Professional Documents
Culture Documents
FR-Master Final Exam Solutions-JJ2023
FR-Master Final Exam Solutions-JJ2023
FR-Master Final Exam Solutions-JJ2023
Achievement Ladder
Course Exam 2 Answers
Sep22/Dec22/Mar23/Jun23 EDITION
ACCA Financial Reporting (FR) Course Exam 2
Section A
Question 1
The correct answer is: $136,597
$
Lease liability at 1 January 20X1 (PVFLP) 178,000
Interest (178,000 4.83%) 8,597
Lease liability at 31 December 20X1 186,597
Payment in advance 1 January 20X2 (50,000)
136,597
Non-current liability at 31 December 20X1 136,597
Current liability at 31 December 20X1 50,000
186,597
Tutorial note. The payment in advance on 1 January 20X1 will be included in the initial measurement
of the right-of-use asset.
Question 2
The correct answer is: 19.8 cents
$722,000
Earnings per share = = 19.8c
(W1) 3,644,445
Workings
1 Weighted average number of shares
Bonus Weighted
Date Narrative Shares Time fraction average
1.4.20X3 3,000,000 3 $4.20 777,778
12 $4.05
1.7.20X3 Rights issue 600,000 5
(1/5) 1,500,000
3, 600,000 12
1.12.20X3 Full market 500,000 4
price 1,366,667
4,100,000 12
3,644,445
2 TERP
$
5 @ $4.20 21.00
1 @ $3.30 3.30
6 24.30
This is a single obligation and it is not probable that the case will be lost so a provision cannot be
recognised. Therefore, as it is a possible obligation that can be reliably measured, a disclosure for a
contingent liability should be made.
Question 7
The correct answer is: $97,619
Amount to recognize as sales revenue:
$
Amount paid on delivery 50,000
Amount due a year later (50,000/1.05) 47,619
97,619
The remainder should be treated as finance income.
Question 8
The correct answers are:
The flood, bonus issue and new tax rates are all non-adjusting events because they do not relate to
conditions that existed at the year end.
In the case of the tax rate, it cannot be used to measure the tax liability at the year end as there is no
'past event' and therefore no obligation to pay tax at that rate at the year end.
The bankruptcy is an adjusting event after the reporting period because the issue existed at the year
end, and the company found out about it before the financial statements were authorised for issue.
Question 9
The correct answer is: $559,000
$
Cost of associate 550,000
Share of post-acquisition TCI (360,000 6/12 30%) 54,000
Less: share of dividends received by Particle Co (140,000 30%) (42,000)
Less: share of unrealised profit (50,000 20% 30%) (3,000)
559,000
Question 10
The correct answer is: The asset's fair value must be able to be measured reliably
The definition of an asset in the IASB's Conceptual Framework is:
(a) An asset is a present economic resource controlled by the entity as a result of past events.
(b) An economic resource is a right that has the potential to produce economic benefits. (The
Conceptual Framework for Financial Reporting, paras. 4.3 & 4.4)
The statements 'the asset is a present economic resource controlled by the entity' and 'the asset is
controlled by the entity as a result of past events' are part of the definition of an asset: 'A present
economic resource controlled by the entity as a result of past events'. (The Conceptual Framework
para. 4.3).
The statement 'the asset is a right that has the potential to produce economic benefits' is the definition
of an economic resource as defined in the Conceptual Framework (para. 4.4).
TT2022
Section B Question
16
Workings
Machine Revaluation surplus
$ $
1/10/X5 Cost 90,000
YE X6/X7/X8 Depreciation (90–5)/10 3 (25,500)
30/9/X8 Carrying amount 64,500
Revaluation gain 10,500 10,500
New carrying amount 75,000
Depreciation (75–5)/7 1 (10,000)
YE X9 Revaluation transfer (10–8.5) (1,500)
30/9/X9 Carrying amount 65,000 9,000
Question 17
The correct answer is: $190
Carrying Cumulative temporary
amount Tax base difference
$ $ $
1.10.20X5 Cost 90,000 90,000
Depn (90,000 – 5,000)/10 yrs (8,500)
Tax depn 90,000 30% (27,000)
30.9.X6 Carrying amount 81,500 63,000 18,500
Depn (8,500)
Tax depn 63,000 15% (9,450)
30.9.X7 Carrying amount 73,000 53,550 19,450
$
Deferred tax liability b/d at 1 October 20X6 (18,500 20%) 3,700
Expense to P/L in year (balancing figure) 190
Deferred tax liability c/d at 30 September 20X7 (19,450 20%) 3,890
Question 18
The correct answer is: As the revaluation does not affect the tax base, a deferred tax liability is
recognised with a charge to other comprehensive income.
