Professional Documents
Culture Documents
Analysis of Financial Statement
Analysis of Financial Statement
MODULE - 6A
Analysis of Financial Statements
27
Notes
OBJECTIVES
After studying this lesson, you will be able to :
ACCOUNTANCY
MODULE - 6A
ACCOUNTANCY
MODULE - 6A
Analysis of Financial Statements
Notes
PARTIES INTERESTED
Analysis of financial statements has become very significant due to
widespread interest of various parties in the financial results of a business
unit. The various parties interested in the analysis of financial statements
are :
(i)
(ii)
Suppliers and trade creditors : The suppliers and other creditors are
interested to know about the solvency of the business i.e. the ability
of the company to meet the debts as and when they fall due.
ACCOUNTANCY
MODULE - 6A
Thus, we find that different parties have interest in financial statements for
different reasons.
Column II
(i) Management
(ii) Employees
(b) Profitability
(iii) Shareholders
ACCOUNTANCY
MODULE - 6A
Analysis of Financial Statements
Notes
ACCOUNTANCY
MODULE - 6A
Notes
Trend analysis
Ratio analysis
(ii) For studying the long-term financial position of the concern, one
should examine the changes in fixed assets, long-term liabilities and
capital.
(iii) The next aspect to be studied in a comparative balance sheet is the
profitability of the concern. The study of increase or decrease in profit
will help the interpreter to observe whether the profitability has
improved or not.
After studying various assets and liabilities, an opinion should be
formed about the financial position of the concern.
ACCOUNTANCY
MODULE - 6A
Illustration 1
The following is the Balance Sheets of MS Gupta for the years 2006 and
2007. Prepare the comparative Balance Sheet and study the financial
position of the concern.
Notes
Balance Sheet as on 31st December
Liabilities
2006
Rs
2007
Rs
Assets
2006
Rs
2007
Rs
500,000 700,000
270,000
1,70,000
330,000 222,000
600,000
Debentures
200,000 300,000
Furniture
20,000
25,000
100,000 150,000
25,000
30,000
Cash in hand
20,000
40,000
Bill Receivables
100,000
80,000
Sundry debtors
200,000
250,000
Stock
250,000
350,000
2000
1285000
1547000
mortgage
Bill Payables
Sundry creditors
Other current liabilities
50,000
45,000
100,000 120,000
5000
10,000
Prepaid Expenses
1285000 1547000
Solution :
Comparative Balance Sheet of MS Gupta for the year ending December
2006 and 2007
Year ending 31st Dec
Assets
I.
Increase/
Decrease
Increase
Decrease
(Percentage)
2006
2007
(Amount)
(Rs)
20,000
40,000
+20,000
+100
Bill Receivables
100,000
80,000
20,000
20
Sundry Debtors
200,000
250,000
+50,000
+25
Current Assets
Cash in hand
ACCOUNTANCY
MODULE - 6A
Stock
250,000
350,000
+100000
+40
2000
+2000
+100
570,000
722,000
+152,000
26.67
270,000
170,000
100000
37.03
400,000
600,000
+200,000
+50.00
Furniture
20,000
25,000
+5000
+25.00
25000
30,000
+5000
+20.00
715000
825000
+110000
+13.49
1285000
1547000
+262000
20.39
50,000
45,000
5,000
10
100,000
120,000
+20,000
+20
5,000
10,000
+5,000
+100
155,000
175,000
+20,000
+12.9
Debentures
200,000
300,000
+100,000
+50
100,000
150,000
+50000
+50
300,000
450,000
+150,000
+50
Total liabilities
455000
625000
+170,000
+37.36
500,000
7,00,000
+200,000
+40.00
330,000
2,22,000
108,000
32.73
8,30,000
9,22,000
+82,000
+50
1285000
1547000
+262,000
+20.39
Prepaid expenses
Total current assets
Notes
II.
Fixed Assets
Total Assets
Liabilities & Capital :
I.
Current liabilities
Bill Payables
Sundry creditors
II.
III.
Interpretation
(i) The comparative balance sheet of the company reveals that during 2007
there has been an increase in fixed assets of 110,000 i.e. 13.49%. Long
ACCOUNTANCY
MODULE - 6A
Analysis of Financial Statements
(iv)
Notes
The increase or decrease in net profit is calculated that will give an idea
about the overall profitability of the concern.
