Successfully reported this slideshow.
We use your LinkedIn profile and activity data to personalize ads and to show you more relevant ads. You can change your ad preferences anytime.
ACC 291 Learning Team Assignment RATIO ANALYSIS MEMO
Link : http://uopexam.com/product/acc-291-learning-team-assignment-ra...
• Liquidity ratios
➢ Existing ratio==
➢ Acid-test, or swift, ratio=
Receivables turnover =
➢ Stock turnover=
• Profitabili...
Total assets
$12,476,927 =36%
$34,592,182
➢ Times interest earned= income before income taxes & interest
expenditure
Inter...
($51,653)
(14.4%)
Accounts Receivable
6,062,838
5,657,216
405,622
7.1%
Existing Portion of Notes Receivable
70,825
117,888...
(328,832)
(100.0%)
Prepaid Expenses & Other Items
264,896
328,192
(63,296)
(19.2%)
Total Existing Assets
$14,555,092
$14,6...
150,000
112.3%
Property, Plant, & Equipment
19,114,830
18,511,360
603,470
3.2%
Intangible Assets-Net
329,405
336,128
(6,72...
$33,856,256
$735,926
2.1%
Debts & Stockholders’ Assets
Existing Debts
Existing Part of Long-Term Liability
$1,219,258
$1,1...
Income Taxes Due
754,619
754,619
(100.0%)
Total Existing Debts
$6,974,084
$6,029,696
$944,389
15.6%
Bank Line of Credit
25...
Delayed Income Taxes(Net)
2,485,354
3,107,072
(621,718)
(20.0%)
Total Debts
$12,476,927
$12,160,256
$316,671
2.6%
Ordinary...
(202,496)
(202,496)
(100%)
Built up Deficit
(6,940,233)
(7,156,992)
(216,759)
(3.0%)
Total Stockholders’ Assets
$22,115,25...
Condensed Income Statement
For the Years Ended September 30
2005
2004
Amount
Percent
Sales
$50,823,685
$46,044,288
$4,779,...
2.6%
Operating Sales
Sales & Marketing
$1,012,974
$920,886
$82,088
10.0%
Depreciation
343,445
349,937
(6,492)
(1.9%)
Quali...
828,797
82,879
10.0%
General & Admission
1,706,953
1,524,066
182,887
12.0%
Machines & System
628,505
589,576
29,929
5.0%
T...
Upcoming SlideShare
Loading in …5
×

ACC 291 Learning Team Assignment RATIO ANALYSIS MEMO 2015 version

Sample content

Ratio Analysis Memo

ACC/291

Ratio Analysis Memo

• Liquidity ratios

➢ Existing ratio==

➢ Acid-test, or swift, ratio=

Receivables turnover =

➢ Stock turnover=

• Profitability ratios

➢ Asset turnover =

(Supposing Total Assets were 32,359,420 in the commencement of 2004)

2005 2004

Times Times

➢ Profit margin =

2005 2004

➢ Return on assets =

(Supposing Total Assets were 32,359,420 in the commencement of 2004)

2005 2004

➢ Return on ordinary shareholders’ assets=

2005 2004

• Solvency ratios

➢ Liability to total assets= total liability

Total assets

$12,476,927 =36%

$34,592,182

➢ Times interest earned= income before income taxes & interest expenditure

Interest expenditure

$3,042,820 = 21.25 times

$143,175

Horizontal: RIORDAN MANUFACTURING, INC.

Condensed Balance Sheet

September 30

2005

2004

Amount

Percent

Assets:

Existing Assets

Cash

$305,563

$357,216

($51,653)

(14.4%)

