SlideShare a Scribd company logo
EXECUTIVE SUMMARY
A few comments on the organization and content of the report may be helpful to reader.
In doing so, I realize that some topics may be more important to some reader then to
other. For that reason, we have some advanced material appears in appendices. Our goal
is to help the reader who must compare financial position of these two companies.
First I focused on the essential element of this report. I have included here the
introduction of this report, objectives of the report, findings, methodology, so that the
reader can get ideas easily.
The second part is very important from the sense of this report. Here we have given our
recommendation of the report. We have tried out level best to give the commendation
neutrally. It also contains the conclusion of this report.
Introduction
This report is based on compare of two companies’ financial situation. It has been
prepared by me for the Financial Management Course (BBA-223).
This is based on two companies’ financial position which is helpful for the companies
and us to know the real situation.
Objective of Report
This term paper is prepared under submitted as a major requirement of the Financial
Management Course. Financial Management provides the facts needed to make informed
economic as well as operational control.
NABISCO BUSCUIT
Bhaia Group of Industries
BALANCE SHEET
AS AT 30 JUNE 2007
PARTICULARS 30 JUNE 2007 30 JUNE 2006
Increase/(Decrease)
Amount %
Assets
Current Assets:
inventory
Trade Debtors
Advance, Deposits &
prepayments
Cash & Cash Equivalents
Total Current Assets
Property, Plant &
Equipment:
Property, Plant &
Equipment
Investments (at cost)
Total Property, Plant &
Equipment
Total Assets
Liabilities & Owners’
Equity
Current Liabilities:
Current Portion of Long-
Term Loan
Short-Term Loan from
Bank(secured)
Liabilities for Goods
Liabilities for Expense
Liabilities for Others
Finance
Interest Payable
Workers’ Profit
Participation an Welfare
Funds
Income Tax Payable
Unclaimed Dividend
Total Current
Liabilities
Long Term Liabilities
Deferred Tax Liability
Long-Term Debt
Total Long Term
484,200,145
44,242,900
128,644,738
16,173,069
673,260,852
234,925,685
15,000,000
249,925,685
923,186,537
21,709,923
409,262,567
12,666,636
8,618,255
31,244
364,776
4,937,086
9,692,931
2,090,922
469,374,340
18,608,990
92,488,846
483,346,039
59,711,981
100,749,301
32,660,159
676,467,480
265,240,679
15,280,000
280,520,679
956,988,159
50,102,521
413,406,543
12,723,372
7,339,692
15,850
817,653
3,534,006
6,519,324
1,810,717
496,269,678
18,790,827
113,999,905
854,106
0.18%
(15,469,081)
(25.91%)
27,895,437
(16,487,090)
(3,206,628)
(30,314,994)
(280,000)
(30,594,994)
(33,801,622)
(28,392,598)
(4,143,976)
(56,736)
1,278,563
15,394
(452,877)
1,403,080
3,173,607
280,205
(26,895,338)
(181,837)
(21,511,059)
0.18%
(25.91%)
27.69%
(50.48%)
(0.47%)
(11.43%)
(1.83%)
(10.91%)
(3.53%)
(56.67%)
(1.00%)
(0.45%)
17.42%
97.12%
(55.39%)
39.70%
48.68%
15.47%
(5.42%)
(0.97%)
(18.87%)
NABISCO BUSCUIT
Bhaia Group of Industries
Income Statement
Olympic Biscuits
BALANCE SHEET
AS AT 30 JUNE 2007
PARTICULARS 30 JUNE 2007 30 JUNE 2006
Increase/(Decrease)
Amount %
Sales
Less: Cost of Goods Sold
Gross Profit
Less: Expense
Administration & Selling
Expense
Financial Expense
Total operating expense
Operating profit
Less: contribution to
worker’s participation &
welfare fund
Net profit before
taxation
Less: provision for tax
current tax
Deferred tax
Total provision for tax
Total profit after
taxation
985,454,208
(761,332,926)
224,121,282
(92,570,466)
(90,559,523)
(183,129,989)
40,991,293
(2,049,564)
38,941,729
(3,173,607)
181,837
(2,991,770)
35,949,959
925,498,835
(715,867,802)
209,631,033
(87,462,613)
(87,723,138)
(175,185,751)
34,445,282
(1,722,264)
32,723,018
(2,979,638)
(411,967)
(3,391,605)
29,331,413
59,955,373
(45,465,124)
14,490,249
(5,107,853)
(2,836,385)
(7,944,238)
6,546,011
(327,300)
6,218,711
(193,969)
(230,130)
(399,835)
6,618,546
6.48%
(6.35%)
6.91%
(5.84%)
(3.23%)
(4.53%)
19.00%
(19.00%)
19.00%
(6.51%)
55.86%
(11.79%)
22.56%
PARTICULARS 30 JUNE 2007 30 JUNE 2006
Increase/(Decrease)
Amount %
Assets
Current Assets:
Inventories
Sundry Debtors
Advance, Deposits &
prepayments
Cash & Cash Equivalents
Total Current Assets
Property, Plant &
Equipment:
Property, Plant &
Equipment (at cost)
Capital Work in Progress
Deferred Expense
Investment
Total Property, Plant &
Equipment
Total Assets
Liabilities & Owners’
Equity
Current Liabilities:
Loans
Interest Payable
Creditors’ for Goods
Creditors’ for Service
Accrued Expense
Advance Against Sales
Liabilities For Others
Finance
Lease Finance Current
Portion
Provision for Taxation
Unclaimed Dividend
Total Current
Liabilities
Long Term Liabilities
Long-Term Loan
(Secured)
Lease Finance Long-
Term
179,325,915
17,788,091
237,955,932
57,878,355
492,948,293
138,046,233
45,160,282
23,786,916
65,470,628
272,464,059
765,412,352
83,937,863
000
92,190,262
5,400,864
21,405,233
35,354,846
20,593,612
13,276,268
43,562,396
8,653,274
324,374,618
33,688,476
58,386,887
194,869,092
13,624,565
180,007,188
34,156,459
422,657,304
141,230,308
1,962,527
34,029,086
65,470,628
242,692,549
665,349,853
73,465,476
919,471
87,049,603
6,664,564
14,231,005
15,843,952
17,526,579
9,469,764
26,115,499
10,627,329
261,913,242
55,625,819
28,032,109
(15,543,177)
4,163,526
57,948,744
23,721,896
70,290,989
(3,184,075)
43,197,755
(10,242,170)
000
29,771,510
100,062,499
10,472,387
(919,471)
5,140,659
(1,263,700)
7,174,228
19,510,894
3,067,033
3,806,504
17,446,897
(1,974,055)
62,461,376
(21,937,343)
30,354,778
(7.98%)
30.56%
32.19%
69.45%
16.63%
(2.25%)
2201.13%
(30.10%)
0.00%
12.27%
15.04%
14.25%
(100.00%)
5.91%
(18.96%)
50.41%
123.14%
17.50%
40.20%
66.81%
(18.58%)
23.85
(39.44%)
108.29%
Olympic Biscuits
Income Statement
NABISCO Biscuits
Ratio Analysis:
PARTICULARS 30 JUNE 2007 30 JUNE 2006
Increase/(Decrease)
Amount %
Sales
Less: Cost of Goods Sold
Gross Profit
Less: Operating Expense
Administration Expense
Selling Expense
Financial Expense
Total operating expense
Operating profit
Add: Non Operating
Income
Less: contribution to
worker’s participation &
welfare fund
Net profit/(Loss) before
taxation
