The following is the Balance Sheet as at 31st March 2017 of RKD Company Ltd. : Items ₹ ₹ 10,000 equity shares of ₹100 each fully paid up 10,00,000 25,000 11% cum preference shares of ₹10 each fully paid up 2,50,000 12,50
CS Professional · Capital Commodity and Money Market · PYQS · June 2017
The following is the Balance Sheet as at 31st March 2017 of RKD Company Ltd. : Items ₹ ₹ 10,000 equity shares of ₹100 each fully paid up 10,00,000 25,000 11% cum preference shares of ₹10 each fully paid up 2,50,000 12,50,000 Reserves and surplus 25,00,000 Secured loans 20,00,000 Unsecured loans 12,00,000 Trade creditors 18,00,000 Outstanding expenses 7,50,000 Total liabilities 95,00,000 Fixed assets 55,00,000 Current assets 37,00,000 Advances and deposits 3,00,000 Total assets 95,00,000 The company plans to manufacture a new product in line with its current production, the capital cost of which is estimated to be ₹25,00,000. The company desires to finance a new project to the extent of 16 lakhs by issue of equity shares at a premium of ₹100 per share or by issue of 12% debentures and the balance to be raised from internal sources. Additional information made available to you are : Rate of dividends declared in the past 5 years i.e. year ended 31st March 2017, 31st March 2016, 31st March 2015, 31st March 2014, 31st March 2013 were 24%, 24%, 20%, 20% and 18% respectively. Normal earning capacity (net of tax) of the business is 10%. Turnover in the last three years i.e. 31-03-2017, 31-03-2016 and 31-03-2015 was ₹80 lakh, 60 lakh and 50 lakh respectively. Anticipated additional sales from the new project—₹30 lakh annually. Net profit before tax from the existing business which was 10% in the last three years is expected to increase to 12% on account of new product sales. Income-Tax rate is 35%. The trend of market price of the equity share of company quoted on the Stock Exchange was: Year High (₹) Low (₹) 2016-17 300 190 2015-16 250 180 2014-15 240 180 You are required to examine the following: Expected EPS and debt equity ratio if 16 lakh financed by issue of 12% debentures at par.
Answer & Explanation:
Answer 1(iii) Expected EPS - If ₹ 16 Lakhs financed by issues of debentures Anticipated Sales 1,10,00,000 Expected Profit on Turnover (₹ 1,10,00,000 x 12/100) 13,20,000 Less: Debenture Interest (₹ 16,00,000 x 12/100) 1,92,000 Net Profit before Tax 11,28,000 Less: Income Tax @ 35% 3,94,800 Net Profit after Tax 7,33,200 Less: Preference Dividend 27,500 Profit available to Equity Shareholders 7,05,700 No. of Equity Shares - 10,000 Expected EPS = ₹ 7,05,700/10,000 = ₹ 70.57 Expected Debt-Equity Ratio, if ₹ 16 lakhs worth debentures are issued: = (Secured Loans + Unsecured Loan + Proposed Debentures)/(Share Capital + Reserves and Surplus) = ₹ 20 Lakhs + 12 Lakhs + 16 Lakhs/₹ 37.50 Lakhs = ₹ 1.28
Topics: Financial Management
Related Questions in this Topic
- The following is the Balance Sheet as at 31st March 2017 of RKD Company Ltd. : Items ₹ ₹ 10,000 equity shares...
- The following is the Balance Sheet as at 31st March 2017 of RKD Company Ltd. : Items ₹ ₹ 10,000 equity shares...
- The following is the Balance Sheet as at 31st March 2017 of RKD Company Ltd. : Items ₹ ₹ 10,000 equity shares...
- Rise Ltd., a listed company having registered office in Delhi, has proposed two financial plans. Details of the same are...
- Rise Ltd., a listed company having registered office in Delhi, has proposed two financial plans. Details of the same are...