SlideShare a Scribd company logo
Capital 
Expenditure 
A consumer company’s Case Study
Introduction to Case 
1. Bank Manager 
2. Looking for New Business Opportunities 
3. New Office – Human and Intellectual Capital 
4. Successfully set a Meeting with MD of HICL
5. Six years Old Business, going through rapid 
expansion, with 95 employees, 
Growth 
Meeting Outcomes 
4. Needs Medium Term Financing of 1.2 Million 
6. From 3 different location to the new One
Ratio Analysis 
HUMAN & INTELLECTUAL CAPITAL LIMITED 
Ratios and Other Information 
As at May 31 Year 20X1 Year 20X2 Year 20X2 (4 months to 30th Sep) 20X3 (12 months to 30 May) 
Forecast Actual Forecast 
Liquidity 
Current ratio 0.83:1 0.84:1 
Acid (Quick) test ratio 0.81:1 0.83:1 0.51:1 0.44:1 
Efficiency 
Credit given (days) 89 81 52 38 
Credit taken (days) 83 90 70 69 
Profitability 
Gross profit margin (%) 28 32.9 35.7 34.3 36 
Net profit margin (%) 1.3 3.8 9.7 5.6 6.3 
Financial Structure 
Gearing (%) (To compute the ratio) 
11.8 2.0 
Interest/finance charges cover (times) 4.4 4 7.3 3.6 5.2 
Net working assets to sales (%) 3.2 6.1 
Retained profit to sales (%) 1.1 2.1
Balance Sheet’s Analysis 
Trend Analysis 
Total Liabilities & SHE 
Shareholders' funds 
Distributable reserves 
Total Longterm Liabilities 
Long term financing 
Total Currrent Liabilities 
Current Tax 
LT Debt current portion 
Bank overdraft 
Total Assets 
Total Fixed Assets 
Total Current Assets 
Stock 
Debtors 
Cash 
Trend Analysis 
Revaluation Reserve 
523,369 
in Shareholder Fund 
COMMON SIZE ANALYSIS 20X2 
Shareholders' 
Distributable 
reserves 
Long term 
financing 
Term liabilities 
Hire Purchase 
over 12 months 
0.00% 200.00% 400.00% 600.00% 800.00%1000.00% 
Creditors 
Hire Purchase 
Bank overdraft 
LT Debt current 
portion 
Hire Purchase 
over 12 months 
Term liabilities 
Current Tax 
Long term 
financing 
Revaluation 
reserve 
funds 
Creditors 
Shareholders' 
Bank overdraft 
Hire Purchase 
Current Tax 
LT Debt current 
portion 
Distributable 
reserves 
funds 
20X1
Balance Sheet’s Analysis 
TOTAL ASSETS – COMMON SIZE 
Cash 
Debtors 
Machinery 
& Vehicles 
Freehold 
land & 
buildings 
Plan, 
Stock 
ANALYSIS 
Cash 
Debtors 
Stock 
Freehold 
land & 
buildings 
Plan, 
Machinery 
& Vehicles 
20X2 
70.00% 
60.00% 
50.00% 
40.00% 
30.00% 
20.00% 
10.00% 
0.00% 
Total Assets – Comparative 
Cash Debtors Stock Freehold 
land & 
buildings 
Plan, 
Machinery 
& Vehicles 
Common Size Analysis 
Vertical Analysis 20x1 Vertical Analysis 20x2 
20X1
Balance Sheet’s Analysis 
Common size Analysis - Total Liabilities Comparative 
Shareholders' funds 
Distributable reserves 
Revaluation reserve 
Long term financing 
Hire Purchase over 12 months 
Term liabilities 
Current Tax 
LT Debt current portion 
Bank overdraft 
Hire Purchase 
Creditors 
0.00% 10.00% 20.00% 30.00% 40.00% 50.00% 60.00% 
Common size Analysis 20x2 Common size Analysis 20x1
Income Statement 
HUMAN & INTELLECTUAL CAPITAL LTD 
Profit & Loss Account Summary 
12 months to May 31 Year 20X1 Year 20X2 
4 months to 30th Sep 
Year 20X2 
4 months to 30th 
Sep 20X2 
20X3 (12 months to 
30 May) 
Adjusted 
Calculation 
Forecast Actual Forecast 
Sales 
2,685,374 5,234,983 2,433,000 2,111,842 7,398,000 
Profit after tax 
34,549 198,829 235,000 119,136 466,000 236,244 
Interest (Finance 
charge) 10,097 65,193 37,266 45,304 111,700 135,795 
Depreciation 
38,429 45,267 16,800 16,800 54,000 
Directors' remuneration 
47,298 63,663 20,000 20,000 85,000 
Tax @ 30% Assume 
14,784 98,932 
EBITDA 
97,859 408,221 289,066 181,240 631,700 
EBIT 
59,430 362,954 272,266 164,440 577,700 
Expected Interest 
260,795 
Interest Coverage with EBIT 
1.3917 
Int Cov with EBITDA 
1.5653
Ratio Analysis 
0.8420x2 
Return on Equity 
Current Ratio 
0.8320x1 
Less than 1 
FINANCING OF CURRENT LIABILITIES 
Short term 
Assets 
7.82%20x2 
3.12%20x1 
Less than 10% assumed profit rate 
Long Term 
Assets 
Debt to Equity 
11.820x1 
Due Revaluation of Building that is still 
2.020x2 
unrealised
Agreement in Principles 
Proposed Loan Calculations 
1. $1.25 Million Loan Principle 
2. At 10% Profit Margin, Total Payable in 5 years 
$ 1.875 Million 
3. First Year debt repayment 
$ 115,871 Interest 
$ 318,706 Installment 
4. Adjusted Expected Interest payment for 20x3 
$ 260,795 Adjusted Exp + New Facility
Agreement in Principles 
Interest Coverage Ratio for 20X3 with New Loan 
Interest 
1. 362,954 EBIT 20X3 & 408,221 EBITD 20X3 
2. 362,954/260,795 IC 
3. IC = 1.39 or 1.56 i.e < 2
Agreement in Principles 
“YES”, subject to certain conditions 
Past 3 Years Audited Accounts 
5 year Projected Mgmt Accounts 
130% Collateral/Charge
Other Facilities 
Bai Inah Cash Line (OD) Financing - i 
Customer applies financing from the bank 
1. Bank sells their asset at a selling price (financing 
amount plus profit margin) on deferred term. 
Customer (1st contract) 
Bank 
(2nd contract) 
Asset (owned 
by the Bank) 
2. When ownership of the asset transferred to 
customer ,simultaneously the asset is sold back 
to the Bank at a price equivalent to financing 
amount and the Bank pays on cash basis to 
customer as principal limit of Cash Line, made 
available in customer’s Wadiah Current Account 
Customer pays profit for utilized amount on 
monthly basis. Profit on unutilized portion is 
rebated
Other Facilities 
Bai Al Dayn Working Capital Financing i (BWCF) 
Customer 
Seller/ 
Supplier 
Bank 
1. Sells on credit term Buyer 
2. Presents the debt (invoices) and 
bank purchases the debt arising 
from the sale transaction and 
pays the Bank on maturity 
3. Settles the 
purchase price 
on or before 
maturity date
Capital expenditure
Capital expenditure