Less: provision for tax
current tax
Deferred tax
Total provision for tax
Total profit/(Loss) after
taxation
1,460,110,761
(1,172,379,583)
287,731,178
(54,637,366)
(152,652,576)
(28,880,513)
(236,170,455)
51,560,723
14,258,518
(3,134,250)
62,684,991
(17,446,897)
51,096
(17,395,801)
45,289,190
1,058,698,614
(868,041,025)
190,657,589
(43,293,940)
(90,267,081)
(33,776,121)
(167,337,151)
23,320,438
23,031,025
(2,207,213)
44,144,250
(13,222,191)
1,650,944
(11,571,247)
32,573,003
401,412,147
(304,338,558)
97,073,589
(11,343,417)
(62,385,495)
(4,895,608)
(68,833,304)
28,240,285
(8,772507)
(927,037)
18,540,741
(4,224,706)
(1,599,848)
(5,824,554)
12,716,187
37.92%
(35.06%)
50.92%
(26.20%)
(69.11%)
(44.49%)
(41.13%)
221.10%
(38.09%)
(42.00%)
42.00%
(31.95%)
(96.91%)
50.34%
39.04%
30 June 2007
Current Assets
1. Current Ratio =
Current Liabilities
673,260,852
=
469,374,340
= 1.43:1
Current asset - Inventory
2. Quick Ratio =
Current Liabilities
673260852-484,200,145
=
469,374,340
189,060,707
=
469,374,340
= 0.40:1
Net Credit Sales
3. Receivable Turnover =
Account Receivable
985,454,208
=
44,242,900
= 22.27 Times
Cost of Goods Sold
4. Inventory Turnover =
Inventory
761,332,926
=
484,200,145
= 1.57 Times
EBIT
5. Profit Margin = *100
Net Sales
40,991,293
= *100
985,454,208
= 4.16%
Net Income
6. Return on Assets = *100
Net Assets
35,949,959
= *100
923,186,537
= 3.89%
7. Return on Common Stockholders’ Equity
Net Income
= *100
Common Stockholders’ Equity
35,949,959
= *100
342,714,361
= 10.49%
Market Price per Share of Stock
8. Price-Earnings =
Earnings per Share
100
=
$2.25
= 44.44
Cash Dividends
9. Payout Ratio =
Net Income
22,400,000
=
35,949,959
= 0.62:1
Profit after tax
10. Net Profit margin =
Sales
35,949,959
=
985,454,208
= 3.65%
Total Debt
11. Total Equity =
Total Equity
580,472,176
=
342,714,361
= 1.69:1
Olympic Biscuits
Ratio Analysis
30 June 2007
Current Assets
1. Current Ratio =
Current Liabilities
492,948,293
=
324,374,618
= 1.52:1
Current Asset - Inventory
2. Quick Ratio =
Current Liabilities
492,948,293 - 179,325,915
=
324,374,618
313,622,378
=
324,374,618
= 0.97:1
Net Credit Sales
3. Receivable Turnover =
Account Receivable
1,460,110,761
=
17,788,091
= 82.08 Times
Cost of Goods Sold
4. Inventory Turnover =
Average Inventory
1,172,379,583
=
179,325,915
= 6.54 Times
Net Income
5. Profit Margin = *100
Net Sales
45,289,190
= *100
1,460,110,761
= 3.10%
Net Income
6. Return on Assets = *100
Total Assets
45,289,190
= *100
765,412,352
= 5.92%
7. Return on Common Stockholders’ Equity
Net Income
= *100
Common Stockholders’ Equity
45,289,190
= *100
322,651,549
= 14.04%
Total Debt
8. Debt to Total Asset Ratio = *100
Total Assets
442,760,803
= *100
765,412,352
= 57.85%
NABISCO Biscuits
Ratio Analysis:
30 June 2006
Current Assets
1. Current Ratio =
Current Liabilities
676,467,480
=
496,269,678
= 1.36:1
Current asset- Inventory
2. Quick Ratio =
Current Liabilities
676,467,480-483,346,039
=
496,269,678
193,121,441
=
469,374,340
= 0.39:1
Net Credit Sales
3. Receivable Turnover =
Account Receivable
925,498,835
=
59,711,981
= 15.50 Times
Cost of Goods Sold
4. Inventory Turnover =
Average Inventory
715,867,802
=
483,346,039
= 1.48 Times
EBIT
5. Profit Margin = *100
Net Sales
34,445,282
= *100
925,498,835
= 3.72%
Net Income
6. Return on Assets = *100
Total Assets
29,331,413
= *100
956,988,159
= 3.82%
7. Return on Common Stockholders’ Equity
Net Income
= *100
Common Stockholders’ Equity
29,331,413
= *100
327,927,745
= 8.95%
Market Price per Share of Stock
8. Price-Earnings =
Earnings per Share
100
=
$2.25
= 44.44
Cash Dividends
9. Payout Ratio =
Net Income
20,800,000
=
29,331,413
= 0.71:1
Profit after tax
10. Net Profit Margin =
Sales
29,331,413
=
925,498,835
= 3.17%
Total Debt
11. Total Equity =
Total Equity
602,060,610
=
327,927,745
= 1.84:1
Olympic Biscuits
Ratio Analysis
30 June 2006
Current Assets
1. Current Ratio =
Current Liabilities
422,657,304
=
261,913,242
= 1.61:1
Current Asset - Inventory
2. Quick Ratio =
Current Liabilities
422,657,304 – 194,869,092
=
261,913,242
1,058,698,614
=
261,913,242
= 0.87:1
Net Credit Sales
3. Receivable Turnover =
Account Receivable
1,058,698,614
=
13,624,565
= 77.71 Times
Cost of Goods Sold
4. Inventory Turnover =
Inventory
868,041,025
=
194,869,092
= 4.45 Times
Net Income
5. Profit Margin = *100
Net Sales
32,573,003
= *100
1,058,698,614
= 3.08%
Net Income
6. Return on Assets = *100
Total Assets
32,573,003
= *100
665,349,853
= 4.90%
7. Return on Common Stockholders’ Equity
Net Income
= *100
Common Stockholders’ Equity
32,573,003
= *100
296,385,495
= 10.99%
Total Debt
8. Debt to Total Asset Ratio = *100
Total Assets
368,964,358
= *100
665,349,853
= 55.45%
Current Ratio
Current Ratio Nabisco Biscuit Olympic Biscuits
2007 1.43:1 1.52:1
2006 1.36:1 1.61:1
Nabisco 2007 Olympic 2007 Nabisco 2006 Olympic 2006
1.43
1.52
1.36
1.61
CURRENT RATIO
Current Ratio
Quick Ratio
Quick Ratio Nabisco Biscuit Olympic Biscuit
2007 0.40:1 0.97:1
2006 0.39:1 0.87:1
Nabisco 2007 Olympic 2007 Nabisco 2006 Olympic 2006
0.4
0.97
0.39
0.87
QUICK RATIO
Quick Ratio
Receivable Turnover
Receivable Turnover Nabisco Biscuit Olympic Biscuits
2007 22.27 82.08
2006 15.50 4.45
Nabisco
2007
Olympic 2007 Nabisco 2006 Olympic 2006
4.3
2.5
3.5
4.5
RECEIVABLE TURNOVER
Receivable Turnover
Inventory Turnover
Inventory Turnover Nabisco Biscuit Olympic Biscuits
2007 1.57 6.54
2006 1.48 4.45
Nabisco 2007 Olympic 2007 Nabisco 2006 Olympic 2006
1.57
6.54
1.48
4.45
INVENTORYTURNOVER
Inventory Turnover
Profit Margin
Profit Margin Nabisco Biscuit Olympic Biscuits
2007 4.16 3.10
2006 3.72 3.08
0
0.5
1
1.5
2
2.5
3
3.5
4
4.5
Nabisco 2007 Olympic 2007 Nabisco 2006 Olympic 2006
4.16
3.1
3.7
3.08
Profit Margin
Return on Assets
Return on Assets Nabisco Biscuit Olympic Biscuits
2007 3.89 5.92
2006 3.82 4.90
Nabisco 2007 Olympic 2006 Nabisco 2007 Olympic 2006
3.89
5.92
3.82
4.9
RETURN ON ASSETS
Return on Assets
Return on Common Stockholders’ Equity
Return on Common
Stockholders’ Equity
Nabisco Biscuit Olympic Biscuits
2007 10.49 14.04
2006 8.95 10.99
Nabisco 2007 Olympic 2006 Nabisco 2007 Olympic 2006
10.49
14.04
8.95
10.99
RETURN ON COMMONSTOCKHOLDERS’
EQUITY
Return on CommonStockholders’ Equity