  • Be the first to comment

  • Be the first to like this

ACC 291 Learning Team Assignment RATIO ANALYSIS MEMO 2015 version

  1. 1. ACC 291 Learning Team Assignment RATIO ANALYSIS MEMO Link : http://uopexam.com/product/acc-291-learning-team-assignment-ratio-analysis-memo/ Sample content Ratio Analysis Memo ACC/291 Ratio Analysis Memo
  2. 2. • Liquidity ratios ➢ Existing ratio== ➢ Acid-test, or swift, ratio= Receivables turnover = ➢ Stock turnover= • Profitability ratios ➢ Asset turnover = (Supposing Total Assets were 32,359,420 in the commencement of 2004) 2005 2004 Times Times ➢ Profit margin = 2005 2004 ➢ Return on assets = (Supposing Total Assets were 32,359,420 in the commencement of 2004) 2005 2004 ➢ Return on ordinary shareholders’ assets= 2005 2004 • Solvency ratios ➢ Liability to total assets= total liability
  3. 3. Total assets $12,476,927 =36% $34,592,182 ➢ Times interest earned= income before income taxes & interest expenditure Interest expenditure $3,042,820 = 21.25 times $143,175 Horizontal: RIORDAN MANUFACTURING, INC. Condensed Balance Sheet September 30 2005 2004 Amount Percent Assets: Existing Assets Cash $305,563 $357,216
  4. 4. ($51,653) (14.4%) Accounts Receivable 6,062,838 5,657,216 405,622 7.1% Existing Portion of Notes Receivable 70,825 117,888 (47,063) (39.9%) Stocks 7,850,970 7,854,112 (3,142) (400.0%) Delayed Income Taxes(Net) 328,832
  5. 5. (328,832) (100.0%) Prepaid Expenses & Other Items 264,896 328,192 (63,296) (19.2%) Total Existing Assets $14,555,092 $14,643,456 ($88,364) (.6%) Notes Receivable, Less Existing Part 256,583 177,408 79,175 44.6% Purchase of Joint Venture 283,504 133,504
  6. 6. 150,000 112.3% Property, Plant, & Equipment 19,114,830 18,511,360 603,470 3.2% Intangible Assets-Net 329,405 336,128 (6,723) (2.0%) Other Assets 57,768 54,400 3,368 6.1% Total Assets $34,592,182
  7. 7. $33,856,256 $735,926 2.1% Debts & Stockholders’ Assets Existing Debts Existing Part of Long-Term Liability $1,219,258 $1,106,304 112,954 10.2% Accounts Due 3,650,073 6,573,248 76,825 2.1% Accounts Debts 1,350,114 1,350,114 0 0
  8. 8. Income Taxes Due 754,619 754,619 (100.0%) Total Existing Debts $6,974,084 $6,029,696 $944,389 15.6% Bank Line of Credit 253,727 487,936 (234,209) (47.9%) Long-Term Liability-Less existing part 2,768,752 2,535,552 233,200 9.1%
  9. 9. Delayed Income Taxes(Net) 2,485,354 3,107,072 (621,718) (20.0%) Total Debts $12,476,927 $12,160,256 $316,671 2.6% Ordinary Shares Declared par value is $0.1 20,000,000 shares authorized Issued- Outstanding 15,801,332 Net of Treasury Shares $29,055,488 $29,055,488 0 0 Other Built up Extensive Losses
  10. 10. (202,496) (202,496) (100%) Built up Deficit (6,940,233) (7,156,992) (216,759) (3.0%) Total Stockholders’ Assets $22,115,255 $21,696,000 $419,255 1.9% TOTAL DEBTS & SHAREHOLDERS’ ASSETS $34,592,182 $33,856,265 $735,926 2.1% RIORDAN MANUFACTURING, INC
  11. 11. Condensed Income Statement For the Years Ended September 30 2005 2004 Amount Percent Sales $50,823,685 $46,044,288 $4,779,397 10.4% Direct Cost of Items Sold 42,037,624 37,480,050 4,629,574 12.4% Gross Margin $8,786,061 $8,564,238 $221,823
  12. 12. 2.6% Operating Sales Sales & Marketing $1,012,974 $920,886 $82,088 10.0% Depreciation 343,445 349,937 (6,492) (1.9%) Quality Assurance 1,139,688 1,095,853 43,835 4.0% Research & Development 911,676
  13. 13. 828,797 82,879 10.0% General & Admission 1,706,953 1,524,066 182,887 12.0% Machines & System 628,505 589,576 29,929 5.0% Total Operating Expenditure $ http://uopexam.com/product/acc-291-learning-team-assignment-ratio-analysis-memo/

×