More Related Content

What's hot

Net present Value, Internal Rate Of Return, Profitability Index, Payback, dis...
Net present Value, Internal Rate Of Return, Profitability Index, Payback, dis...Net present Value, Internal Rate Of Return, Profitability Index, Payback, dis...
Net present Value, Internal Rate Of Return, Profitability Index, Payback, dis...
Akhil Sabu
 
Chapter 7: The Investment Decision
Chapter 7: The Investment DecisionChapter 7: The Investment Decision
Chapter 7: The Investment Decision
Nada G.Youssef
 
Capital budgeting latest
Capital budgeting latestCapital budgeting latest
Capital budgeting latest
Sweetp999
 
Capital budgeting
Capital budgetingCapital budgeting
Capital budgeting
AMALDASKH
 
Capital budgeting
Capital budgetingCapital budgeting
Capital budgeting
Shantilal Hajeri
 
capital investment decision
capital investment decisioncapital investment decision
capital investment decision
Kedar Sonawane
 
Capital budgeting
Capital budgetingCapital budgeting
Capital budgeting
N A M COLLEGE KALLIKKANDY
 
Capital Budgeting Er. S Sood
Capital Budgeting Er. S SoodCapital Budgeting Er. S Sood
Capital Budgeting Er. S Sood
shart sood
 
chap006 Making Capital Investment Decisions
chap006 Making Capital Investment Decisionschap006 Making Capital Investment Decisions
chap006 Making Capital Investment Decisions
Kartika Dwi Rachmawati
 
Capital Budgeting - Discounted Cash Flow Analysis - group syndicate 3
Capital Budgeting - Discounted Cash Flow Analysis - group syndicate 3Capital Budgeting - Discounted Cash Flow Analysis - group syndicate 3
Capital Budgeting - Discounted Cash Flow Analysis - group syndicate 3
Kiki Fitria Rahadian
 
Capital budgeting
Capital budgetingCapital budgeting
Capital budgeting
sangramkesharipatra
 
Report advanced investment appraisal
Report advanced investment appraisalReport advanced investment appraisal
Report advanced investment appraisal
Juner Gultiano
 