More Related Content

What's hot

Cost Structure Analysis of Hindustan Unilever Limited
Cost Structure Analysis of Hindustan Unilever LimitedCost Structure Analysis of Hindustan Unilever Limited
Cost Structure Analysis of Hindustan Unilever Limited
Sunny Agarwal
 
Strategic marketing project on TATA DOCOMO
Strategic marketing project on TATA DOCOMO Strategic marketing project on TATA DOCOMO
Strategic marketing project on TATA DOCOMO Kantinath Banerjee
 
Presentation on telecom industry in India
Presentation on  telecom industry in IndiaPresentation on  telecom industry in India
Presentation on telecom industry in India
Unitedworld School Of Business
 
Operating cost analysis of BPO Sector
Operating cost analysis of BPO SectorOperating cost analysis of BPO Sector
Operating cost analysis of BPO Sector
Dipanway Bhabuk
 
Strategic Alliance
Strategic AllianceStrategic Alliance
Strategic Alliance
Mohamed Mohamed
 
Marketing Strategies of Airtel - Project Report
Marketing Strategies of Airtel - Project ReportMarketing Strategies of Airtel - Project Report
Marketing Strategies of Airtel - Project Report
Sumit Goyal
 
Business ethics @ tata
Business ethics @ tataBusiness ethics @ tata
Business ethics @ tataRajeev Sharan
 
Tcs project
Tcs projectTcs project
Tcs project
TanujaGadde1
 
Entrepreneurship development - Institutional Assistance
Entrepreneurship development - Institutional AssistanceEntrepreneurship development - Institutional Assistance
Entrepreneurship development - Institutional Assistance
SOMASUNDARAM T
 
Study on the organizational design of bharti airtel
Study on the organizational design of bharti airtelStudy on the organizational design of bharti airtel
Study on the organizational design of bharti airtelMeghna Verma
 
Common Size Income Statement - Solved Problems
Common Size Income Statement - Solved ProblemsCommon Size Income Statement - Solved Problems
Common Size Income Statement - Solved Problems
uma reur
 
Nokia vs samsung
Nokia vs samsungNokia vs samsung
Nokia vs samsung805984
 
Analysis an airtel
Analysis an airtelAnalysis an airtel
Analysis an airtel
Projects Kart
 
Bharti airtel(pestel analysis)
Bharti airtel(pestel analysis)Bharti airtel(pestel analysis)
Bharti airtel(pestel analysis)
Pradeep Kumar Tiwari
 
11 understanding samsungs diversification strategy the case of samsung motors...
11 understanding samsungs diversification strategy the case of samsung motors...11 understanding samsungs diversification strategy the case of samsung motors...
11 understanding samsungs diversification strategy the case of samsung motors...
Mahetab Khan
 
Airtel
AirtelAirtel
Airtel
kannan485
 
Cost accounting of Brittania
Cost accounting of BrittaniaCost accounting of Brittania
Cost accounting of Brittania
JinceyJose
 

What's hot (20)

Cost Structure Analysis of Hindustan Unilever Limited
Cost Structure Analysis of Hindustan Unilever LimitedCost Structure Analysis of Hindustan Unilever Limited
Cost Structure Analysis of Hindustan Unilever Limited
 
Strategic marketing project on TATA DOCOMO
Strategic marketing project on TATA DOCOMO Strategic marketing project on TATA DOCOMO
Strategic marketing project on TATA DOCOMO
 
Presentation on telecom industry in India
Presentation on  telecom industry in IndiaPresentation on  telecom industry in India
Presentation on telecom industry in India
 
Operating cost analysis of BPO Sector
Operating cost analysis of BPO SectorOperating cost analysis of BPO Sector
Operating cost analysis of BPO Sector
 
Strategic Alliance
Strategic AllianceStrategic Alliance
Strategic Alliance
 
BHARTI AIRTEL PPT
BHARTI AIRTEL PPTBHARTI AIRTEL PPT
BHARTI AIRTEL PPT
 
Marketing Strategies of Airtel - Project Report
Marketing Strategies of Airtel - Project ReportMarketing Strategies of Airtel - Project Report
Marketing Strategies of Airtel - Project Report
 
Business ethics @ tata
Business ethics @ tataBusiness ethics @ tata
Business ethics @ tata
 
Tcs project
Tcs projectTcs project
Tcs project
 
Entrepreneurship development - Institutional Assistance
Entrepreneurship development - Institutional AssistanceEntrepreneurship development - Institutional Assistance
Entrepreneurship development - Institutional Assistance
 
Study on the organizational design of bharti airtel
Study on the organizational design of bharti airtelStudy on the organizational design of bharti airtel
Study on the organizational design of bharti airtel
 
Common Size Income Statement - Solved Problems
Common Size Income Statement - Solved ProblemsCommon Size Income Statement - Solved Problems
Common Size Income Statement - Solved Problems
 
Nokia vs samsung
Nokia vs samsungNokia vs samsung
Nokia vs samsung
 
Analysis an airtel
Analysis an airtelAnalysis an airtel
Analysis an airtel
 
Grand Strategy
Grand StrategyGrand Strategy
Grand Strategy
 
Bharti airtel(pestel analysis)
Bharti airtel(pestel analysis)Bharti airtel(pestel analysis)
Bharti airtel(pestel analysis)
 
Airtel ppt
Airtel   pptAirtel   ppt
Airtel ppt
 
11 understanding samsungs diversification strategy the case of samsung motors...
11 understanding samsungs diversification strategy the case of samsung motors...11 understanding samsungs diversification strategy the case of samsung motors...
11 understanding samsungs diversification strategy the case of samsung motors...
 
