2. | READ & LEARN Ltd. is engaged in the business of manufacture of electric passenger cars. Its Balance Sheet as at 31.03.2011 is as under: Liabilities | Rs.(lakh) | Assets | Rs.(lakh) | Equity Shares of Rs. 10 each General Reserve 12% Term Loan from Bank Creditors Provision for Tax Proposed Dividend | 1,500 500 500 210 10 140 | Gross fixed Assets Less: Depreciation till date Investment: Non–trade Trade Current Assets: Overseas Debtors (I $ = INR 42) Indian Debtors Stock in Trade Cash and Bank Balances | 1,500 (500)
300 90
420 400 350 300 | | 2,860 | | 2,860 |
Additional Information: (a) | The closing exchange rate for the U.S. dollar was INR 48. There was a loss for the year ended 31.03.2011 owing to write down of cost of acquisition of non–trade investments by 4%. There was no other transaction under non–trade investments during the year. | (b) | Current year depreciation charged on historical cost was Rs. 100 lakhs. Current cost of Fixed assets is determined at Rs. 2,000 lakhs. | (c) | While current cost of closing stock is Rs. 367, that of the opening stock was Rs. 200 lakhs against its historical cost of Rs. 148 lakhs. The market value of non–trade investments at the year end was Rs. 300 lakhs. The overseas debtors made settlements in U.S. $ only. | (d) | The industry average rate of return on current cost of capital employed is 12% on long–term debt, and 15% on equity. The opening balance in general reserve was Rs.l50 lakhs. While prevailing tax rate is 30% such rate is expected to decline by 5%. | Required: Using the above information you are required to arrive at value of the goodwill of the company under equity and long–term fund approaches and also show the leverage effect on Goodwill. | 15 | (0) |
3. | (a) | From the following data compute the Economic Value Added of EASY Ltd.: Share Capital Long–term Debt Interest Reserve and Surplus Profit before Interest and Tax Tax Rate Beta Factor Market Rate of Return Risk Free Rate | Rs. 1,600 crores Rs. 320 crores Rs. 32 crores Rs. 3,200 crores Rs. 1,432 crores 30% 1.05 14% 10% | | 7 | (0) |
| (b) | DIFFICULT Ltd. has given a 12.50% fixed rate loan to its subsidiary EASY Ltd. DIFFICULT Ltd. measures this loan at an amortised cost of Rs. 2,50,000. DIFFICULT Ltd. has plans to hive off the receivable at a later stage and as a measure to safeguard against fall in value of its dues enters into a pay–fixed, receive floating interest rate swap to convert the fixed interest receipts into floating interest receipts. DIFFICULT Ltd. designates the swap as a Hedging instrument in a fair value hedge of the Loan Asset. Over the following months, market interest rates increase and DIFFICULT Ltd. earns interest income of Rs. 25,000 on the loan and Rs. 1,000 as net interest payments on the swap. The fair value of the Loan Asset decreases by Rs. 5,000 while that of the interest rate swap increases by Rs. 5,000. You are informed that all conditions required for the Hedge Accounting are satisfied. Required: Pass Journal Entries, with suitable narrations in the books of DIFFICULT Ltd. to record the above transactions. | 8 | (0) |
4. | The Balance Sheets of H Ltd. and S Ltd. as on the dates of last closing of accounts are as under: Liabilities | H Ltd. as at 31.03.2011 Rs. | S Ltd. as at 31.12.2010 Rs. | Assets | H Ltd. as at 31.03.2011 Rs. | S Ltd. as at 31.12.2010 Rs. | Share Capital (Equity shares of Rs. 10 each) Accumulated Profits & Reserves 15% Rs. 100 Non–convertible Debentures Accounts Payble Other Liabilities Tax Provision | 11,00,000
4,50,000
4,80,000 1,00,000 1,50,000 | 5,00,000
2,05,000
3,00,000
2,80,000 40,000 2,50,000 | Fixed Assets at Cost Less: Depreciation 40,000 Shares in S Ltd. 1,000 Debentures in S Ltd. Inventories Accounts Receivable Cash & Bank | 8,45,000 (1,95,000) 8,00,000 1,50,000
2,00,000 2,50,000 2,30,000 | 5,26,500 (1,21,500) – –
3,50,000 4,65,000 3,55,000 | Total: | 22,80,000 | 15,75,000 | Total: | 22,80,000 | 15,75,000 |