Capital budgeting
Capital budgetingCapital budgeting
Capital budgeting
premarhea
 
Capital budgeting
Capital budgetingCapital budgeting
Capital budgeting
Ateeq Hashmi
 
Sesi 6 cap budgeting
Sesi 6 cap budgetingSesi 6 cap budgeting
Sesi 6 cap budgeting
reran999
 
Strategic Financial Management- Investment Appraisal NPV IRR
Strategic Financial Management- Investment Appraisal NPV IRRStrategic Financial Management- Investment Appraisal NPV IRR
Strategic Financial Management- Investment Appraisal NPV IRR
Dayana Mastura FCCA CA
 
Capital budgeting -2
Capital budgeting -2Capital budgeting -2
Capital budgeting -2
Augustin Bangalore
 
Capital budgeting
Capital budgetingCapital budgeting
Capital budgeting
bradhapa
 
Capital budgeting theory
Capital budgeting theoryCapital budgeting theory
Capital budgeting theory
uma reur
 
6 financial evaluation
6 financial evaluation6 financial evaluation
6 financial evaluation
harshgakhar
 

What's hot (20)

Net present Value, Internal Rate Of Return, Profitability Index, Payback, dis...
Net present Value, Internal Rate Of Return, Profitability Index, Payback, dis...Net present Value, Internal Rate Of Return, Profitability Index, Payback, dis...
Net present Value, Internal Rate Of Return, Profitability Index, Payback, dis...
 
Chapter 7: The Investment Decision
Chapter 7: The Investment DecisionChapter 7: The Investment Decision
Chapter 7: The Investment Decision
 
Capital budgeting latest
Capital budgeting latestCapital budgeting latest
Capital budgeting latest
 
Capital budgeting
Capital budgetingCapital budgeting
Capital budgeting
 
Capital budgeting
Capital budgetingCapital budgeting
Capital budgeting
 
capital investment decision
capital investment decisioncapital investment decision
capital investment decision
 
Capital budgeting
Capital budgetingCapital budgeting
Capital budgeting
 
Capital Budgeting Er. S Sood
Capital Budgeting Er. S SoodCapital Budgeting Er. S Sood
Capital Budgeting Er. S Sood
 
chap006 Making Capital Investment Decisions
chap006 Making Capital Investment Decisionschap006 Making Capital Investment Decisions
chap006 Making Capital Investment Decisions
 
Capital Budgeting - Discounted Cash Flow Analysis - group syndicate 3
Capital Budgeting - Discounted Cash Flow Analysis - group syndicate 3Capital Budgeting - Discounted Cash Flow Analysis - group syndicate 3
Capital Budgeting - Discounted Cash Flow Analysis - group syndicate 3
 
Capital budgeting
Capital budgetingCapital budgeting
Capital budgeting
 
Report advanced investment appraisal
Report advanced investment appraisalReport advanced investment appraisal
Report advanced investment appraisal
 
Capital budgeting
Capital budgetingCapital budgeting
Capital budgeting
 
Capital budgeting
Capital budgetingCapital budgeting
Capital budgeting
 
Sesi 6 cap budgeting
Sesi 6 cap budgetingSesi 6 cap budgeting
Sesi 6 cap budgeting
 
Strategic Financial Management- Investment Appraisal NPV IRR
Strategic Financial Management- Investment Appraisal NPV IRRStrategic Financial Management- Investment Appraisal NPV IRR
Strategic Financial Management- Investment Appraisal NPV IRR
 
Capital budgeting -2
Capital budgeting -2Capital budgeting -2
Capital budgeting -2
 
Capital budgeting
Capital budgetingCapital budgeting
Capital budgeting
 
Capital budgeting theory
Capital budgeting theoryCapital budgeting theory
Capital budgeting theory
 
6 financial evaluation
6 financial evaluation6 financial evaluation
6 financial evaluation
 

Viewers also liked

Capex presentation
Capex presentationCapex presentation
Capex presentation
UPrince
 
Basics of capital expenditure decisions
Basics of capital expenditure decisions Basics of capital expenditure decisions
Basics of capital expenditure decisions
rahulmathur
 
5.capital and revenue
5.capital and revenue5.capital and revenue
5.capital and revenue
Karan Kukreja
 
Capital Budgeting
Capital BudgetingCapital Budgeting
Capital Budgeting
Dayasagar S
 
Tools and Techniques of Capital Expenditure Control
Tools and Techniques of Capital Expenditure ControlTools and Techniques of Capital Expenditure Control
Tools and Techniques of Capital Expenditure Control
Sheetal Wagh
 