Airtel
AirtelAirtel
Airtel
 
Cost accounting of Brittania
Cost accounting of BrittaniaCost accounting of Brittania
Cost accounting of Brittania
 

Viewers also liked

Verbo to te formas neg interr
Verbo to te formas neg interrVerbo to te formas neg interr
Verbo to te formas neg interr
Rocio Aponza
 
[창업에듀]03.2 비즈니스 모델 생산관리 프로세스 바로 알기
[창업에듀]03.2 비즈니스 모델 생산관리 프로세스 바로 알기[창업에듀]03.2 비즈니스 모델 생산관리 프로세스 바로 알기
[창업에듀]03.2 비즈니스 모델 생산관리 프로세스 바로 알기
쪼 꼬
 
USISTEMAS OPERATIVOS
USISTEMAS OPERATIVOSUSISTEMAS OPERATIVOS
USISTEMAS OPERATIVOS
fabricio_v95
 
Foco e disciplina personaldosucesso
Foco e disciplina   personaldosucessoFoco e disciplina   personaldosucesso
Foco e disciplina personaldosucesso
Personal do Sucesso
 
Pemograman Dekstop
Pemograman DekstopPemograman Dekstop
Pemograman Dekstop
dayat fkr
 
[창업에듀]05. 비즈니스모델 놓쳐서는 안 되는 비즈니스모델 점검 핵심
[창업에듀]05. 비즈니스모델 놓쳐서는 안 되는 비즈니스모델 점검 핵심[창업에듀]05. 비즈니스모델 놓쳐서는 안 되는 비즈니스모델 점검 핵심
[창업에듀]05. 비즈니스모델 놓쳐서는 안 되는 비즈니스모델 점검 핵심
쪼 꼬
 
[창업에듀]41. 전략_창업 성장단계별(plc) 특징과 전략
[창업에듀]41. 전략_창업 성장단계별(plc) 특징과 전략[창업에듀]41. 전략_창업 성장단계별(plc) 특징과 전략
[창업에듀]41. 전략_창업 성장단계별(plc) 특징과 전략
쪼 꼬
 
Offline
OfflineOffline
Offline
alesya922
 
Love marriage problem specialist
Love marriage problem specialistLove marriage problem specialist
Love marriage problem specialist
babajiAstrology
 
3D Printing Project Fall 2014
3D Printing Project Fall 20143D Printing Project Fall 2014
3D Printing Project Fall 2014Mitchell Gibbons
 

Viewers also liked (13)

Verbo to te formas neg interr
Verbo to te formas neg interrVerbo to te formas neg interr
Verbo to te formas neg interr
 
[창업에듀]03.2 비즈니스 모델 생산관리 프로세스 바로 알기
[창업에듀]03.2 비즈니스 모델 생산관리 프로세스 바로 알기[창업에듀]03.2 비즈니스 모델 생산관리 프로세스 바로 알기
[창업에듀]03.2 비즈니스 모델 생산관리 프로세스 바로 알기
 
USISTEMAS OPERATIVOS
USISTEMAS OPERATIVOSUSISTEMAS OPERATIVOS
USISTEMAS OPERATIVOS
 
Amr CV
Amr CVAmr CV
Amr CV
 
Foco e disciplina personaldosucesso
Foco e disciplina   personaldosucessoFoco e disciplina   personaldosucesso
Foco e disciplina personaldosucesso
 
Pemograman Dekstop
Pemograman DekstopPemograman Dekstop
Pemograman Dekstop
 
[창업에듀]05. 비즈니스모델 놓쳐서는 안 되는 비즈니스모델 점검 핵심
[창업에듀]05. 비즈니스모델 놓쳐서는 안 되는 비즈니스모델 점검 핵심[창업에듀]05. 비즈니스모델 놓쳐서는 안 되는 비즈니스모델 점검 핵심
[창업에듀]05. 비즈니스모델 놓쳐서는 안 되는 비즈니스모델 점검 핵심
 
[창업에듀]41. 전략_창업 성장단계별(plc) 특징과 전략
[창업에듀]41. 전략_창업 성장단계별(plc) 특징과 전략[창업에듀]41. 전략_창업 성장단계별(plc) 특징과 전략
[창업에듀]41. 전략_창업 성장단계별(plc) 특징과 전략
 
Offline
OfflineOffline
Offline
 
GumaM_company_profile_final
GumaM_company_profile_finalGumaM_company_profile_final
GumaM_company_profile_final
 
Ibrahim samy_C.V
Ibrahim samy_C.VIbrahim samy_C.V
Ibrahim samy_C.V
 
Love marriage problem specialist
Love marriage problem specialistLove marriage problem specialist
Love marriage problem specialist
 
3D Printing Project Fall 2014
3D Printing Project Fall 20143D Printing Project Fall 2014
3D Printing Project Fall 2014
 

Similar to Annual report of two companies

Equity in-time
Equity in-timeEquity in-time
Equity in-time
fizza tanvir
 
Name Date Targe.docx
Name                                         Date  Targe.docxName                                         Date  Targe.docx
Name Date Targe.docx
hallettfaustina
 
Name Date Targe.docx
Name                                         Date  Targe.docxName                                         Date  Targe.docx
Name Date Targe.docx
roushhsiu
 
Name Date Targe.docx
Name                                         Date  Targe.docxName                                         Date  Targe.docx
Name Date Targe.docx
gemaherd
 
Name Date Targe.docx
Name                                         Date  Targe.docxName                                         Date  Targe.docx
Name Date Targe.docx
dohertyjoetta
 
2013 Financial Statements and Supplemental Inf.docx
 2013 Financial Statements and  Supplemental Inf.docx 2013 Financial Statements and  Supplemental Inf.docx
2013 Financial Statements and Supplemental Inf.docx
joyjonna282
 
Practicum Defense (presentation) IUBAT.(RSS Thread & Accessories Ltd)
 Practicum Defense (presentation) IUBAT.(RSS Thread & Accessories Ltd) Practicum Defense (presentation) IUBAT.(RSS Thread & Accessories Ltd)
Practicum Defense (presentation) IUBAT.(RSS Thread & Accessories Ltd)
Istiak Ahmed Abir
 
Chapter 4 on Valuation and Reporting in Organization
Chapter 4 on Valuation and Reporting in OrganizationChapter 4 on Valuation and Reporting in Organization
Chapter 4 on Valuation and Reporting in Organization
Firdaus Fitri Zainal Abidin
 
FinancialAnalysisReport
FinancialAnalysisReportFinancialAnalysisReport
FinancialAnalysisReportSagar Dhabalia
 
Investment In Business Assets PowerPoint Presentation Slides
Investment In Business Assets PowerPoint Presentation SlidesInvestment In Business Assets PowerPoint Presentation Slides
Investment In Business Assets PowerPoint Presentation Slides
SlideTeam
 
Havells india
Havells indiaHavells india
Havells india
Nagarajchowdary2
 
2023_Coway_Overview(Eng)_F.pdf
2023_Coway_Overview(Eng)_F.pdf2023_Coway_Overview(Eng)_F.pdf
2023_Coway_Overview(Eng)_F.pdf
JoanLiwan
 
Merger and Acquisition PowerPoint Presentation Slides
Merger and Acquisition PowerPoint Presentation Slides Merger and Acquisition PowerPoint Presentation Slides
Merger and Acquisition PowerPoint Presentation Slides
SlideTeam
 
Merger And Acquisition Powerpoint Presentation Slides
Merger And Acquisition Powerpoint Presentation SlidesMerger And Acquisition Powerpoint Presentation Slides
Merger And Acquisition Powerpoint Presentation Slides
SlideTeam
 
wasif file
wasif filewasif file
wasif file
Abdul Wasif Khan
 
Itc Annual report 2008
Itc Annual report 2008Itc Annual report 2008
Itc Annual report 2008
karthik v
 
PET Bottle Recycling - Manufacturing Plant Detailed Project Report, Profile, ...
PET Bottle Recycling - Manufacturing Plant Detailed Project Report, Profile, ...PET Bottle Recycling - Manufacturing Plant Detailed Project Report, Profile, ...
PET Bottle Recycling - Manufacturing Plant Detailed Project Report, Profile, ...
Ajjay Kumar Gupta
 
