year (C)}) P5. Return on equity (F10 as % of Avg (Current year(C),previous year (C)} V3. Basic earnings per share (Rs./share) (F10 to No. of shares) (3,104) 1,005 1,005 1,005 1,153,889 972,062 972,062 798,700 719,969 719,969 719,969 (97,698) (97,698) (79,081) (78,732) 59,194 (78,732) 59,194 (78,732) 64,640 59,194 6,290 7,371 7,371 7,371 -26,192.49 -26,192.49 0.00 0.00 0.00 0.00 0.00 0.00 -3.82 -3.92 -3.30 -3.48 -3.54 -3.54 5.03 5.43 5.90 7.20 8.10 8.10 -19.22 -21.27 -19.47 -25.11 -28.71 -28.71 -11.79 -11.79 -9.55 -9.50 -9.50 -9.50
Expert Solution
steps

Step by step

Solved in 2 steps

Blurred answer
Knowledge Booster
Ratio Analysis
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Financial Reporting, Financial Statement Analysis…
Financial Reporting, Financial Statement Analysis…
Finance
ISBN:
9781285190907
Author:
James M. Wahlen, Stephen P. Baginski, Mark Bradshaw
Publisher:
Cengage Learning
Principles of Accounting Volume 1
Principles of Accounting Volume 1
Accounting
ISBN:
9781947172685
Author:
OpenStax
Publisher:
OpenStax College