Capital and revenue expenditure and income in accounting
Capital and revenue expenditure and income in accountingCapital and revenue expenditure and income in accounting
Capital and revenue expenditure and income in accounting
CA Tarannum Khatri
 
Capital & revenue
Capital & revenue Capital & revenue
Capital & revenue
Babasab Patil
 
Income & expenditure ppt
Income & expenditure pptIncome & expenditure ppt
Income & expenditure ppt
MsOBrien
 
Capital budgeting
Capital budgetingCapital budgeting
Capital budgeting
Sheetal Wagh
 
Difference between capital expenditure and revenue expenditure
Difference between capital expenditure and revenue expenditureDifference between capital expenditure and revenue expenditure
Difference between capital expenditure and revenue expenditure
Sam Catlin
 
Infrastructure - Ready for a long ride! Buy Ashoka Buildcon and Sadbhav Eng
Infrastructure - Ready for a long ride! Buy Ashoka Buildcon and Sadbhav EngInfrastructure - Ready for a long ride! Buy Ashoka Buildcon and Sadbhav Eng
Infrastructure - Ready for a long ride! Buy Ashoka Buildcon and Sadbhav Eng
IndiaNotes.com
 
İdarəetmə uçotunda xərclərin təsnifatı by PhD Togrul Polukhov
İdarəetmə uçotunda xərclərin təsnifatı by PhD Togrul Polukhovİdarəetmə uçotunda xərclərin təsnifatı by PhD Togrul Polukhov
İdarəetmə uçotunda xərclərin təsnifatı by PhD Togrul Polukhov
Togrul Polukhov
 
15-11-16 - CAPEX E ECONOMICO FINANCEIRO
15-11-16 - CAPEX E ECONOMICO FINANCEIRO15-11-16 - CAPEX E ECONOMICO FINANCEIRO
15-11-16 - CAPEX E ECONOMICO FINANCEIRO
Mauricio A. Colomera Junior, MBA
 
Better Invoicing
Better InvoicingBetter Invoicing
Better Invoicing
ellipseuk
 
Financial Statement- CLASSIFICATION OF CAPITAL AND REVENUE EXPENDITURE AND RE...
Financial Statement- CLASSIFICATION OF CAPITAL AND REVENUE EXPENDITURE AND RE...Financial Statement- CLASSIFICATION OF CAPITAL AND REVENUE EXPENDITURE AND RE...
Financial Statement- CLASSIFICATION OF CAPITAL AND REVENUE EXPENDITURE AND RE...
Trinity Dwarka
 
Reducing Operating Expense with EMC ViPR Controller and ViPR SRM
Reducing Operating Expense with EMC ViPR Controller and ViPR SRMReducing Operating Expense with EMC ViPR Controller and ViPR SRM
Reducing Operating Expense with EMC ViPR Controller and ViPR SRM
Principled Technologies
 
6.1 Sales Promotion
6.1 Sales Promotion6.1 Sales Promotion
6.1 Sales Promotion
jrilley1
 
Boots hair care sales promotion
Boots hair care sales promotionBoots hair care sales promotion
Boots hair care sales promotion
Manideep Reddy
 
A gentle introduction to the plannig and budgetting cycle cm lppt
A gentle introduction to the plannig and budgetting cycle cm lpptA gentle introduction to the plannig and budgetting cycle cm lppt
A gentle introduction to the plannig and budgetting cycle cm lppt
Pedro Balsa, PMP, MBA
 
Capital and revenue_income_and_expenditure
Capital and revenue_income_and_expenditureCapital and revenue_income_and_expenditure
Capital and revenue_income_and_expenditure
sonicshare
 

Viewers also liked (20)

Capex presentation
Capex presentationCapex presentation
Capex presentation
 
Basics of capital expenditure decisions
Basics of capital expenditure decisions Basics of capital expenditure decisions
Basics of capital expenditure decisions
 
5.capital and revenue
5.capital and revenue5.capital and revenue
5.capital and revenue
 
Capital Budgeting
Capital BudgetingCapital Budgeting
Capital Budgeting
 
Tools and Techniques of Capital Expenditure Control
Tools and Techniques of Capital Expenditure ControlTools and Techniques of Capital Expenditure Control
Tools and Techniques of Capital Expenditure Control
 
Capital and revenue expenditure and income in accounting
Capital and revenue expenditure and income in accountingCapital and revenue expenditure and income in accounting
Capital and revenue expenditure and income in accounting
 
Capital & revenue
Capital & revenue Capital & revenue
Capital & revenue
 
Income & expenditure ppt
Income & expenditure pptIncome & expenditure ppt
Income & expenditure ppt
 
Capital budgeting
Capital budgetingCapital budgeting
Capital budgeting
 
Difference between capital expenditure and revenue expenditure
Difference between capital expenditure and revenue expenditureDifference between capital expenditure and revenue expenditure
Difference between capital expenditure and revenue expenditure
 