ACCOUNTANCY
MODULE - 6A
Illustration 2
The income statements of a concern are given for the year ending 31st
December 2006 and 2007. Rearrange the figures in a comparative form and
study the profitability of the concern
Notes
Details
2006
Amount (Rs)
2007
Amount (Rs)
Net Sales
785,000
900,000
450,000
500,000
70,000
72,000
Selling expenses
80,000
90,000
Interest paid
25,000
30,000
Income tax
70,000
80,000
Operating expenses :
Non-operating expenses :
Solution :
Comparative income statement for the year ended 31st Dec 2006 and 2007
2006
Amount
(Rs)
2007
Amount
(Rs)
Increase (+)
Decrease ()
(Rs)
Net sales
785,000
900,000
+115000
+14.65
450,000
500,000
+50000
+11.11
Gross profit
335,000
400,000
+65000
+19.40
70,000
72,000
+2000
+2.8
Selling expenses
80,000
90,000
+10000
+12.5
150,000
162,000
+12000
+8.0
Operating profit
185,000
238,000
+53000
+28.65
25,000
30,000
+5000
+20
160,000
208,000
+48000
+30.0
70,000
80,000
+10000
+14.28
90,000
128,000
+38000
+42.22
Detaiils
Increase (+)
Decrease ()
(Percentage)
Operating expenses :
10
ACCOUNTANCY
MODULE - 6A
Analysis of Financial Statements
Interpretation
The comparative income statement given above shows that there has been
an increase in net sales of 14.65%. The cost of goods sold has increased
by 11%. This has resulted in increase of gross profit by 19.4%.
Operating expenses have increased by 8%. The increase in gross profit is
sufficient to cover the operating expenses. There is also an increase in net
profit after tax of Rs 38000 i.e. 42.22%.
Notes
ACCOUNTANCY
11
MODULE - 6A
Thus the common size statement may be prepared in the following way.
Notes
For example, if total assets are Rs10 lakhs and value of inventory is
Rs 100,000, then inventory will be 10% of total assets
FG 10000 100IJ
H 100000 K
Illustration 3
The balance sheet of Mr Anoop Private (Pvt) Limited (Ltd) and Bansal
Private Limited are given below :
Balance Sheet as on 31st December, 2007
Liabilities
120,000
150,000
140,000
410,000
24,000
28,000
110,000
120,000
7000
1000
Sundry creditors
12000
3000
Outstanding Expenses
15000
6000
Proposed Dividend
10000
90000
438,000
808,000
80,000
123,000
334,000
600,000
Temporary Investments
5000
40,000
Investment
6000
20,000
Sundry Debtors
4000
13,000
Prepaid expenses
1000
2000
8000
10,000
438,000
808,000
Compare the financial position of two companies with the help of common
size balance sheet.
12
ACCOUNTANCY
MODULE - 6A
Solution :
Common size Balance Sheet as on 31st December 2007
Anoop Pvt Ltd
Amount
Rs
Notes
Fixed assets
Land and Building
80,000
18.26
123,000
15.22
334,000
76.26
600,000
74.62
414,000
94.52
723,000
89.48
Temporary investment
5000
1.14
40,000
4.95
Investment
6000
1.37
20,000
2.48
Sundry Debtors
4000
0.91
13,000
1.61
Prepaid Expenses
1000
0.23
2,000
0.25
8000
1.83
10,000
1.25
24000
5.48
85,000
10.54
438,000
100.00
808,000
100.00
120,000
27.39
150,000
19.80
140,000
31.96
410,000
50.74
24,000
5.48
28,000
3.47
284,000
64.83
588,000
74.01
110,000
25.11
120,000
14.85
7,000
1.60
1,000
0.12
Sundry creditor
12,000
2.74
3,000
0.37
Outstanding expenses
15,000
3.44
6,000
0.74
Proposed Dividend
10,000
2.28
90,000
11.15
39,000
10.06
109,000
12.38
438,000
100.00
808,000
100.00
Current asset
Current liabilities
Bill Payables
Total liabilities
Interpretation
(i) An analysis of pattern of financing of both the companies shows that
Bansal Ltd is more traditionally financed as compared to Anoop Ltd.
The former company has depended more on its own funds as is shown
ACCOUNTANCY
13
MODULE - 6A
2007
Rs
500,000
700,000
20,000
15,000
520,000
715,000
330,000
510,000
Office expenses
20,000
30,000
Interest
25000
30,000
Selling expenses
30,000
40,000
405,000
610,000
115,000
105,000
520,000
715,000
Sales
Miscellaneous income
Expenses
Cost of sales
Net profit
14
ACCOUNTANCY
MODULE - 6A
Solution :
Common size Income Statement for the year ending 31st December 2006
and 2007.
2006
2007
Notes
Amount
Rs
Amount
Rs
Sales
500,000
100.00
700,000
100.00
330,000
66.00
510,000
72.86
Gross profit
170,000
34.00
190,000
27.14
Office expenses
20,000
4.00
30,000
4.29
Selling expenses
30,000
6.00
40,000
5.71
50,000
10.00
70,000
10.00
120,000
24.00
120,000
17.14
20,000
4.00
15,000
2.14
140,000
28.00
135,000
19.28
25,000
5.00
30,000
4.28
115,000
23.00
105,000
15.00
Operating expenses
Operating profit
Miscellaneous income
Total income
Less : Non operating expenses
Net profit
Interpretation
The sale and gross profit have increased in absolute figures in 2007 as
compared to 2006. But the percentage of gross profit to sales has gone
down in 2007.
