Dragon Limited is a public entity which has grown in recent years by acquiring established business entities.
The directors of Dragon Limited have identified two potential entities targeted for a takeover. The directors believe
that the shareholders of the two target companies would be receptive to a takeover.
As a pre-requisite to the takeover decision, the directors have tasked a firm of consultants to carry out a cross
sectional analysis of the financial statements of the two potential target companies which operate in the same
industry sector.
The financial statements of the two entities as at 30 April 2022 are shown below:
Statement of profit or loss for the year ended 30 April 2022:
| Able Limited | Ceda Limited |
| Sh.“000” | Sh.“000” |
| Revenue | 87,500 | 140,000 |
| Cost of sales | (66,500) | (114,800) |
| Gross profit | 21,000 | 25,200 |
| Distribution costs | (1,495) | (2,710) |
| Administrative expenses | (2,880) | (5,340) |
| Operating profit | 16,625 | 17,150 |
| Finance costs | (875) | (3,150) |
| Profit before tax | 15,750 | 14,000 |
| Income tax expense | (3,150) | (3,500) |
| Profit for the year | 12,600 | 10,500 |
Statement of financial position as at 30 April 2022:
| Able Limited | Ceda Limited |
| Sh.“000” | Sh.“000” |
| Assets: | | |
| Non-current assets: | | |
| Property | 9,800 | 10,500 |
| Owned plan | 7,000 | 8,050 |
| Right-of-use asset | - | 17,500 |
| 16,800 | 36,050 |
| Current assets: | | |
| Inventory | 5,600 | 11,900 |
| Trade receivables | 7,350 | 17,850 |
| Bank | 3,850 | 700 |
| Total assets | 33,600 | 66,500 |
| Equity and liabilities: | | |
| Equity: | | |
| Ordinary share capital (Sh.10 par value) | 3,500 | 7,000 |
| Revaluation surplus | 1,750 | 3,150 |
| Retained earnings | 5,600 | 9,450 |
| Total equity | 10,850 | 19,600 |
| Non-current liabilities: | | |
| Lease liability | -
| 14,700 |
| 10% loan notes | 15,750 | 17,500 |
| Current liabilities: | | |
| Trade payables | 4,375 | 7,350 |
| Lease liability | - | 2,450 |
| Current tax | 2,625 | 4,900 |
| Total equity and liabilities | 33,600 | 66,500 |
Required:
(i) Common size statements of profit or loss for the two entities for the year ended 30 April 2022.
(ii) Common size statements of financial position as at 30 April 2022.
(iii) Advise the directors of Dragon Limited on the best company for take over.
Want to join the discussion?
Log in to post comments and interact with tutors.
Login to Comment