The following information is also available: (a) | On 8th February, 2011 there was a fire at the factory of S Ltd., resulting in inventory worth Rs. 20,000 being destroyed. S Ltd. received 75 per cent of the loss as insurance. | (b) | The same fire resulted in destruction of a machine having a written down value of Rs. 1,00,000. The Insurance company admitted the Company’s claim to the extent of 80 per cent. The machine was insured at its fair value of Rs. 1,50,000. | (c) | On 13th March, 2011, H Ltd. sold goods costing Rs. 1,50,000 to S Ltd. at a mark–up of 20 per cent. Half of these goods were resold to H Ltd. who in turn was able to liquidate the entire stock of such goods before closure of accounts on 31 st March, 2011. As on 31st March, 2011 S Ltd.’s accounts payable show Rs. 60,000 due to H Ltd. on the two transactions. | (d) | H Ltd. acquired the holdings in S Ltd. on 1st January, 2009 when the reserves and accumulated profits of S Ltd. stood at Rs. 75,000. | (e) | Both companies have not provided for tax on current year profits. The current year taxable profits are Rs. 33,000 and Rs. 66,000 for H Ltd. and S Ltd. respectively. The tax rate is 33%. | (f) | The incremental profits earned by S Ltd. for the period January, 2011 to March, 2011 over that earned in the corresponding period in 2010 was Rs. 56,000. Except for the profits that resulted from the transactions with H Ltd. in the aforesaid period, the entire profits have been realised in cash before 31st March, 2011. | Required: Prepare a Consolidated Balance Sheet of H Ltd. and its subsidiary as at 31 st March, 2011. 15 | 15 | (0) |
5. | Small Ltd. and Little Ltd. two companies in the field of speciality chemicals, decided to go in for a follow on Public Offer after completion of an amalgamation of their businesses. As per agreed terms initially a new company Big Ltd. will be incorporated on 1st January, 2012 with an authorized capital of Rs. 2 crore comprised of 20 lakh equity shares of Rs. 10 each. The holding company would acquire the entire shareholding of Small Ltd. and Little Ltd. and in turn would issue its shares to the outside holders of these shares. It is also agreed that the consideration would be a multiple of the average P/E ratio for the period 1st January, 2011 to 31st March, 2011 times the rectified profits of each company, subject to necessary adjustments for complying with the terms of the share issue. The following information is supplied to you: | Small Ltd. | Little Ltd. | Ordinary Shares of Rs. 10 each (Nos.) 10% Preference Shares of Rs. 100 each (Nos.) 10% Preference Shares of Rs. 10 each (Nos.) 5% Debentures of Rs. 10 each (Nos.) Investments Held: (a) 4 lakh Ordinary Shares in Small Ltd. (b) 2 lakh Ordinary Shares in Little Ltd. Profit before Interest & Tax (PBIT) after considering impact of Inter–company Transactions and Holdings Average P/E ratio January, 2011 to March, 2011 | 40 lakhs 2 1akh Nil 4 1akh
– Rs. 20 lakhs Rs. 50 lakhs
10 | 20 lakhs Nil 2 lakh 4 1akh
Rs. 40 lakhs – Rs. 25 lakhs
8 |
The following additional information is also furnished to you in respect of adjustments required to the profit figure as give above: (a) | The profits of the respective companies would be adjusted for half the value of contingent liabilities as on 31st March, 2011. | (b) | Debtors of Small Ltd. include an irrecoverable amount of Rs. 2 lakh against which Rs. 1 lakh was recovered but kept in Advance account. | (c) | Little Ltd. had omitted to provide for increased FOREX liability of US $ 10,000 on loan availed in financial year 2007–08 for purchase of Machinery. The machinery was acquired on 1st January, 2008 and put to use in Financial year 2008–09. The additional liability arose due to change in exchange rates and is arrived at in conformity with prevailing provisions of AS 11. The exchange rate is US $ 1 = INR 50. | (d) | Small Ltd. has omitted to invoice a sale that took place on 31st March, 2011 of goods costing Rs. 2,50,000 at a mark–up of 15 per cent instead the goods were considered as part of closing inventory. | (e) | Closing Inventory of Rs. 45 lakhs of Little Ltd. as on 31 st March, 2011 stands undervalued by 10 per cent. | (f) | Contingent liabilities of Small Ltd. and Little Ltd. as on 31 st March, 2011 stands at Rs. 5 lakhs and Rs. 10 lakhs respectively. |
The terms of the share issue are as under: (1) | Shares in Big Ltd. will be issued at a premium of Rs. 13 per share for all external shareholders of Small Ltd. The Premium will be Rs. 15 per share for shares in Big Ltd. issued to all external shareholders of Little Ltd. | (2) | No shares in Big Ltd. will be issued in lieu of the investments (intercompany holdings) of both companies. Instead the shares so held shall be transferred to Big Ltd. at the close of the financial year ended 31 st March,2012 at Par Value consideration payable on date of transfer. | (3) | Big Ltd. would in addition to the issue of shares to outside shareholders of Small Ltd. and Little Ltd. make a preferential allotment