Unit: Advanced Financial Reporting and Analysis
11 QuestionsAssets: | G Ltd. Sh."million" | S Ltd. Sh."million" | A Ltd. Sh."million" |
| Non-current assets: | |||
| Property, plant and equipment | 4,140 | 1,350 | 1,395 |
| Intangible assets | 891 | 540 | 158 |
| Investments: S Ltd. | 3,285 | ||
| A Ltd | 900 | ||
| 9,216 | 1,890 | 1,553 | |
| Current assets: | |||
| Inventories | 1,102 | 819 | 414 |
| Trade receivables | 2,016 | 891 | 486 |
| Cash and cash equivalents | 909 | 450 | 190 |
| 4,027 | 2,160 | 1,090 | |
| Total assets | 13,243 | 4,050 | 2,643 |
| Equity and liabilities: | |||
| Ordinary share capital | 4,140 | 1,000 | 900 |
| Share premium | 329 | 160 | 90 |
| Retained profits | 4,028 | 1,900 | 625 |
| 8,497 | 3,060 | 1,615 | |
| Non-current liabilities: | |||
| 8% debentures | 1,640 | 288 | 333 |
| Deferred tax | 1,187 | 265 | 243 |
| Current liabilities: | |||
| Trade payables | 1,674 | 319 | 299 |
| Current tax | 245 | 118 | 153 |
| Total liabilities | 4,746 | 990 | 1,028 |
| Total equity and liabilities | 13,243 | 4,050 | 2,643 |
| 1 | On 1 October 2015, G Ltd. acquired 80% of the ordinary shares of S Ltd. for a cash consideration of Sh.3,285 million. At the date of acquisition, the retained earnings of S Ltd. stood at Sh.1,650 million and the fair values of the identifiable net assets of S Ltd. approximated their book values except for an item of plant which had a fair value of Sh.175 million in excess of its carrying amount. The plant had a remaining economic useful life of 5 years as at that date. |
| 2 | On 1 April 2014, G Ltd. gained joint control over A Ltd. having acquired 50% of its ordinary shares for a cash consideration of Sh.500 million. At that date, the retained earnings of A Ltd. amounted to Sh.225 million. G Ltd. accounted for its share of interest in A Ltd. using the equity method in accordance with IAS 28 (Investments in Associates and Joint Ventures). On 1 April 2018, G Ltd. acquired a further 25% shareholding in A Ltd. for an additional cash consideration of Sh.250 million when the retained earnings of A Ltd. amounted to Sh.525 million. The fair value of the original investment in A Ltd. as at 1 April 2018 was Sh.980 million. No fair value adjustments were necessary in respect of the business combination relating to A Ltd. |
| 3 | The group policy is to measure non-controlling interests at fair value. At the respective dates of acquisition, the noncontrolling interests in S Ltd. and A Ltd. had fair values of Sh.200 million and Sh.250 million respectively. |
| 4 | Goodwill of S Ltd. and A Ltd. was tested for impairment as at 30 September 2018. There was no impairment relating to A Ltd. The recoverable amount of the net assets of S Ltd. was Sh.3,480 million. |
| 5 | G Ltd. sold inventory to S Ltd. for Sh.54 million at fair value. G Ltd. reported a loss on the transaction of Sh.9 million and S Ltd. still held half of these goods in inventory at 30 September 2018. |
| 6 | On 1 October 2017, G Ltd. acquired patent rights for Sh.45 million to use in a project to develop new products. G Ltd. completed the investigative phase of the project, incurring an additional cost of Sh.32 million and determined that the project was feasible. An effective and working prototype was created at a cost of Sh.18 million and in order to put the products into a saleable condition, a further Sh.14 million was spent. Finally, marketing costs of Sh.9 million were incurred. All of the above costs are included in the intangible assets of G Ltd. |
| Required: | |
| (a) | Determine the amount of goodwillarising on acquisition of S Ltd. and A Ltd. after the impairment review. |
| (b) | Consolidated statement of financial position of G Ltd. group as at 30 September 2018 in accordance with International Financial Reporting Standards (IFRSs). |