Infrastructure - Ready for a long ride! Buy Ashoka Buildcon and Sadbhav Eng
Infrastructure - Ready for a long ride! Buy Ashoka Buildcon and Sadbhav EngInfrastructure - Ready for a long ride! Buy Ashoka Buildcon and Sadbhav Eng
Infrastructure - Ready for a long ride! Buy Ashoka Buildcon and Sadbhav Eng
 
İdarəetmə uçotunda xərclərin təsnifatı by PhD Togrul Polukhov
İdarəetmə uçotunda xərclərin təsnifatı by PhD Togrul Polukhovİdarəetmə uçotunda xərclərin təsnifatı by PhD Togrul Polukhov
İdarəetmə uçotunda xərclərin təsnifatı by PhD Togrul Polukhov
 
15-11-16 - CAPEX E ECONOMICO FINANCEIRO
15-11-16 - CAPEX E ECONOMICO FINANCEIRO15-11-16 - CAPEX E ECONOMICO FINANCEIRO
15-11-16 - CAPEX E ECONOMICO FINANCEIRO
 
Better Invoicing
Better InvoicingBetter Invoicing
Better Invoicing
 
Financial Statement- CLASSIFICATION OF CAPITAL AND REVENUE EXPENDITURE AND RE...
Financial Statement- CLASSIFICATION OF CAPITAL AND REVENUE EXPENDITURE AND RE...Financial Statement- CLASSIFICATION OF CAPITAL AND REVENUE EXPENDITURE AND RE...
Financial Statement- CLASSIFICATION OF CAPITAL AND REVENUE EXPENDITURE AND RE...
 
Reducing Operating Expense with EMC ViPR Controller and ViPR SRM
Reducing Operating Expense with EMC ViPR Controller and ViPR SRMReducing Operating Expense with EMC ViPR Controller and ViPR SRM
Reducing Operating Expense with EMC ViPR Controller and ViPR SRM
 
6.1 Sales Promotion
6.1 Sales Promotion6.1 Sales Promotion
6.1 Sales Promotion
 
Boots hair care sales promotion
Boots hair care sales promotionBoots hair care sales promotion
Boots hair care sales promotion
 
A gentle introduction to the plannig and budgetting cycle cm lppt
A gentle introduction to the plannig and budgetting cycle cm lpptA gentle introduction to the plannig and budgetting cycle cm lppt
A gentle introduction to the plannig and budgetting cycle cm lppt
 
Capital and revenue_income_and_expenditure
Capital and revenue_income_and_expenditureCapital and revenue_income_and_expenditure
Capital and revenue_income_and_expenditure
 

Similar to Capital expenditure

Ratio analysis -_numericals
Ratio analysis -_numericalsRatio analysis -_numericals
Ratio analysis -_numericals
giranna
 
Assignment 5
Assignment 5Assignment 5
Assignment 5
Kinshook Chaturvedi
 
FUND FLOW STATEMENT MATERIALS PPT.pptx
FUND FLOW STATEMENT MATERIALS PPT.pptxFUND FLOW STATEMENT MATERIALS PPT.pptx
FUND FLOW STATEMENT MATERIALS PPT.pptx
KarthigaiSelviU
 
Comparative statement
Comparative statementComparative statement
Comparative statement
RAMAPRABAKANNAN
 
Presentation on Sliver River manufacturing Company
Presentation on Sliver River manufacturing Company Presentation on Sliver River manufacturing Company
Presentation on Sliver River manufacturing Company
PankajKunwar3
 
Financial statement analysis types & techniques
Financial statement analysis types & techniquesFinancial statement analysis types & techniques
Financial statement analysis types & techniques
Dr. Abzal Basha
 
FSA2.pptx
FSA2.pptxFSA2.pptx
FSA2.pptx
ssuser1ecf25
 
Management Of Inventories And Accounts Receivables Units 14 And 15
Management Of Inventories And Accounts Receivables Units 14 And 15Management Of Inventories And Accounts Receivables Units 14 And 15
Management Of Inventories And Accounts Receivables Units 14 And 15
Augustin Bangalore
 
Your answer is incorrect.  Try again.Prepare a comparati.docx
Your answer is incorrect.  Try again.Prepare a comparati.docxYour answer is incorrect.  Try again.Prepare a comparati.docx
Your answer is incorrect.  Try again.Prepare a comparati.docx
danielfoster65629
 