ACCOUNTANCY
15
MODULE - 6A
Notes
One year is taken as a base year which is generally is the first year or
last year.
Illustration 5
From the following data relating to Ms Rekha Gupta for the year 2004 to
2007, calculate trend percentages (taking 2004 as base year)
2004
2005
2006
2007
Net sales
200,000
190,000
249,000
260,000
120,000
117,800
139,200
145,600
Gross profit
80,000
72,000
100,800
114,400
Less : Expenses
20,000
19,400
22,000
24,000
Net profit
60,000
52,800
78,800
90,400
Solution :
Trend percentages
2004
2005
2006
2007
Net Sales
100
95.0
124.5
130.0
100
98.2
116.0
121.3
Gross profit
100
90.3
126.0
143.0
Less : Expenses
100
97.0
110.0
120.0
Net profit
100
88.0
131.3
150.6
Interpretation
On the whole, 2005 was a bad year but the recovery was made during 2006.
In this year there is increase in sales as well as profit.
The figure of 2005 when compared with 2004 reveal that the sales have
come down by 5%. However, the cost of goods sold and the expenses have
decreased only by 1.8% and 3% respectively. This has resulted in decrease
in Net profit by 12%.
The position was recovered in 2006 and not only the decline but also there
is positive growth in both 2006 and 2007. Moreover, the increase in profit
by 31.3% (2006) and 50.6% (2007) is much more than the increased in sales
by 20% and 30% respectively. This shows major portion of cost of goods
sold and expenses is of fixed nature.
16
ACCOUNTANCY
MODULE - 6A
Analysis of Financial Statements
Notes
(ii) .......................... balance sheet items are expressed in the ratio of each
asset to total assets and ratio of each liability to total liability.
(comparative, common size)
(iii) .......................... analysis is a technique of studying several financial
statements over a series of years. (Trend, time series)
(iv) Trend percentage is calculated on the basis of .......................... year.
(current, base)
(ii) Management
(iv) Lenders
(vi) Employees
(viii) Government
(x) Researchers
ACCOUNTANCY
17
MODULE - 6A
Common size balance sheet items are expressed in the ratio of each asset
to total assets and the ratio of each liability is expressed in the ratio of
total liablities.
Notes
TERMINAL QUESTIONS
1. State any four tools which are commonly used for analysing and
interpreting financial statements.
2. What are the main techniques of financial statement analysis?
3. Briefly explain the parties interested in analysis of financial statements.
4. Write a brief notes on comparative statement, common size statement
and trend analysis.
5. The following are the Balance Sheets of Ms Shivani Ltd for the year
ending 31st December 2006 and 2007.
Liabilities
Equity share
2006
2007
Rs
Rs
200000
330000
capital
Preference share
Assets
2006
2007
Rs
Rs
340000
450000
40000
50000
100000
125000
depreciation
200000
250000
Stock
Reserve
20000
30000
Debtors
15000
20000
Bills receivable
20000
60000
Bank overdraft
50000
50000
Prepaid expenses
10000
12000
Creditors
40000
50000
Cash in hand
40000
53000
Provision for
20000
25000
Cash at Bank
10000
30000
15000
25000
560000
780000
560000
780000
capital
taxation
Proposed dividend
ACCOUNTANCY
MODULE - 6A
6. The following are the Balance Sheets of Ms Anjani Anand for the year
2006 and 2007. Discuss the financial position of the company in two
years with the help of common size Balance Sheet.
Liabilities
2006
Rs
2007
Rs
Assets
Share capital
625000
675000
Goodwill
Reserve surplus
352000
352000
Surplus
175535
59070
6% debentures
225000
200000
3750
3000
Accrued interest
on debenture
Sundry creditors
2006
Rs
80000
50000
Plant
526000
513000
Patent
30000
26000
Investment
205000
125000
Cash at bank
170650
287000
3200
4600
Debtors
138760
153000
235800
287670
6875
5000
Prepaid expenses
112000
143000
25000
Stock
8000
48000
Debenture discount
Dividend payable
Taxation provision
2007
Rs
1401285 1405070
Notes
1401285 1405070
II.
(i) (c)
(ii)
(d)
(iii) (b)
(iv)
(a)
(ii) tool
(iv) balance sheet
(v) comparative
Intext Questions 27.3
(i) Comparative
(iii) Trend
ACCOUNTANCY
(ii) Comparative
(iv) base
19