As the tax base is not affected the carrying amount of the asset is higher than the tax base, creating a
deferred tax liability. The resulting charge is made to other comprehensive income rather than the
profit or loss, as this matches the location of the revaluation gain.
TT2022
Question 19
The correct answers are:
When it is required by an IFRS Standard
When it results in reliable and more relevant information
IAS 8 specifically states that a change in policy can only be made when it is required by an IFRS
Standard or it results in reliable and more relevant information.
Question 20
The correct answers are:
The purchase of PPE would have been recorded in the statement of cash flows in the year ended
30 September 20X6 and the revaluation would not affect the statement of cash flows as it is not a
cash item and profit before tax is adjusted for non-cash items, whereas this does not affect profit.
However, the current year income tax payment and the current year depreciation charge ([$90,000 -
$5,000] / 10) are entries that would be included in the statement of cash flows for the year ended
30 September 20X8 (with the depreciation being an adjustment to profit).
Question 21
The correct answer is: Record the liability using the interest rate of an equivalent non-convertible
loan note and record the remainder of the proceeds as equity
IAS 32 Financial Instruments: Presentation requires the issuer of a hybrid or compound instrument
of this nature – containing elements that are characteristic of both debt and equity – to separate out
the components of the instrument and classify them separately.
The loan note liability should be measured at the PV of the future cash flows discounted using the
interest rate of an equivalent non-convertible loan note. The balance of the proceeds on issue should
be recorded as equity.
Question 22
The correct answer is: $13,279,500
Year Cash flows Factor at 10% Present value
$'000 $'000
1 Interest ($15m 7%) 1,050 0.91 955.5
2 1,050 0.83 871.5
3 1,050 0.75 787.5
4 1,050 0.68 714.0
5 Interest + capital 16,050 0.62 9,951.0
Total debt component 13,279.5
Proceeds of issue 15,000.0
Equity component (residual) 1,720.5
TT2022
Question 23
The correct answers are:
Jedders Co has representation on the board of directors of Yama Co
Jedders Co provides key management personnel to Yama Co
IAS 28 states that significant influence is normally evidenced by:
Representation on the board of directors of the investee
Participation in the policy-making process
Material transactions between the investor and investee
Interchange of managerial personnel
Provision of essential technical information
(IAS 28, para.27)
Question 24
The correct answer is: $15,315,000
$,000
Cost of investment 15,000
Share of associates profits (2.1 4/12 45%) 315
15,315
No adjustment is made for the sale of goods from Jedders Co to Yama Co as they have all been sold
to third parties by the year end.
Question 25
The correct answer is: $1,395,000
Yama's post acquisition profits (4/12 2.1 + 2.4) = 3.1
TT2022
26 The correct answer is: Faithful representation.
The classification of preference shares is based on their economic substance, not their legal form, ie if
they behave like debt they should be classified as debt. 'Substance over form' is an application of the
fundamental qualitative characteristic of faithful representation.
27 The correct answer is:
$ 4,230,000
$m
Interest $45m 5% (0.93 + 0.86 + 0.79 + 0.74) 7.47
Repayment $45m 0.74 33.30
Debt component 40.77
Equity component 4.23
45.00
28 The correct answer is:
$ 241,000
The earnings figure to use in diluted EPS will not be $65 million as it needs to be adjusted for the interest
saved on conversion, net of any tax relief.
The number of shares to use in diluted EPS is 161.25 million. There are 11.25 million potential ordinary
shares (($45 million/$100) 25 shares) and 150 million ordinary shares in issue, giving a total of
161.25 million.
Diluted EPS will not be the same as basic EPS as conversion has not taken place as it takes into
consideration the potential ordinary shares and potential change in earnings arising on conversion of the
convertible loan notes.
The potential ordinary shares will be treated as dilutive as conversion would decrease net profit per
share.