Startup4Chinese #14: Hate financial trouble? Guidelines for non-finance backg...
Startup4Chinese #14: Hate financial trouble? Guidelines for non-finance backg...Startup4Chinese #14: Hate financial trouble? Guidelines for non-finance backg...
Startup4Chinese #14: Hate financial trouble? Guidelines for non-finance backg...
Ke Zheng
 

Similar to Annual report of two companies (20)

Equity in-time
Equity in-timeEquity in-time
Equity in-time
 
Name Date Targe.docx
Name                                         Date  Targe.docxName                                         Date  Targe.docx
Name Date Targe.docx
 
Name Date Targe.docx
Name                                         Date  Targe.docxName                                         Date  Targe.docx
Name Date Targe.docx
 
Name Date Targe.docx
Name                                         Date  Targe.docxName                                         Date  Targe.docx
Name Date Targe.docx
 
Name Date Targe.docx
Name                                         Date  Targe.docxName                                         Date  Targe.docx
Name Date Targe.docx
 
2013 Financial Statements and Supplemental Inf.docx
 2013 Financial Statements and  Supplemental Inf.docx 2013 Financial Statements and  Supplemental Inf.docx
2013 Financial Statements and Supplemental Inf.docx
 
Practicum Defense (presentation) IUBAT.(RSS Thread & Accessories Ltd)
 Practicum Defense (presentation) IUBAT.(RSS Thread & Accessories Ltd) Practicum Defense (presentation) IUBAT.(RSS Thread & Accessories Ltd)
Practicum Defense (presentation) IUBAT.(RSS Thread & Accessories Ltd)
 
Chapter 4 on Valuation and Reporting in Organization
Chapter 4 on Valuation and Reporting in OrganizationChapter 4 on Valuation and Reporting in Organization
Chapter 4 on Valuation and Reporting in Organization
 
FinancialAnalysisReport
FinancialAnalysisReportFinancialAnalysisReport
FinancialAnalysisReport
 
Investment In Business Assets PowerPoint Presentation Slides
Investment In Business Assets PowerPoint Presentation SlidesInvestment In Business Assets PowerPoint Presentation Slides
Investment In Business Assets PowerPoint Presentation Slides
 
Havells india
Havells indiaHavells india
Havells india
 
2023_Coway_Overview(Eng)_F.pdf
2023_Coway_Overview(Eng)_F.pdf2023_Coway_Overview(Eng)_F.pdf
2023_Coway_Overview(Eng)_F.pdf
 
Merger and Acquisition PowerPoint Presentation Slides
Merger and Acquisition PowerPoint Presentation Slides Merger and Acquisition PowerPoint Presentation Slides
Merger and Acquisition PowerPoint Presentation Slides
 
Merger And Acquisition Powerpoint Presentation Slides
Merger And Acquisition Powerpoint Presentation SlidesMerger And Acquisition Powerpoint Presentation Slides
Merger And Acquisition Powerpoint Presentation Slides
 
wasif file
wasif filewasif file
wasif file
 
OberoiRealty
OberoiRealtyOberoiRealty
OberoiRealty
 
OberoiRealty
OberoiRealtyOberoiRealty
OberoiRealty
 
Itc Annual report 2008
Itc Annual report 2008Itc Annual report 2008
Itc Annual report 2008
 
PET Bottle Recycling - Manufacturing Plant Detailed Project Report, Profile, ...
PET Bottle Recycling - Manufacturing Plant Detailed Project Report, Profile, ...PET Bottle Recycling - Manufacturing Plant Detailed Project Report, Profile, ...
PET Bottle Recycling - Manufacturing Plant Detailed Project Report, Profile, ...
 
Startup4Chinese #14: Hate financial trouble? Guidelines for non-finance backg...
Startup4Chinese #14: Hate financial trouble? Guidelines for non-finance backg...Startup4Chinese #14: Hate financial trouble? Guidelines for non-finance backg...
Startup4Chinese #14: Hate financial trouble? Guidelines for non-finance backg...
 

Recently uploaded

Global Interconnection Group Joint Venture[960] (1).pdf
Global Interconnection Group Joint Venture[960] (1).pdfGlobal Interconnection Group Joint Venture[960] (1).pdf
Global Interconnection Group Joint Venture[960] (1).pdf
Henry Tapper
 
Brand Analysis for an artist named Struan
Brand Analysis for an artist named StruanBrand Analysis for an artist named Struan
Brand Analysis for an artist named Struan
sarahvanessa51503
 
Affordable Stationery Printing Services in Jaipur | Navpack n Print
Affordable Stationery Printing Services in Jaipur | Navpack n PrintAffordable Stationery Printing Services in Jaipur | Navpack n Print
Affordable Stationery Printing Services in Jaipur | Navpack n Print
Navpack & Print
 
Taurus Zodiac Sign_ Personality Traits and Sign Dates.pptx
Taurus Zodiac Sign_ Personality Traits and Sign Dates.pptxTaurus Zodiac Sign_ Personality Traits and Sign Dates.pptx
Taurus Zodiac Sign_ Personality Traits and Sign Dates.pptx
my Pandit
 
Project File Report BBA 6th semester.pdf
Project File Report BBA 6th semester.pdfProject File Report BBA 6th semester.pdf
Project File Report BBA 6th semester.pdf
RajPriye
 
Role of Remote Sensing and Monitoring in Mining
Role of Remote Sensing and Monitoring in MiningRole of Remote Sensing and Monitoring in Mining
Role of Remote Sensing and Monitoring in Mining
Naaraayani Minerals Pvt.Ltd
 
CADAVER AS OUR FIRST TEACHER anatomt in your.pptx
CADAVER AS OUR FIRST TEACHER anatomt in your.pptxCADAVER AS OUR FIRST TEACHER anatomt in your.pptx
CADAVER AS OUR FIRST TEACHER anatomt in your.pptx
fakeloginn69
 
Maksym Vyshnivetskyi: PMO Quality Management (UA)
Maksym Vyshnivetskyi: PMO Quality Management (UA)Maksym Vyshnivetskyi: PMO Quality Management (UA)
Maksym Vyshnivetskyi: PMO Quality Management (UA)
Lviv Startup Club
 
一比一原版加拿大渥太华大学毕业证(uottawa毕业证书)如何办理
一比一原版加拿大渥太华大学毕业证(uottawa毕业证书)如何办理一比一原版加拿大渥太华大学毕业证(uottawa毕业证书)如何办理
一比一原版加拿大渥太华大学毕业证(uottawa毕业证书)如何办理
taqyed
 
Cracking the Workplace Discipline Code Main.pptx
Cracking the Workplace Discipline Code Main.pptxCracking the Workplace Discipline Code Main.pptx
Cracking the Workplace Discipline Code Main.pptx
Workforce Group
 
Unveiling the Secrets How Does Generative AI Work.pdf
Unveiling the Secrets How Does Generative AI Work.pdfUnveiling the Secrets How Does Generative AI Work.pdf
Unveiling the Secrets How Does Generative AI Work.pdf
Sam H
 
Buy Verified PayPal Account | Buy Google 5 Star Reviews
Buy Verified PayPal Account | Buy Google 5 Star ReviewsBuy Verified PayPal Account | Buy Google 5 Star Reviews
Buy Verified PayPal Account | Buy Google 5 Star Reviews
usawebmarket
 
Sustainability: Balancing the Environment, Equity & Economy
Sustainability: Balancing the Environment, Equity & EconomySustainability: Balancing the Environment, Equity & Economy
Sustainability: Balancing the Environment, Equity & Economy
Operational Excellence Consulting
 