Financial analysis of_sbi
Financial analysis of_sbiFinancial analysis of_sbi
Financial analysis of_sbi
Vishal Kapoor
 
sample paper term 2 (Accountancy Answer).pdf
sample paper term 2 (Accountancy Answer).pdfsample paper term 2 (Accountancy Answer).pdf
sample paper term 2 (Accountancy Answer).pdf
chiraggoswami18
 
Anexo practica-pares
Anexo practica-paresAnexo practica-pares
Anexo practica-pares
Victor Campos
 
Common Size Statement of Assets & Liabilities
Common Size Statement of Assets & LiabilitiesCommon Size Statement of Assets & Liabilities
Common Size Statement of Assets & Liabilities
uma reur
 
ACC205 Discussion QuestionsAccounting Equation As you hav.docx
ACC205 Discussion QuestionsAccounting Equation As you hav.docxACC205 Discussion QuestionsAccounting Equation As you hav.docx
ACC205 Discussion QuestionsAccounting Equation As you hav.docx
annetnash8266
 
ratio analysis.ppt.ppt
ratio analysis.ppt.pptratio analysis.ppt.ppt
ratio analysis.ppt.ppt
Vineeta Agrawal
 
Hci fy2013 ye_final
Hci fy2013 ye_finalHci fy2013 ye_final
Hci fy2013 ye_final
Hyundai Finance
 
management accounting
management accounting  management accounting
management accounting
yash nirmale
 
Lecture No 11.pptx
Lecture No 11.pptxLecture No 11.pptx
Lecture No 11.pptx
Sana340690
 
F-406_Group-02_Sec-B.pptx
F-406_Group-02_Sec-B.pptxF-406_Group-02_Sec-B.pptx
F-406_Group-02_Sec-B.pptx
AsifAbdullahKhan
 
Corporate Reporting CR_MA-2023_Suggested_Answers.pdf
Corporate Reporting CR_MA-2023_Suggested_Answers.pdfCorporate Reporting CR_MA-2023_Suggested_Answers.pdf
Corporate Reporting CR_MA-2023_Suggested_Answers.pdf
Sazzad Hossain, ITP, MBA, CSCA™
 

Similar to Capital expenditure (20)

Ratio analysis -_numericals
Ratio analysis -_numericalsRatio analysis -_numericals
Ratio analysis -_numericals
 
Assignment 5
Assignment 5Assignment 5
Assignment 5
 
FUND FLOW STATEMENT MATERIALS PPT.pptx
FUND FLOW STATEMENT MATERIALS PPT.pptxFUND FLOW STATEMENT MATERIALS PPT.pptx
FUND FLOW STATEMENT MATERIALS PPT.pptx
 
Comparative statement
Comparative statementComparative statement
Comparative statement
 
Presentation on Sliver River manufacturing Company
Presentation on Sliver River manufacturing Company Presentation on Sliver River manufacturing Company
Presentation on Sliver River manufacturing Company
 
Financial statement analysis types & techniques
Financial statement analysis types & techniquesFinancial statement analysis types & techniques
Financial statement analysis types & techniques
 
FSA2.pptx
FSA2.pptxFSA2.pptx
FSA2.pptx
 
Management Of Inventories And Accounts Receivables Units 14 And 15
Management Of Inventories And Accounts Receivables Units 14 And 15Management Of Inventories And Accounts Receivables Units 14 And 15
Management Of Inventories And Accounts Receivables Units 14 And 15
 
Your answer is incorrect.  Try again.Prepare a comparati.docx
Your answer is incorrect.  Try again.Prepare a comparati.docxYour answer is incorrect.  Try again.Prepare a comparati.docx
Your answer is incorrect.  Try again.Prepare a comparati.docx
 
Financial analysis of_sbi
Financial analysis of_sbiFinancial analysis of_sbi
Financial analysis of_sbi
 
sample paper term 2 (Accountancy Answer).pdf
sample paper term 2 (Accountancy Answer).pdfsample paper term 2 (Accountancy Answer).pdf
sample paper term 2 (Accountancy Answer).pdf
 
Anexo practica-pares
Anexo practica-paresAnexo practica-pares
Anexo practica-pares
 
Common Size Statement of Assets & Liabilities
Common Size Statement of Assets & LiabilitiesCommon Size Statement of Assets & Liabilities
Common Size Statement of Assets & Liabilities
 
ACC205 Discussion QuestionsAccounting Equation As you hav.docx
ACC205 Discussion QuestionsAccounting Equation As you hav.docxACC205 Discussion QuestionsAccounting Equation As you hav.docx
ACC205 Discussion QuestionsAccounting Equation As you hav.docx
 
ratio analysis.ppt.ppt
ratio analysis.ppt.pptratio analysis.ppt.ppt
ratio analysis.ppt.ppt
 
Hci fy2013 ye_final
Hci fy2013 ye_finalHci fy2013 ye_final
Hci fy2013 ye_final
 
management accounting
management accounting  management accounting
management accounting
 
