Appendix of Ratios: (N=Numerator of ratio, D=Denominator of ratio)
Overall Performance Measures
- ROTA (Return on Total Assets)
- N= Net Profit before Finance Cost and Tax (Income Statement)
- D= Total Assets (Balance Sheet)
- ROE (Return on Equity)
- N= Net Profit after Tax (Income Statement)
- D= Total Equity = Share Capital+Retained Profits+Revaluation Reserve (Balance Sheet)
- Sales Growth (Year on year)
- ((2009 Sales/2008 Sales)-1)*100% = 7.5% (Income statement)
- Asset Growth (Year on year)
- ((2009 Assets/2008 Assets)-1)*100%=6.6% (Balance sheet)
- GPP (Gross Profit Percentage)
- N=Gross Profit (Income Statement)
- D=Sales (Income Statement)
- NPP (Net Profit Percentage)
- N=Net Profit (Income Statement)
- D=Sales (Income Statement)
- S&D Cost % (Sales and Distribution Cost Percentage)
- N=S&D Cost (IS)
- D=Sales (IS)
- Admin. Cost %
- N=Admin Cost (IS)
- D=Sales (IS)
- Overall asset productivity:
- N=Sales (IS)
- D=Total Assets (BS)
- Non current asset productivity:
- N=Sales (IS)
- D=Non-Current assets (B/S, top)
- current asset productivity:
- N=Sales (IS)
- D=current assets (BS, top)
- Inventory Days: (N/D*M)
- N=Inventory (B/S)
- D=Cost of Sales (I/S)
- Multiplier=365
- Payable Days: (N/D*M)
- N=Trade Payables
- D=COS (I/S)
- Current Ratio:
- N=current assets (bs)
- D=current liabilities (bs)
- Quick Ratio:
- N=cash (b/s)
- D=current liabilities (b/s)
- Financial Gearing:
- N=Non Current Liabilities (ie loans) (b/s)
- D=Liabilities including equity but excluding current liabilities (b/s)
- Interest Cover
- N=EBIT (Earnings before interest and taxes) (is)
- D=Interest Costs (is)
- non-current assets
- N=non-current assets (bs)
- D=total assets (bs)
- current assets
- N=current assets (bs)
- D=total assets (bs)
- current liabilities
- N=current liabilities (bs)
- D=total liabilities (bs)
- non-current liabilities
- N=non-current liabilities (bs)
- D=total liabilities (bs)
- equity
- N=total equity (bs)
- D=total liabilities (bs)
- Report on Performance of Nevershut Ltd.
- attributes:
- profitable, although profit is decreasing
- sales growth
- asset growth
- has positive operational cash flow (cash generative operations)
- stable selling and distribution costs
- stable asset productivity#
- gearing is decreasing
- focusing on negative attributes
- ROA, ROE decreasing
- ROA decreased from 12.6% to 6.7%, decrease of 47%
- ROE decreased from 11.3% to 5.4%, decrease of 52%
- decrease in ROA,ROE due to decreasing profitability as seen by gross and net profit decreases
- this counteracts positive effect of sales growth
- asset growth is in fact largely due to revaluations
- 400% increase in revaluation reserve 2009 from 2008
- 183% increase in revaluation reserve 2010 from 2009
- poor admin cost control with 33% increase 2010 from 2008
- rising inventory days 12.9% increase 2010 from 2008
- not good for firm with perishable inventory
- rising payable days 43% increase 2010 from 2008
- large increase in trade payables from 2009 to 2010
- strong reduction in current and quick ratios indicating the decrease in working capital
- Large capital outflows may be dividends which the company can ill-afford
- Report on Shareholder's Target Price of £5/share:
- profitability of Nevershut would have to increase to be in line with that of prospective parent company Resale PLC
- Book Value/share
Concepts Mentioned during last class meeting:
ReplyDeleteAssets:
1) Revalue
2) depreciate
3) bought
4) sold
Book Value: Add only items from the Equity Column to determine the Book Value.
Synergies:
Three Types or Synergies:
1) sale of assets
2) reduction in working capital
3) improvement in profit margin