5 Things You Need To Know Before Hiring a Videographer
5 Things You Need To Know Before Hiring a Videographer5 Things You Need To Know Before Hiring a Videographer
5 Things You Need To Know Before Hiring a Videographer
ofm712785
 
falcon-invoice-discounting-a-premier-platform-for-investors-in-india
falcon-invoice-discounting-a-premier-platform-for-investors-in-indiafalcon-invoice-discounting-a-premier-platform-for-investors-in-india
falcon-invoice-discounting-a-premier-platform-for-investors-in-india
Falcon Invoice Discounting
 
Putting the SPARK into Virtual Training.pptx
Putting the SPARK into Virtual Training.pptxPutting the SPARK into Virtual Training.pptx
Putting the SPARK into Virtual Training.pptx
Cynthia Clay
 
India Orthopedic Devices Market: Unlocking Growth Secrets, Trends and Develop...
India Orthopedic Devices Market: Unlocking Growth Secrets, Trends and Develop...India Orthopedic Devices Market: Unlocking Growth Secrets, Trends and Develop...
India Orthopedic Devices Market: Unlocking Growth Secrets, Trends and Develop...
Kumar Satyam
 
anas about venice for grade 6f about venice
anas about venice for grade 6f about veniceanas about venice for grade 6f about venice
anas about venice for grade 6f about venice
anasabutalha2013
 
Skye Residences | Extended Stay Residences Near Toronto Airport
Skye Residences | Extended Stay Residences Near Toronto AirportSkye Residences | Extended Stay Residences Near Toronto Airport
Skye Residences | Extended Stay Residences Near Toronto Airport
marketingjdass
 
chapter 10 - excise tax of transfer and business taxation
chapter 10 - excise tax of transfer and business taxationchapter 10 - excise tax of transfer and business taxation
chapter 10 - excise tax of transfer and business taxation
AUDIJEAngelo
 

Recently uploaded (20)

Global Interconnection Group Joint Venture[960] (1).pdf
Global Interconnection Group Joint Venture[960] (1).pdfGlobal Interconnection Group Joint Venture[960] (1).pdf
Global Interconnection Group Joint Venture[960] (1).pdf
 
Brand Analysis for an artist named Struan
Brand Analysis for an artist named StruanBrand Analysis for an artist named Struan
Brand Analysis for an artist named Struan
 
Affordable Stationery Printing Services in Jaipur | Navpack n Print
Affordable Stationery Printing Services in Jaipur | Navpack n PrintAffordable Stationery Printing Services in Jaipur | Navpack n Print
Affordable Stationery Printing Services in Jaipur | Navpack n Print
 
Taurus Zodiac Sign_ Personality Traits and Sign Dates.pptx
Taurus Zodiac Sign_ Personality Traits and Sign Dates.pptxTaurus Zodiac Sign_ Personality Traits and Sign Dates.pptx
Taurus Zodiac Sign_ Personality Traits and Sign Dates.pptx
 
Project File Report BBA 6th semester.pdf
Project File Report BBA 6th semester.pdfProject File Report BBA 6th semester.pdf
Project File Report BBA 6th semester.pdf
 
Role of Remote Sensing and Monitoring in Mining
Role of Remote Sensing and Monitoring in MiningRole of Remote Sensing and Monitoring in Mining
Role of Remote Sensing and Monitoring in Mining
 
CADAVER AS OUR FIRST TEACHER anatomt in your.pptx
CADAVER AS OUR FIRST TEACHER anatomt in your.pptxCADAVER AS OUR FIRST TEACHER anatomt in your.pptx
CADAVER AS OUR FIRST TEACHER anatomt in your.pptx
 
Maksym Vyshnivetskyi: PMO Quality Management (UA)
Maksym Vyshnivetskyi: PMO Quality Management (UA)Maksym Vyshnivetskyi: PMO Quality Management (UA)
Maksym Vyshnivetskyi: PMO Quality Management (UA)
 
一比一原版加拿大渥太华大学毕业证(uottawa毕业证书)如何办理
一比一原版加拿大渥太华大学毕业证(uottawa毕业证书)如何办理一比一原版加拿大渥太华大学毕业证(uottawa毕业证书)如何办理
一比一原版加拿大渥太华大学毕业证(uottawa毕业证书)如何办理
 
Cracking the Workplace Discipline Code Main.pptx
Cracking the Workplace Discipline Code Main.pptxCracking the Workplace Discipline Code Main.pptx
Cracking the Workplace Discipline Code Main.pptx
 
Unveiling the Secrets How Does Generative AI Work.pdf
Unveiling the Secrets How Does Generative AI Work.pdfUnveiling the Secrets How Does Generative AI Work.pdf
Unveiling the Secrets How Does Generative AI Work.pdf
 
Buy Verified PayPal Account | Buy Google 5 Star Reviews
Buy Verified PayPal Account | Buy Google 5 Star ReviewsBuy Verified PayPal Account | Buy Google 5 Star Reviews
Buy Verified PayPal Account | Buy Google 5 Star Reviews
 
Sustainability: Balancing the Environment, Equity & Economy
Sustainability: Balancing the Environment, Equity & EconomySustainability: Balancing the Environment, Equity & Economy
Sustainability: Balancing the Environment, Equity & Economy
 
5 Things You Need To Know Before Hiring a Videographer
5 Things You Need To Know Before Hiring a Videographer5 Things You Need To Know Before Hiring a Videographer
5 Things You Need To Know Before Hiring a Videographer
 
falcon-invoice-discounting-a-premier-platform-for-investors-in-india
falcon-invoice-discounting-a-premier-platform-for-investors-in-indiafalcon-invoice-discounting-a-premier-platform-for-investors-in-india
falcon-invoice-discounting-a-premier-platform-for-investors-in-india
 
Putting the SPARK into Virtual Training.pptx
Putting the SPARK into Virtual Training.pptxPutting the SPARK into Virtual Training.pptx
Putting the SPARK into Virtual Training.pptx
 
India Orthopedic Devices Market: Unlocking Growth Secrets, Trends and Develop...
India Orthopedic Devices Market: Unlocking Growth Secrets, Trends and Develop...India Orthopedic Devices Market: Unlocking Growth Secrets, Trends and Develop...
India Orthopedic Devices Market: Unlocking Growth Secrets, Trends and Develop...
 
anas about venice for grade 6f about venice
anas about venice for grade 6f about veniceanas about venice for grade 6f about venice
anas about venice for grade 6f about venice
 
Skye Residences | Extended Stay Residences Near Toronto Airport
Skye Residences | Extended Stay Residences Near Toronto AirportSkye Residences | Extended Stay Residences Near Toronto Airport
Skye Residences | Extended Stay Residences Near Toronto Airport
 
chapter 10 - excise tax of transfer and business taxation
chapter 10 - excise tax of transfer and business taxationchapter 10 - excise tax of transfer and business taxation
chapter 10 - excise tax of transfer and business taxation
 

