Professional Documents
Culture Documents
3rd Month Ratios
3rd Month Ratios
3rd Month Ratios
Assets
Cash
A/R
Inventory
Fixed Assets
Total Assets
Amount
500
200
6000
9000
15700
Lia+Equity
A/P
3000
Short-term loan
1000
Capital
9000
Resererves
2700
Total
15700
Income Statement
Sales
10000
Cost of Goods Sold
7000
Gross Profit
3000
Admin & Operat. Expense
1000
EBIT
2000
Interest
500
EBT
1500
Taxes (35%)
525
Net Income
975
2009
2010
Amount Amount
600
700
250
300
6500
7000
10000
10000
17350
18000
4500
1500
9000
2350
17350
5000
1500
8000
3500
18000
12000
8500
3500
1100
2400
600
1800
630
1170
14000
10000
4000
1200
2800
650
2150
752.5
1397.5
Ratios
Current Raito
Quick Ratio
Debt/Equity
Debt/Assets
Net Profit Margin
Gross Profit Margin
Assets Turnover
A/R Turnover
Interest Coverage
Inventory turnover
Key:
Current Raito
Quick Ratio
Debt/Equity
Debt/Assets
Net Profit Margin
Gross Profit Margin
Assets Turnover
A/R Turnover
Interest Coverage
Inventory turnover
ABC Corporation
Ratio Analisys
For the Period December 2012
2008
2009
2010
1.675
1.225
1.231
0.175
0.142
0.154
0.342
0.529
0.565
0.255
0.346
0.361
0.098
0.098
0.100
0.300
0.292
0.286
0.637
0.692
0.778
50.000
48.000
46.667
4.000
4.000
4.308
1.167
1.308
1.429
range
0 - .5
0 - .3
0-2
1-2
.01 - .05
.01 - .2
2-4
4 -6
5 -6
2-3
Score
-1.000
-1.000
10
-1.000
0
-1.000
-1.000
-1.000
-1.000
-1.000
range2
0.51 - 0.8
0.31 - 0.7
2.1 - 4
2.1 - 2.9
.051- 0.1
.21 - .3
4.1 - 6
6.1 - 8
6.1 - 8
3.1 - 5
3333
Average
1.450
SCORE
score
3.000
3.000
1
3.000
3.000
3.000
3.000
3.000
3.000
3.000
range 3
.81-higher
0.7 - higher
4 - higher
3 - higher
.11 - .2
.31 - higher
6.1 - higher
higher
higher
higher
score
10.000
10.000
-1
10.000
10.000
10.000
10.000
10.000
10.000
10.000
3333
Score Key
Range
10 or below
Score 11 - 20
Score 21 -40
Score 41 -60
higher than 60
Decision
Application Rejected
Risky
Moderaret risky
Low Risk
Application accepted