Unit: Advanced Financial Management
14 Questions| Project | Initial outlay Sh.“million” | Annual revenue Sh.“million” | Annual fixed costs Sh.“million” | Project life (Years) |
| A | 100 | 200 | 50 | 3 |
| B | 300 | 300 | 100 | 5 |
| C | 150 | 180 | 60 | 4 |
| D | 120 | 170 | 80 | 10 |
| E | 180 | 80 | 20 | 15 |
| Asset | Weightings (%) | Current return (%) | Beta |
| A | 30 | 18 | 1.8 |
| B | 15 | 20 | 2.2 |
| C | 20 | 16 | 1.5 |
| D | 35 | 10 | 1.2 |
| Risk free asset | 30 | 8 | 0 |
| Company | Equity beta | Financed by: |
| X | 1.33 | 40% equity capital, 60% debt capital |
| Y | 0.78 | 75% equity capital, 25% debt capital |
| Z | 0.725 | 80% equity capital, 20% debt capital |
| KK Ltd. | JP Ltd. | |
| Annual sales (Sh.“million”) | 1,200 | 300 |
| Net income (Sh.“million”) | 450 | 60 |
| Outstanding number of ordinary shares (million) | 150 | 30 |
| Earnings per share (Sh.) | 3.0 | 2.0 |
| Market price per share (Sh.) | 60 | 30 |
| Assets: | Sh.“000” | Liabilities and equity | Sh.“000” |
| Cash | 40,000 | Accounts payable | 500,000 |
| Receivables | 300,000 | Notes payable | 100,000 |
| Inventory | 400,000 | Total current liabilities | 600,000 |
| Total current assets | 740,000 | Mortgage | 400,000 |
| Land and buildings | 100,000 | Debentures | 600,000 |
| Plant (Net book value) | 500,000 | Total long term liabilities | 1,000,000 |
| Equipment (Net book value) | 800,000 | Preference share capital (10,000 shares) | 100,000 |
| Total fixed assets | 1,400,000 | Ordinary share capital (50,000 shares) | 100,000 |
| Paid in capital | 200,000 | ||
| Retained earnings | 140,000 | ||
| Total shareholders equity | 540,000 | ||
| Total assets | 2,140,000 | Total liabilities and equity | 2,140,000 |
| Sh.“000” | |
| Sales | 600,000 |
| Cost of goods sold | (350,000) |
| Selling and administration expenses | (100,000) |
| Earnings before interest and taxes (EBIT) | \(\overline{150,000}\) |
| Interest | (110,000) |
| Earnings before tax (EBT) | \(\overline{40,000}\) |
| Corporation taxes at 30% | (12,000) |
| Net income | \(\overline{\underline{28,000}}\) |
| (i) | Using the Springate Model, assess the financial health of the company. |
| (ii) | Other than the Springate Model, evaluate TWO other models of predicting corporate failure. Note: The Springate model takes the following form: Z = 1.03A + 3.07B + 0.66C + 0.4D Where; \(\text{A} = \displaystyle \frac{\text{Net working capital}}{\text{Total assets}}\) \(\text{B} = \displaystyle \frac{\text{Operating profit}}{\text{Total assets}}\) \(\text{C} = \displaystyle \frac{\text{Net profit before tax}}{\text{Current liabilities}}\) \(\text{D} = \displaystyle \frac{\text{Sales}}{\text{Total assets}}\) |
| Company | Spot price Sh. | Three months expected price | Exercise price Sh. |
| Safariland | 445 | Increase by 20% | 470 |
| Absaland | 415 | Increase by 15% | 450 |
| CICD | 395 | Decrease by 10% | 370 |
| Jubila | 380 | Increase by 5% | 390 |
| KCIQ | 405 | Decrease by 15% | 395 |
Want to join the discussion?
Log in to post comments and interact with tutors.
Login to Comment