Annual report of two companies

  • 1. EXECUTIVE SUMMARY A few comments on the organization and content of the report may be helpful to reader. In doing so, I realize that some topics may be more important to some reader then to other. For that reason, we have some advanced material appears in appendices. Our goal is to help the reader who must compare financial position of these two companies. First I focused on the essential element of this report. I have included here the introduction of this report, objectives of the report, findings, methodology, so that the reader can get ideas easily. The second part is very important from the sense of this report. Here we have given our recommendation of the report. We have tried out level best to give the commendation neutrally. It also contains the conclusion of this report. Introduction This report is based on compare of two companies’ financial situation. It has been prepared by me for the Financial Management Course (BBA-223). This is based on two companies’ financial position which is helpful for the companies and us to know the real situation. Objective of Report This term paper is prepared under submitted as a major requirement of the Financial Management Course. Financial Management provides the facts needed to make informed economic as well as operational control.
  • 2. NABISCO BUSCUIT Bhaia Group of Industries BALANCE SHEET AS AT 30 JUNE 2007
  • 3. PARTICULARS 30 JUNE 2007 30 JUNE 2006 Increase/(Decrease) Amount % Assets Current Assets: inventory Trade Debtors Advance, Deposits & prepayments Cash & Cash Equivalents Total Current Assets Property, Plant & Equipment: Property, Plant & Equipment Investments (at cost) Total Property, Plant & Equipment Total Assets Liabilities & Owners’ Equity Current Liabilities: Current Portion of Long- Term Loan Short-Term Loan from Bank(secured) Liabilities for Goods Liabilities for Expense Liabilities for Others Finance Interest Payable Workers’ Profit Participation an Welfare Funds Income Tax Payable Unclaimed Dividend Total Current Liabilities Long Term Liabilities Deferred Tax Liability Long-Term Debt Total Long Term 484,200,145 44,242,900 128,644,738 16,173,069 673,260,852 234,925,685 15,000,000 249,925,685 923,186,537 21,709,923 409,262,567 12,666,636 8,618,255 31,244 364,776 4,937,086 9,692,931 2,090,922 469,374,340 18,608,990 92,488,846 483,346,039 59,711,981 100,749,301 32,660,159 676,467,480 265,240,679 15,280,000 280,520,679 956,988,159 50,102,521 413,406,543 12,723,372 7,339,692 15,850 817,653 3,534,006 6,519,324 1,810,717 496,269,678 18,790,827 113,999,905 854,106 0.18% (15,469,081) (25.91%) 27,895,437 (16,487,090) (3,206,628) (30,314,994) (280,000) (30,594,994) (33,801,622) (28,392,598) (4,143,976) (56,736) 1,278,563 15,394 (452,877) 1,403,080 3,173,607 280,205 (26,895,338) (181,837) (21,511,059) 0.18% (25.91%) 27.69% (50.48%) (0.47%) (11.43%) (1.83%) (10.91%) (3.53%) (56.67%) (1.00%) (0.45%) 17.42% 97.12% (55.39%) 39.70% 48.68% 15.47% (5.42%) (0.97%) (18.87%)
  • 4. NABISCO BUSCUIT Bhaia Group of Industries Income Statement
  • 5. Olympic Biscuits BALANCE SHEET AS AT 30 JUNE 2007 PARTICULARS 30 JUNE 2007 30 JUNE 2006 Increase/(Decrease) Amount % Sales Less: Cost of Goods Sold Gross Profit Less: Expense Administration & Selling Expense Financial Expense Total operating expense Operating profit Less: contribution to worker’s participation & welfare fund Net profit before taxation Less: provision for tax current tax Deferred tax Total provision for tax Total profit after taxation 985,454,208 (761,332,926) 224,121,282 (92,570,466) (90,559,523) (183,129,989) 40,991,293 (2,049,564) 38,941,729 (3,173,607) 181,837 (2,991,770) 35,949,959 925,498,835 (715,867,802) 209,631,033 (87,462,613) (87,723,138) (175,185,751) 34,445,282 (1,722,264) 32,723,018 (2,979,638) (411,967) (3,391,605) 29,331,413 59,955,373 (45,465,124) 14,490,249 (5,107,853) (2,836,385) (7,944,238) 6,546,011 (327,300) 6,218,711 (193,969) (230,130) (399,835) 6,618,546 6.48% (6.35%) 6.91% (5.84%) (3.23%) (4.53%) 19.00% (19.00%) 19.00% (6.51%) 55.86% (11.79%) 22.56%
  • 6.
  • 7. PARTICULARS 30 JUNE 2007 30 JUNE 2006 Increase/(Decrease) Amount % Assets Current Assets: Inventories Sundry Debtors Advance, Deposits & prepayments Cash & Cash Equivalents Total Current Assets Property, Plant & Equipment: Property, Plant & Equipment (at cost) Capital Work in Progress Deferred Expense Investment Total Property, Plant & Equipment Total Assets Liabilities & Owners’ Equity Current Liabilities: Loans Interest Payable Creditors’ for Goods Creditors’ for Service Accrued Expense Advance Against Sales Liabilities For Others Finance Lease Finance Current Portion Provision for Taxation Unclaimed Dividend Total Current Liabilities Long Term Liabilities Long-Term Loan (Secured) Lease Finance Long- Term 179,325,915 17,788,091 237,955,932 57,878,355 492,948,293 138,046,233 45,160,282 23,786,916 65,470,628 272,464,059 765,412,352 83,937,863 000 92,190,262 5,400,864 21,405,233 35,354,846 20,593,612 13,276,268 43,562,396 8,653,274 324,374,618 33,688,476 58,386,887 194,869,092 13,624,565 180,007,188 34,156,459 422,657,304 141,230,308 1,962,527 34,029,086 65,470,628 242,692,549 665,349,853 73,465,476 919,471 87,049,603 6,664,564 14,231,005 15,843,952 17,526,579 9,469,764 26,115,499 10,627,329 261,913,242 55,625,819 28,032,109 (15,543,177) 4,163,526 57,948,744 23,721,896 70,290,989 (3,184,075) 43,197,755 (10,242,170) 000 29,771,510 100,062,499 10,472,387 (919,471) 5,140,659 (1,263,700) 7,174,228 19,510,894 3,067,033 3,806,504 17,446,897 (1,974,055) 62,461,376 (21,937,343) 30,354,778 (7.98%) 30.56% 32.19% 69.45% 16.63% (2.25%) 2201.13% (30.10%) 0.00% 12.27% 15.04% 14.25% (100.00%) 5.91% (18.96%) 50.41% 123.14% 17.50% 40.20% 66.81% (18.58%) 23.85 (39.44%) 108.29%