on 31 st March, 2012 of 2 lakhs ordinary shares at a premium of Rs. 28 per share to Virgin Capital Ltd. (VCL). These shares will not be eligible for any dividends declared or paid till that date. | (4) | Big Ltd. will go in for a 18 per cent unsecured Bank overdraft facility to meet incorporation costs of Rs. 16 lakhs and towards management expenses till 31st March, 2012 estimated at Rs. 14 lakhs. The overdraft is expected to be availed on 1st February, 2012 and closed on 31st March, 2012 out of the proceeds of the preferential allotment. | (5) | It is agreed that interim dividends will be paid on 31.03.2012 for the period January, 2012 to March, 2012 by Big Ltd. at 2 per cent, Small Ltd. at 3 per cent and Little Ltd. at 2.5 per cent. Ignore Dividend Distribution Tax. | (6) | The prevailing Income Tax Rate is 25 per cent. | Required: Compute the number of shares to be issued to the shareholders of each of the companies and prepare the projected Profit and Loss Account for the period from 1st January, 2012 to 31.03.2012 of Big Ltd. and its Balance Sheet as on 31 st March, 2012. | 15 | (0) |
6. | PRARTHAN A Ltd. is in the business of making sports equipment. The company operates fr0m Thailand. To globalise its operations PRARTHANA Ltd. has identified PIYUSH Ltd. an Indian company, as a potential take over candidate. After due diligence of PIYUSH Ltd. the following information is available: (a) | Cash Flow Forecasts (Rs. in crore): Year | 10 | 9 | 8 | 7 | 6 | 5 | 4 | 3 | 2 | 1 | PIYUSH Ltd. PRARTHANA Ltd. | 24 108 | 21 70 | 15 55 | 16 60 | 15 52 | 12 44 | 10 32 | 8 30 | 6 20 | 3 16 |
| (b) | The net worth of PIYUSH Ltd. (Rs. in lakh) after considering certain adjustments suggested by the due diligence team reads as under: Tangible Inventories Receivables
Less: Creditors165 Bank Loans 250 Represented by Equity Shares of Rs. 1,000 each | 750 145 75 970 (415)
555 | Talks for takeover have crystalized on the following: (1) | PRARTHANA Ltd. will not be able to use Machinery worth Rs. 75 lakhs which will be disposed of by them subsequent to takeover. The expected realization will be Rs. 50 lakhs. | (2) | The inventories and receivables are agreed for takeover at values of Rs. 100 and Rs. 50 lakhs respectively which is the price they will realize on disposal. | (3) | The liabilities of PIYUSH Ltd. will be discharged in full on take over along with an employee settlement of Rs. 90 lakhs for the employees who are not interested in continuing under the new management. | (4) | PRARTHANA Ltd. will invest a sum of Rs. 150 lakhs for upgrading the Plant of PIYUSH Ltd. on takeover. A further sum of Rs. 50 lakhs will also be incurred in the second year to revamp the machine shop floor of PIYUSH Ltd, . | (5) | The Anticipated Cash Flows (Rs. in crore) post takeover are as follows: Year | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | Year | 18 | 24 | 36 | 44 | 60 | 80 | 96 | 100 | 140 | 200 |
|
| Required: Advise the management the maximum price which they can pay per share of PIYUSH Ltd. if a discount factor of 20 per cent is considered appropriate. | 15 | (0) |
7. | P Ltd. owns 80% of S and 40% of J and 40% of A. J is jointly controlled entity and A is an associate. Summarised Balance Sheets of four companies as on 31.03.11 are: (Rs. in lakhs) | | P Ltd. | S | J | A | Investment in S Investment in J Investment in A Fixed Assets Current Assets Total
Liabilities: Share Capital Re. I Equity Share Retained Earnings Creditors Total: | 800 600 600 1,000 2,200 5,200
1,000 4,000 200 5,200 | – – – 800 3,300 4,100
400 3,400 300 4,100 | – – – 1,400 3,250 4,650
800 3,600 250 4,650 | – – – 1,000 3,650 4,650
800 3,600 250 4,650 |
P Ltd. acquired shares in ‘S’ many years ago when ‘S’ retained earnings were Rs. 520 lakhs. P Ltd. acquired its shares in ‘J’ at the beginning of the year when ‘J’ retained earnings were Rs. 400 lakhs. P. Ltd. acquired its shares in 'A' on 01.04.10 when 'A' retained earnings were Rs. 400 lakhs. The balance of goodwill relating to‘S’ had been written off three years ago. The value of goodwill in ‘J’ remains unchanged. Prepare the Consolidated Balance Sheet of P Ltd. as on 31.03.11 as per AS 21, 23 and 27. | 15 | (0) |
8. | Answer any three of the following: | 3x5=15 | |
| (a) | State the objectives of financial reporting. | | (0) |
| (b) | Forward Contract. | | (0) |
| (c) | State the criteria of Reportable Segment as per AS 17. | | (0) |
| (d) | Briefly describe the role of Public Accounts Committee. | | (0) |