| Sh."million" | |
| Current service costs | 209 |
| Benefits paid to former employees | 242 |
| Contributions paid into the plan | 259 |
| Present value of benefit obligations as at 31 December 2018 | 3,360 |
| Fair value of plan assets as at 31 December 2018 | 3,113 |
| Sh. "000" | Sh. "000" | ||
| Equity share capital (Sh.10 par value) | 30,000 | Goodwill | 5,000 |
| 10% preference share capital (Sh.100 par value fully paid) | 10,000 | Plant and machinery | 30,000 |
| Share premium | 4,000 | Equipment | 15,000 |
| Loan from directors | 5,000 | Receivables | 2,500 |
| Bank overdraft | 450 | Inventory | 1,500 |
| Creditors | 2,200 | Cash in hand | 150 |
| 12% debentures | 5,000 | Patents and trademarks | 500 |
| Accumulated losses | 2,000 | ||
| 56,650 | 56,650 |
| 1 | Each equity share is to be re-designated as a share of Sh.4.50. The equity shareholders are to accept a reduction in the nominal value of their shares from Sh. 10 to Sh.4.50. In addition, the shareholders are to subscribe for a new issue of shares on the basis of one share for every 3 held at the price of Sh.6 per share. |
| 2 | The existing preference shares are to be exchanged for a new issue of 55,000 15% preference shares of Sh. 100 each and 500,000 equity shares of Sh.4.50 each. |
| 3 | The 12% debentures are to be converted into 15% debentures. A further Sh.1,000,000 of 15% debentures of Sh.100 each are to be issued at Sh.75 each. |
| 4 | The directors agreed to forego 50% of their loan. The balance of the loan is to be settled by the issue of 400,000 equity shares of Sh.4.50 each. |
| 5 | The bank overdraft is to be repaid in full. |
| 6 | All intangible assets and accumulated losses are to be eliminated. |
| 7 | Creditors accepted to be paid half of the amount due at a discount of 10%. |
| 8 | Assets are to be adjusted to their fair values by the following amounts: Sh. "000" Plant and machinery 6,100 Equipment 3,250 Receivables 1,160 Inventory 460 |
| 9 | The share premium account is to be utilised for purposes of capital reduction. |
| Year ended 31 December: | ||
| 2017 Sh."million" | 2018 Sh."million" | |
| Profit before tax (accrues evenly) | 950 | 1,550 |
| Income tax expense | (500) | (900) |
| Profit after tax | 450 | 650 |
Capital structure includes: | ||
| Sh."million" | Sh."million" | |
| Ordinary shares of Sh.100 each | 2,000 | 3,300 |
| 8% Redeemable preference shares of Sh. 100 each | 1,000 | 1,000 |
| 10% Convertible preference shares of Sh.100 each | 500 | 500 |
| 10% Convertible loan stock | 1,500 | 1,200 |
| 1 | Part of the increase in the share capital (ordinary) was due to a rights issue that was made on 1 April 2018. A shareholder was granted the right to buy I new ordinary share for every 5 ordinary shares held at a price of Sh.120 per share. The market price of the ordinary shares before the rights issue was Sh.125 per share. |
| 2 | The convertible loan stock was issued on 1 July 2017. Each Sh.1,000 loan stock is convertible to 25 ordinary shares. Holders of Sh.300 million worth of convertible loan stock exercised their rights on 1 January 2018. |
| 3 | The convertible preference shares were issued in the year 2015. One convertible preference share is entitled to one new ordinary share. |
| 4 | Meanwhile, on 1 April 2018, the company granted its employees the option to buy 4 million ordinary shares at a strike price of Sh.120 per share. No employee had exercised their right by 31 December 2018. The average market price of the ordinary shares during the year 2018 was Sh. 125 per share. |
| 5 | The corporation tax rate is 30%. |
Required: | |
| (i) | The basic earnings per share (EPS) for the years 2017 and 2018. |