TT2023
Section C
Question 21
Feedback
Marking scheme
Marks
(b) LLAMA CO
STATEMENT OF FINANCIAL POSITION AT 30 SEPTEMBER 20X7
$'000
Non-current assets
Property, plant and equipment (W2) 228,500
Investment in equity instruments 27,100
255,600
Current assets
Inventories (37,900 + (W5) 3,000) 40,900
Trade receivables (35,100 – (W5) 3,900) 31,200
72,100
Total assets 327,700
Equity
Equity shares of 50c each 75,000
Share premium 9,000
Retained earnings (40,500 – 15,000 + 55,600) 81,100
Revaluation surplus (14,000 – (W2) 3,000) 11,000
176,100
Non-current liabilities
2% Loan note (W4) 81,600
Deferred tax 10,000
91,600
Current liabilities
Trade payables 34,700
Current tax payable 18,700
Bank overdraft 6,600
60,000
Total equity and liabilities 327,700
Workings
1 Expenses
Distribution Administrative
Cost of sales costs Expenses
$'000 $'000 $'000
Per question 89,200 11,000 12,500
Plant capitalised (24,000)
Depreciation – buildings (W2) 5,000
Depreciation – plant (W2) 12,000
Depreciation – plant additions (W2) 1,500
'Sale or return' transaction (W5) (3,000) – –
75,700 11,000 17,500
2 Property, plant and equipment
Land Buildings Plant Total
$'000 $'000 $'000 $'000
Carrying amount at October 20X6 30,000 100,000 96,000 226,000
Additions* 24,000 24,000
Depreciation
Buildings (100m/20 years) (5,000) (5,000)
Plant b/d ((128m – 32m) 12.5%) (12,000) (12,000)
Plant additions (24m 12.5%
6/12) – – (1,500) (1,500)
30,000 95,000 106,500 231,500
Revaluation loss (95m – 92m) – (3,000) – (3,000)
Carrying amount at 30 Sept 20X7 30,000 92,000 106,500 228,500
Note. that all of the expenses originally charged to cost of sales in respect of the plant
addition are now capitalised, giving a total amount of $24 million.
3 Taxation
$'000
Current tax charge for year 18,700
Prior year overprovision (400)
Movement in deferred tax (below) (1,200)
Charge to profit or loss 17,100
$'000
Deferred tax liability at 1 October 20X6 11,200
Credit to profit or loss (balancing figure) (1,200)
Deferred tax liability at 30 September 20X7 (40m 25%) 10,000
4 Loan note
$'000
2% loan note proceeds 80,000
Effective interest 2,400
Interest paid (per trial balance) (800)
Balance at 30 September 20X7 81,600
5 'Sale or return' transaction
Cancel sale:
$'000 $'000
DEBIT Revenue 3,900
CREDIT Trade receivables 3,900
Record closing inventories:
$'000 $'000
DEBIT Inventories (3,900 100%/130%) 3,000
CREDIT Cost of sales 3,000
Question 22
Feedback
Marking scheme
Marks
(a) ½ mark for each relevant ratio Maximum 5
Suggested solution
(a) Calculations
Comparator Co Sector average
Return on capital employed 34.6% 22.1%
PBIT 186 34
Debt Equity 300 335
Revenue 2,425
Total assets current liabilities 1,135 500
Operating performance
The high return on capital employed (ROCE) of 34.6% (compared with 22.1% for all companies)
shows that Comparator Co's assets are being used relatively efficiently. This is despite
Comparator Co having low gross profit margin (22.9% compared with 30%) and net profit margin
(7.7% compared with 12.5%). The low levels of profitability might be due to Comparator Co
operating at the budget end of the market which typically returns reduced margins. Comparator
Co has made up for this low level of profitability by having a very high level of asset utilisation, as
shown by a net asset turnover ratio of 3.8 times, which is more than twice the average of 1.8
times.
There are three things that complicate the analysis above:
(i) Comparator Co's non-current assets are measured at historical cost;
(ii) The age of Comparator Co's non-current assets; and
(iii) The write off of inventories.
These are discussed below:
(i) Comparator Co measures its non-current assets at historical cost whereas others in the
industry measure their land and buildings at fair value. Assuming that land and buildings
prices have been rising, Comparator Co will be carrying its assets at a lower amount than
had they been measured at fair value, which, along with the age of the assets explained in
(ii) below, may explain the higher utilization and higher ROCE reported by Comparator Co.
The use of different accounting policies is a limitation of ratio analysis as it makes
comparison between entities more difficult.
(ii) The carrying amount of Comparator Co's non-current assets is only 15% of their cost,
suggesting that these assets are quite old. This will have boosted the ROCE compared with
a company with newer assets with a higher carrying amount. However, there is not enough
information to investigate this further. Also, these assets will probably need replacing soon,
and because Comparator Co has no cash then it will need to borrow more money. This will
be extremely difficult (and probably expensive) as Comparator Co's gearing ratio is already
very high (90%) compared with the sector average (40%).
(iii) Comparator Co's net profit margin is distorted by the $120,000 charge for writing off inventory.
