Balance Sheet of a company:
Balance Sheet of a Business
Liabilities & Stockholders Equity
|Current Assets(Includes Subscribed Receivable 7200000)||31629714||Current liabilities||15387428|
|Fixed Assets||53856000||long-term liabilities||10258286|
Statement of Shareholders equity:
Par Value Rs. 100
Callable at Rs, 102
Authorized Shares 200000
Dividend per Share Rs. 6
|Total Preferred Stock at par||12000000|
Par Value Rs. 5
Authorized Shares 5000000
|Total Common Stock at Par||14000000|
|Additional Paid in Capital:|
|Preferred Stock at premium||360, 000|
|Common (including subscribed) at premium||30800000|
|Total Additional Paid in Capital||31160000|
|Total Stockholders Equity||59840000|
Exxen limited was incorporated in January 2004 with authorization to issue 75,000 shares of Rs. 100 par value preferred stock and 1.5 million shares of Re. 1 par value of common stock. The company issued the 50,000 preferred shares at par. 700,000 shares of common stock were issued at Rs. 15 per share. The preferred stock was issued to pay a 9% cumulative dividend and is callable at Rs. 110. From the first year of incorporation to 2008 the company earned a total profit of Rs. 8,750,000 and paid dividend of Rs. 0.60 per share each year on the common stock. In 2009, the company reported a net Profit of Rs. 1,500,000 and paid no dividends to common stock holders.
Prepare the stockholder’s equity section of the balance sheet from the information given above at December 31, 2009.
Note: In this second example of cash flow preparation, I am using the actual data of PEPSICO.
How to prepare cash flow from the start, you can check my post previous
. In my previous post used additional information extracted from the analyses of two year balance sheet. In this tutorial I will analyze whole two year balance sheet and will extract additional information in the categories of Operating activities, Investing activities and Financing Activities.
Analyze the Balance Sheet and income statement:
Below is the balance sheet of PEPSICO of 2000 and 2001 and income statement .of 2001
CONSOLIDATED BALANCE SHEET FOR PEPSICO,INC., AS OF DEC 31
Millions of dollars
|Cash and equivalent||1649||1505|
|Other Current Assets||752||791|
|Total Current Assets||5853||5617|
|Property, Plant and Equipment||12866||11466|
|Less: Accumulated Depreciation||5990||4908|
|Net Fixed Assets||6876||6558|
|Net Intangible Assets||4841||4714|
|Liabilities and Shareholders Equity|
|Debt Due for repayment||354||202|
|Other Current Liabilities||3406||3381|
|Total Current Liabilities||4998||4795|
|Long term debt||2651||3009|
|Other long term liabilities||5398||5349|
|Common Stock and other paid-in capital||35||667|
|Total Shareholders equity||21695||20757|
|Total Liability and Shareholders Equity||21695||20757|
Cash flows statement prepared using two financial statements, 1st Income Statement and 2nd Balance Sheet.
Before preparing cash flows statement,
a. Analyze Balance Sheet
b. Reordering of Income Statements
a. Analyze Balance Sheet:
we will analyze balance sheet each account of current year and previous year. From balance sheet analyzing we extract additional information (AI) for cash flows statement and regroup these additional information in three major categories.
- Operational Activities
- Investing Activities
- Financing Activities
In this tutorial, I will not explain the analyzing of balance sheet, I just provide data in the form of additional information according to above three categories. I will use this categorize additional information for cash flow preparation directly. Read more…
Subject: FIN622 Corporate Finance
Assignment # 1:
ABC corporation stock is selling for Rs. 150 per share according to Karachi stock exchange market summary. A rumor about the company has been heard that the firm will make an exciting new product announcement next week. By studying the industry, it is being concluded that this new product will support a growth rate of 20% in dividend for two years. After that it is expected that the growth rate in dividend will decline to 6% and remains same onwards. The firm currently pays an annual dividend of Rs. 4.
The rate of return on stocks like ABC corporation is 10%.
- Find out the values for D1, D2 and D3
- What will be the price of stock (P2) at the end of year 2?
- What will be the present value (P0) of stock?
- Should we buy stocks of ABC Corporation at Rs. 150?
VU Specialization Certification:Fall 2010 Subject FIN630 Investment Analysis & Portfolio Management Assignment 1
Subject: FIN630 Investment Analysis & Portfolio Management
Company A is currently selling for Rs. 90 and paying dividend of Rs. 10 per share. Dividend is expected to grow at rate of 5 percent per year. The required rate of return for investors is 17% to invest in the stock with the degree of riskness.
Company B is currently selling for Rs. 85 and paying dividend of Rs. 10 per share. For the next year dividend is Rs. 10.6 per share, which shows growth rate of 6 percent per year. The required rate of return for investors is 17% to invest in the stock with the degree of riskness.
A) Calculate the price of stock for Company A and Company B using Dividend Discount Model.
B) If you have to choose one of these two stocks, which stock you will buy?
C) If both companies have decided not to pay cash dividend but they are offering 10% stock dividend. If you are holding 500 shares of Company A and 1,000 shares of Company B, calculate total number of shares of each Company you will hold after receiving stock dividend.
Time Value of Money:
We know that money deposited in saving account of bank or financial institutions, then depositor earn money monthly, quarterly or yearly other then deposited money at some pre mention ratio of interest. Depositor will receive his actual money plus the interest on money. Depositor can reinvest the money (that interest received from principal amount deposited) too and get more.
• Earning money known as interest.
• The time (interest receive for an example after one year) denoted as‘t’.
• Deposited money known as par value or face value or principal value (this terminology is used with fixed income securities like bonds) can be denoted as Present Value (PV)
• Pre mention ratio of interest known as Interest ratio denoted as ‘r’.
• Sum of earning interest and the principal value at the end of t time known as future value (FV).
• Interest receive on reinvestment of interest amount is known as compound interest.
Methods of calculation of Interest:
There are two methods available to find the interest in FV. One is the formula and 2nd is the Future value table.