| (ii) | The diluted EPS for the years 2017 and 2018. |
| Tembea Group Consolidated income statement for the year ended 31 March 2019 | |||
| Sh."000" | Sh."000" | ||
| Revenue | 74,364 | ||
| Cost of sales | (56,680) | ||
| Gross profit | 17,684 | ||
| Other incomes: | Investment income | 616 | |
| Gain on disposal of property, plant and equipment | 388 | 1,004 | |
| 18.688 | |||
| Expenses: | |||
| Distributions costs | 3,500 | ||
| Administrative expenses | 5,406 | ||
| Finance costs | 447 | (9,353) | |
| Profit before tax | 9,335 | ||
| Income tax expense | (3,081) | ||
| Profit for the year | 6,254 | ||
| Attributable to: | Holding company | 6,171 | |
| Non-controlling interest | 83 | ||
| 6,254 | |||
| Tembea Group Consolidated statement of financial position as at 31 March: | ||
Assets: | 2019 Sh."000" | 2018 Sh."000" |
| Non-current assets: | ||
| Property, plant and equipment | 24,062 | 19,940 |
| Intangible assets | 324 | 540 |
| 24,386 | 20.480 | |
| Current assets: | ||
| Inventory | 1,936 | 1,771 |
| Trade receivables | 9,792 | 9,085 |
| Cash in hand and bank | 3,923 | 3,679 |
| 15,654 | 14,535 | |
| Total assets | 40,040 | 35,015 |
| Capital and liabilities: | ||
| Ordinary share capital | 2,479 | 2,319 |
| Share premium | 5,889 | 5,569 |
| Other reserves | 555 | 555 |
| Retained earnings | 7,040 | 9,379 |
| 15,963 | 17,822 | |
| Non-controlling interest | 483 | 619 |
| Total equity | 16,446 | 18,441 |
| Non-current liabilities: | ||
| Medium term bank loans | 3,453 | |
| Finance lease obligations | 476 | 715 |
| Deferred tax | 5,479 | 3,301 |
| 9,408 | 4,016 | |
| Current liabilities: | ||
| Trade payables | 10,608 | 9,396 |
| Finance lease obligations | 141 | 202 |
| Current tax | 2,515 | 2,357 |
| Bank overdraft | 104 | |
| Interest accrued | 54 | 11 |
| Dividends proposed | 764 | 592 |
| 14,186 | 12,558 | |
| Total equity and liabilities | 40,040 | 35,015 |
| 1 | Intangible assets represent patents held by the company being amortised over their useful life. No new patents were registered in the year. |
| 2 | Property, plant and equipment is made up as follows: |
Cost/valuation | Land and buildings Sh."000" | Plant and machinery Sh."000" | Total Sh."000" | |
| Balance as at 1 April 2018 | 6,483 | 22,446 | 28,929 | |
| Subsidiary acquired | 1,800 | 3,378 | 5,178 | |
| Additions | 5,611 | 5,611 | ||
| Disposals | (1,092) | (1,092) | ||
| Balance as at 31 March 2019 | 8,283 | 30,343 | 38,626 | |
| Depreciation: | ||||
| Balance as at 1 April 2018 | 2,582 | 6,407 | 8,989 | |
| Charge for year | 820 | 2,232 | 3,052 | |
| Subsidiary acquired | 1,280 | 2,023 | 3,303 | |
| Disposals | (780) | (780) | ||
| Balance as at 31 March 2019 | 4,682 | 9,882 | 14,564 |
| 3 | Share capital is made up as follows: | ||
| Ordinary share capital Sh."000" | Share premium Sh."000" | ||
| As at 1 April 2018 | 2,319 | 5,569 | |
| Shares issued on acquisition | 160 | 440 | |
| Expenses on issue | - | (120) | |
| As at 31 March 2019 | 2,479 | 5,889 | |
| 4 | During the year, Tembea group acquired 100% of the shares of Kesi Ltd. The net assets of Kesi Ltd. as at the time of acquisition were as follows: |
| Sh."000" | ||
| Property, plant and equipment | 1,875 | |
| Inventory | 456 | |
| Trade receivables | 1,170 | |
| Cash at bank and in hand | 42 | |
| Bank overdraft | (73) | |
| Trade payables | (705) | |
| Medium term bank loans | (967) | |
| Deferred tax | (908) | |
| 890 | ||
| Consideration: | ||
| Shares allotted | 600 | |
| Cash | 4,400 | |
| 5,000 |
| 5 | During the year, a provision for ordinary dividend amounting to Sh.4.4 million was made from the retained profits. |
Want to join the discussion?
Log in to post comments and interact with tutors.
Login to Comment