  • 9. NABISCO Biscuits Ratio Analysis: PARTICULARS 30 JUNE 2007 30 JUNE 2006 Increase/(Decrease) Amount % Sales Less: Cost of Goods Sold Gross Profit Less: Operating Expense Administration Expense Selling Expense Financial Expense Total operating expense Operating profit Add: Non Operating Income Less: contribution to worker’s participation & welfare fund Net profit/(Loss) before taxation Less: provision for tax current tax Deferred tax Total provision for tax Total profit/(Loss) after taxation 1,460,110,761 (1,172,379,583) 287,731,178 (54,637,366) (152,652,576) (28,880,513) (236,170,455) 51,560,723 14,258,518 (3,134,250) 62,684,991 (17,446,897) 51,096 (17,395,801) 45,289,190 1,058,698,614 (868,041,025) 190,657,589 (43,293,940) (90,267,081) (33,776,121) (167,337,151) 23,320,438 23,031,025 (2,207,213) 44,144,250 (13,222,191) 1,650,944 (11,571,247) 32,573,003 401,412,147 (304,338,558) 97,073,589 (11,343,417) (62,385,495) (4,895,608) (68,833,304) 28,240,285 (8,772507) (927,037) 18,540,741 (4,224,706) (1,599,848) (5,824,554) 12,716,187 37.92% (35.06%) 50.92% (26.20%) (69.11%) (44.49%) (41.13%) 221.10% (38.09%) (42.00%) 42.00% (31.95%) (96.91%) 50.34% 39.04%
  • 10. 30 June 2007 Current Assets 1. Current Ratio = Current Liabilities 673,260,852 = 469,374,340 = 1.43:1 Current asset - Inventory 2. Quick Ratio = Current Liabilities 673260852-484,200,145 = 469,374,340 189,060,707 = 469,374,340 = 0.40:1 Net Credit Sales 3. Receivable Turnover = Account Receivable 985,454,208 = 44,242,900 = 22.27 Times Cost of Goods Sold 4. Inventory Turnover = Inventory 761,332,926 =
  • 11. 484,200,145 = 1.57 Times EBIT 5. Profit Margin = *100 Net Sales 40,991,293 = *100 985,454,208 = 4.16% Net Income 6. Return on Assets = *100 Net Assets 35,949,959 = *100 923,186,537 = 3.89% 7. Return on Common Stockholders’ Equity Net Income = *100 Common Stockholders’ Equity 35,949,959 = *100 342,714,361 = 10.49%
  • 12. Market Price per Share of Stock 8. Price-Earnings = Earnings per Share 100 = $2.25 = 44.44 Cash Dividends 9. Payout Ratio = Net Income 22,400,000 = 35,949,959 = 0.62:1 Profit after tax 10. Net Profit margin = Sales 35,949,959 = 985,454,208 = 3.65% Total Debt 11. Total Equity = Total Equity 580,472,176 =
  • 13. 342,714,361 = 1.69:1 Olympic Biscuits Ratio Analysis 30 June 2007 Current Assets 1. Current Ratio = Current Liabilities 492,948,293 = 324,374,618 = 1.52:1 Current Asset - Inventory 2. Quick Ratio = Current Liabilities 492,948,293 - 179,325,915 = 324,374,618 313,622,378 = 324,374,618 = 0.97:1 Net Credit Sales 3. Receivable Turnover = Account Receivable 1,460,110,761 =
  • 14. 17,788,091 = 82.08 Times Cost of Goods Sold 4. Inventory Turnover = Average Inventory 1,172,379,583 = 179,325,915 = 6.54 Times Net Income 5. Profit Margin = *100 Net Sales 45,289,190 = *100 1,460,110,761 = 3.10% Net Income 6. Return on Assets = *100 Total Assets 45,289,190 = *100 765,412,352 = 5.92% 7. Return on Common Stockholders’ Equity
  • 15. Net Income = *100 Common Stockholders’ Equity 45,289,190 = *100 322,651,549 = 14.04% Total Debt 8. Debt to Total Asset Ratio = *100 Total Assets 442,760,803 = *100 765,412,352 = 57.85% NABISCO Biscuits Ratio Analysis: 30 June 2006 Current Assets 1. Current Ratio = Current Liabilities 676,467,480 = 496,269,678 = 1.36:1 Current asset- Inventory 2. Quick Ratio = Current Liabilities 676,467,480-483,346,039
  • 16. = 496,269,678 193,121,441 = 469,374,340 = 0.39:1 Net Credit Sales 3. Receivable Turnover = Account Receivable 925,498,835 = 59,711,981 = 15.50 Times Cost of Goods Sold 4. Inventory Turnover = Average Inventory 715,867,802 = 483,346,039 = 1.48 Times EBIT 5. Profit Margin = *100 Net Sales 34,445,282 = *100 925,498,835 = 3.72%
  • 17. Net Income 6. Return on Assets = *100 Total Assets 29,331,413 = *100 956,988,159 = 3.82% 7. Return on Common Stockholders’ Equity Net Income = *100 Common Stockholders’ Equity 29,331,413 = *100 327,927,745 = 8.95% Market Price per Share of Stock 8. Price-Earnings = Earnings per Share 100 = $2.25 = 44.44 Cash Dividends 9. Payout Ratio =
  • 18. Net Income 20,800,000 = 29,331,413 = 0.71:1 Profit after tax 10. Net Profit Margin = Sales 29,331,413 = 925,498,835 = 3.17% Total Debt 11. Total Equity = Total Equity 602,060,610 = 327,927,745 = 1.84:1 Olympic Biscuits Ratio Analysis 30 June 2006 Current Assets 1. Current Ratio =
  • 19. Current Liabilities 422,657,304 = 261,913,242 = 1.61:1 Current Asset - Inventory 2. Quick Ratio = Current Liabilities 422,657,304 – 194,869,092 = 261,913,242 1,058,698,614 = 261,913,242 = 0.87:1 Net Credit Sales 3. Receivable Turnover = Account Receivable 1,058,698,614 = 13,624,565 = 77.71 Times Cost of Goods Sold 4. Inventory Turnover = Inventory 868,041,025 =
  • 20. 194,869,092 = 4.45 Times Net Income 5. Profit Margin = *100 Net Sales 32,573,003 = *100 1,058,698,614 = 3.08% Net Income 6. Return on Assets = *100 Total Assets 32,573,003 = *100 665,349,853 = 4.90% 7. Return on Common Stockholders’ Equity Net Income = *100 Common Stockholders’ Equity 32,573,003 = *100 296,385,495 = 10.99%
  • 21. Total Debt 8. Debt to Total Asset Ratio = *100 Total Assets 368,964,358 = *100 665,349,853 = 55.45% Current Ratio Current Ratio Nabisco Biscuit Olympic Biscuits 2007 1.43:1 1.52:1 2006 1.36:1 1.61:1 Nabisco 2007 Olympic 2007 Nabisco 2006 Olympic 2006 1.43 1.52 1.36 1.61 CURRENT RATIO Current Ratio Quick Ratio
  • 22. Quick Ratio Nabisco Biscuit Olympic Biscuit 2007 0.40:1 0.97:1 2006 0.39:1 0.87:1 Nabisco 2007 Olympic 2007 Nabisco 2006 Olympic 2006 0.4 0.97 0.39 0.87 QUICK RATIO Quick Ratio Receivable Turnover Receivable Turnover Nabisco Biscuit Olympic Biscuits 2007 22.27 82.08 2006 15.50 4.45
  • 23. Nabisco 2007 Olympic 2007 Nabisco 2006 Olympic 2006 4.3 2.5 3.5 4.5 RECEIVABLE TURNOVER Receivable Turnover Inventory Turnover Inventory Turnover Nabisco Biscuit Olympic Biscuits 2007 1.57 6.54 2006 1.48 4.45 Nabisco 2007 Olympic 2007 Nabisco 2006 Olympic 2006 1.57 6.54 1.48 4.45 INVENTORYTURNOVER Inventory Turnover Profit Margin
  • 24. Profit Margin Nabisco Biscuit Olympic Biscuits 2007 4.16 3.10 2006 3.72 3.08 0 0.5 1 1.5 2 2.5 3 3.5 4 4.5 Nabisco 2007 Olympic 2007 Nabisco 2006 Olympic 2006 4.16 3.1 3.7 3.08 Profit Margin Return on Assets Return on Assets Nabisco Biscuit Olympic Biscuits 2007 3.89 5.92 2006 3.82 4.90
  • 25. Nabisco 2007 Olympic 2006 Nabisco 2007 Olympic 2006 3.89 5.92 3.82 4.9 RETURN ON ASSETS Return on Assets Return on Common Stockholders’ Equity Return on Common Stockholders’ Equity Nabisco Biscuit Olympic Biscuits 2007 10.49 14.04 2006 8.95 10.99 Nabisco 2007 Olympic 2006 Nabisco 2007 Olympic 2006 10.49 14.04 8.95 10.99 RETURN ON COMMONSTOCKHOLDERS’ EQUITY Return on CommonStockholders’ Equity