Without this the net profit margin would have been 12.6%, which is greater than the average of
12.5%. If this write off really is a one off not to be repeated event, then this suggests that the
underlying return on capital employed is 53.5%. However, the sector averages do not include
similar information on one off costs and it is questionable whether the write-off should be
presented separately or should have been written off to cost of sales, which would further
decrease gross profit margin.
Financial position
Long-term
As mentioned above, Comparator Co's gearing ratio is already high and the need to replace old
plant and equipment could push it higher. As the existing equipment cost $3.6 million some years
ago Comparator Co could expect to spend as much again today, all of it on borrowed money,
unless it was possible to enter into lease agreements for the right to use assets for an agreed
period. If replacement assets were bought using loan finance, this would require a gearing ratio
of 1,100%, which the banks would almost certainly not tolerate. Leasing assets will also raise
non-current liabilities which also has a detrimental impact on gearing, but it may be easier to
negotiate with lessors than with banks. If Comparator Co was to measure its non-current assets
at fair value, consistent with the other companies contributing ratios, this would give rise to a
revaluation surplus which would help to reduce gearing and may help it to secure finance,
although it is not possible to quantify the effect of this without further information. The alternative
would be to raise more share capital. At the current market price of $6 a share a further 600,000
shares would need to be issued, which would double the number of shares. This also seems an
unlikely prospect. However, without new loans or share capital there can be no new equipment.
Short-term
Comparator Co's quick and current ratios are below the industry average, which suggests that
there may be short term cash flow problems and poor financial management.
Although the working capital cycle is relatively good (34 days compared with 36), the individual
components are worse implying poor credit control and a shortage of cash to pay suppliers,
although not necessarily a problem with inventory. The inventory holding period of Comparator
Co may be influenced by the fact that it makes the majority of its sales in November and
December and is likely to be holding high levels of inventory at its year end in preparation for this
seasonal trade. Poor credit control can lead to an increase in bad debts and difficulty in
managing working capital. Delaying paying suppliers (who now have to wait 68 days to be paid)
is a short-term fix, but it can back-fire if suppliers lose patience with Comparator Co and demand
cash on delivery, or refuse to deliver at all.
Interest cover, dividends, tax and overdraft
Although the interest cover of ten is good in terms of profits, there is no cash to pay the interest.
Likewise, there is $85,000 tax to pay. We are not told what the overdraft limit is, but it appears
that Comparator Co can only meet its obligations if the overdraft is increased.
Summary and conclusion
At first sight Comparator Co's operating performance appears to be good compared with its
rivals, but further analysis suggests that this might be boosted by old plant and equipment carried
at historical cost. Comparator Co's financial position is worrying both in the short term and the
long term, and it is difficult to see how Comparator Co will be able to meet its obligations and
invest in the future. Unless things improve Comparator Co's going concern status must be in
doubt.
Appendix: Additional ratios
Comparator Co Sector average
Net profit margin excluding write off 12.6% Not known
Profit before tax write off 186 120
Revenues 2,425
ROCE excluding write off 53.5% 22.1%
Profit before finance costs write off 186 34 120
Assets current liabilities 635
The contents of this book are intended as a guide and not professional advice. Although every effort has been made to
ensure that the contents of this book are correct at the time of going to press, BPP Learning Media makes no warranty
that the information in this book is accurate or complete and accept no liability for any loss or damage suffered by any
person acting or refraining from acting as a result of the material in this book.
BPP Learning Media is grateful to the IASB for permission to reproduce extracts from IFRS® Standards, IAS®
Standards, SIC and IFRIC. This publication contains copyright © material and trademarks of the IFRS Foundation®. All
rights reserved. Used under license from the IFRS Foundation®. Reproduction and use rights are strictly limited. For
more information about the IFRS Foundation and rights to use its material please visit www.IFRS.org.
Disclaimer: To the extent permitted by applicable law the Board and the IFRS Foundation expressly disclaims all
liability howsoever arising from this publication or any translation thereof whether in contract, tort or otherwise
(including, but not limited to, liability for any negligent act or omission) to any person in respect of any claims or losses
of any nature including direct, indirect, incidental or consequential loss, punitive damages, penalties or costs.
Information contained in this publication does not constitute advice and should not be substituted for the services of an
appropriately qualified professional..
The Foundation has trade marks registered around the world (Trade Marks) including ‘IAS®’, ‘IASB®’, ‘IFRIC®’,
‘IFRS®’, the IFRS® logo, ‘IFRS for SMEs®’, IFRS for SMEs® logo, the ‘Hexagon Device’, ‘International Financial
Reporting Standards®’, NIIF® and ‘SIC®’.
Further details of the Foundation's Trade Marks are available from the Licensor on request.