Book-Vaiene, Market Nokse Liquidation Nelo. tal Assets | 1s | Freed AssefS 1,20,00,000 130,00,0¢0 105,00 ,00 © | - carved auetss || stock 120,00,000 103 20,000 - «000,06 O 50 00,000 45}00,000 40;00,000 10,00,000 10,00 200 10,600,000 an 280,00,000 Bx7}00,000 245,00,000 | ota! Liotietes _|_Trets Geditors 1),00,000 T1}00,000 Ti0cj;00 0 a loon! dus, 0 Preyerenul Shore - i ' a okdors Ai40 00 4,40,000 A400 7 Net -AsseT > 60 | i : 204-)60,00 © RIL 60,000 164/60,000 ~__| Cqusty Snore _ Nolue ; [Net Assed : 170.5 Ge fee wl a ee 140.83 | ae ssl = J equity shows } ik ! || Scanned with CamScannerQusstion- 2 Ada Flax en projit ayer dav Cesenecon %e) 25,ceco oO les Exheortinauy Income 100,00,000 =U0,00,.000) = 18,e0,6c00 Add | Extroortinssuy losses Miaintaineb@ proyit beypre tox 300,000. B,0c,006 93,00,006 Add? New product Cpercting proyit before tan pt (sous - SperJoats) C€e,EQ000 - 35,00(000) axCC,0C O Total mainbrable proyit beyore tax 480,00,000 less 5 tox @ssy ce C 120,006,000 x 0.35) Misintainabts progit ayter tan Nalue of Busia = Yaintainablo posit Capitolzation wate (SRSA srs ere Scanned with CamScanner1 Dete = Caze | Quaton 5) Seiution | Porricware TS aS sscgt — _ Eomings beyoxe tox as L Adds Paeyererte. dividend | C 1a% x 500,000) _ i x ima 6o,000 | Preyit bejore tox 660,000 i] 660,000 [wu tor @ 45% aaycoc (660,000 % 457) I] = Pxoyit oper tax ae 163, Teoreatentetle mai ntoinableprojt} —agter tax Averese—proyt bejore Lax . Add — ee) Ormoting preps _besoretax read pedal). cae Ausrogk tom proj affis exc No. of equity shansg = 3, 63/000 20,000 = 4.538 Price Of = EPS x VE cqyuny sha = 4.538 AF = 40838 — 4 per PIE enutrod Show Vows ef Busines Oh = Pri of ove A) ro. &] Shaan ran Scanned with CamScanner= 40.838 X 30000 Nolue af Gesuerd BajO7ooo F . | Heer ee a ge Ma: - ba Scanned with CamScannerDate Page Maest Notes Added rrathod) Morket Copitatiz abon!~ + ("Price of equity, 9 No 9 eke) Broxe, shes, (150 # 500,000) = #50,00,C00 F- 1 = : Equity Shorshotlons proud | ] : : j | Ae, equity snare capitol 500,060,000 5 = (Prgererca. sho JAZ) ~[i2,00,000 + Shan premiuro +.113,00,000 + Gounrel Rare = £ | + Coonat yuan projit afb on 601,00,000 F == MVA = Manlut Gapiigligahion — Equity Sharholdlars | = ¥56,00,000 — 601,00,000 | = 244,00,000 $ | == Scanned with CamScannerSea (ea) FCFe Fiero. PV Fodor PY 4,020,000 0.885 3)54;000 300,000 0.733 626/000 +0,50,000 0.693 47,650 {00,000 0.613 + )B8/ROO 450000 0.543 5)15)850 § {00,000 0.430 a, 4800 33,H,)100 sats et Bae diem 33,41, 900 Z * Dole of equity = Nala oy 44a fire ~ “Total external Uobivite B3jWyIoo &4,00,00 © 4,11,00 © 5 Scanned with CamScanner