Lecture No 11.pptx
Lecture No 11.pptxLecture No 11.pptx
Lecture No 11.pptx
 
F-406_Group-02_Sec-B.pptx
F-406_Group-02_Sec-B.pptxF-406_Group-02_Sec-B.pptx
F-406_Group-02_Sec-B.pptx
 
Corporate Reporting CR_MA-2023_Suggested_Answers.pdf
Corporate Reporting CR_MA-2023_Suggested_Answers.pdfCorporate Reporting CR_MA-2023_Suggested_Answers.pdf
Corporate Reporting CR_MA-2023_Suggested_Answers.pdf
 

Recently uploaded

Exploring-Madhya-Pradesh-Culture-Heritage-and-Land-Records.pptx
Exploring-Madhya-Pradesh-Culture-Heritage-and-Land-Records.pptxExploring-Madhya-Pradesh-Culture-Heritage-and-Land-Records.pptx
Exploring-Madhya-Pradesh-Culture-Heritage-and-Land-Records.pptx
cosmo-soil
 
高仿英国伦敦艺术大学毕业证(ual毕业证书)文凭证书原版一模一样
高仿英国伦敦艺术大学毕业证(ual毕业证书)文凭证书原版一模一样高仿英国伦敦艺术大学毕业证(ual毕业证书)文凭证书原版一模一样
高仿英国伦敦艺术大学毕业证(ual毕业证书)文凭证书原版一模一样
234knry
 
South Dakota State University degree offer diploma Transcript
South Dakota State University degree offer diploma TranscriptSouth Dakota State University degree offer diploma Transcript
South Dakota State University degree offer diploma Transcript
ynfqplhm
 
The various stages, after the initial invitation has been made to the public ...
The various stages, after the initial invitation has been made to the public ...The various stages, after the initial invitation has been made to the public ...
The various stages, after the initial invitation has been made to the public ...
Yashwanth Rm
 
KYC Compliance: A Cornerstone of Global Crypto Regulatory Frameworks
KYC Compliance: A Cornerstone of Global Crypto Regulatory FrameworksKYC Compliance: A Cornerstone of Global Crypto Regulatory Frameworks
KYC Compliance: A Cornerstone of Global Crypto Regulatory Frameworks
Any kyc Account
 
3-الملخصات الهيكلية للمعايير المراجعة المصرية.pdf
3-الملخصات الهيكلية للمعايير المراجعة المصرية.pdf3-الملخصات الهيكلية للمعايير المراجعة المصرية.pdf
3-الملخصات الهيكلية للمعايير المراجعة المصرية.pdf
Riadh ASSOUAK
 
Fabular Frames and the Four Ratio Problem
Fabular Frames and the Four Ratio ProblemFabular Frames and the Four Ratio Problem
Fabular Frames and the Four Ratio Problem
Majid Iqbal
 
真实可查(nwu毕业证书)美国西北大学毕业证学位证书范本原版一模一样
真实可查(nwu毕业证书)美国西北大学毕业证学位证书范本原版一模一样真实可查(nwu毕业证书)美国西北大学毕业证学位证书范本原版一模一样
真实可查(nwu毕业证书)美国西北大学毕业证学位证书范本原版一模一样
28xo7hf
 
How to Invest in Cryptocurrency for Beginners: A Complete Guide
How to Invest in Cryptocurrency for Beginners: A Complete GuideHow to Invest in Cryptocurrency for Beginners: A Complete Guide
How to Invest in Cryptocurrency for Beginners: A Complete Guide
Daniel
 
Chapter 25: Economic Growth Summary from Samuelson and Nordhaus
Chapter 25: Economic Growth Summary from Samuelson and NordhausChapter 25: Economic Growth Summary from Samuelson and Nordhaus
Chapter 25: Economic Growth Summary from Samuelson and Nordhaus
iraangeles4
 
一比一原版宾夕法尼亚大学毕业证(UPenn毕业证书)学历如何办理
一比一原版宾夕法尼亚大学毕业证(UPenn毕业证书)学历如何办理一比一原版宾夕法尼亚大学毕业证(UPenn毕业证书)学历如何办理
一比一原版宾夕法尼亚大学毕业证(UPenn毕业证书)学历如何办理
vpqasyb
 
The state of welfare Resolution Foundation Event
The state of welfare Resolution Foundation EventThe state of welfare Resolution Foundation Event
The state of welfare Resolution Foundation Event
ResolutionFoundation
 
Monthly Market Risk Update: June 2024 [SlideShare]
Monthly Market Risk Update: June 2024 [SlideShare]Monthly Market Risk Update: June 2024 [SlideShare]
Monthly Market Risk Update: June 2024 [SlideShare]
Commonwealth
 
Economic Risk Factor Update: June 2024 [SlideShare]
Economic Risk Factor Update: June 2024 [SlideShare]Economic Risk Factor Update: June 2024 [SlideShare]
Economic Risk Factor Update: June 2024 [SlideShare]
Commonwealth
 
Tdasx: Interpreting the 2024 Cryptocurrency Market Funding Trends and Technol...
Tdasx: Interpreting the 2024 Cryptocurrency Market Funding Trends and Technol...Tdasx: Interpreting the 2024 Cryptocurrency Market Funding Trends and Technol...
Tdasx: Interpreting the 2024 Cryptocurrency Market Funding Trends and Technol...
nimaruinazawa258
 
Ending stagnation: How to boost prosperity across Scotland
Ending stagnation: How to boost prosperity across ScotlandEnding stagnation: How to boost prosperity across Scotland
Ending stagnation: How to boost prosperity across Scotland
ResolutionFoundation
 
How to Identify the Best Crypto to Buy Now in 2024.pdf
How to Identify the Best Crypto to Buy Now in 2024.pdfHow to Identify the Best Crypto to Buy Now in 2024.pdf
How to Identify the Best Crypto to Buy Now in 2024.pdf
Kezex (KZX)
 
How Poonawalla Fincorp and IndusInd Bank’s Co-Branded RuPay Credit Card Cater...
How Poonawalla Fincorp and IndusInd Bank’s Co-Branded RuPay Credit Card Cater...How Poonawalla Fincorp and IndusInd Bank’s Co-Branded RuPay Credit Card Cater...
How Poonawalla Fincorp and IndusInd Bank’s Co-Branded RuPay Credit Card Cater...
beulahfernandes8
 
Budgeting as a Control Tool in Govt Accounting in Nigeria Prof Oyedokun.pptx
Budgeting as a Control Tool in Govt Accounting in Nigeria Prof Oyedokun.pptxBudgeting as a Control Tool in Govt Accounting in Nigeria Prof Oyedokun.pptx
Budgeting as a Control Tool in Govt Accounting in Nigeria Prof Oyedokun.pptx
Godwin Emmanuel Oyedokun MBA MSc PhD FCA FCTI FCNA CFE FFAR
 
Dr. Alyce Su Cover Story - China's Investment Leader
Dr. Alyce Su Cover Story - China's Investment LeaderDr. Alyce Su Cover Story - China's Investment Leader
Dr. Alyce Su Cover Story - China's Investment Leader
msthrill
 

Recently uploaded (20)

Exploring-Madhya-Pradesh-Culture-Heritage-and-Land-Records.pptx
Exploring-Madhya-Pradesh-Culture-Heritage-and-Land-Records.pptxExploring-Madhya-Pradesh-Culture-Heritage-and-Land-Records.pptx
Exploring-Madhya-Pradesh-Culture-Heritage-and-Land-Records.pptx
 
高仿英国伦敦艺术大学毕业证(ual毕业证书)文凭证书原版一模一样
高仿英国伦敦艺术大学毕业证(ual毕业证书)文凭证书原版一模一样高仿英国伦敦艺术大学毕业证(ual毕业证书)文凭证书原版一模一样
高仿英国伦敦艺术大学毕业证(ual毕业证书)文凭证书原版一模一样
 
South Dakota State University degree offer diploma Transcript
South Dakota State University degree offer diploma TranscriptSouth Dakota State University degree offer diploma Transcript
South Dakota State University degree offer diploma Transcript
 
The various stages, after the initial invitation has been made to the public ...
The various stages, after the initial invitation has been made to the public ...The various stages, after the initial invitation has been made to the public ...
The various stages, after the initial invitation has been made to the public ...
 
KYC Compliance: A Cornerstone of Global Crypto Regulatory Frameworks
KYC Compliance: A Cornerstone of Global Crypto Regulatory FrameworksKYC Compliance: A Cornerstone of Global Crypto Regulatory Frameworks
KYC Compliance: A Cornerstone of Global Crypto Regulatory Frameworks
 
3-الملخصات الهيكلية للمعايير المراجعة المصرية.pdf
3-الملخصات الهيكلية للمعايير المراجعة المصرية.pdf3-الملخصات الهيكلية للمعايير المراجعة المصرية.pdf
3-الملخصات الهيكلية للمعايير المراجعة المصرية.pdf
 
Fabular Frames and the Four Ratio Problem
Fabular Frames and the Four Ratio ProblemFabular Frames and the Four Ratio Problem
Fabular Frames and the Four Ratio Problem
 
真实可查(nwu毕业证书)美国西北大学毕业证学位证书范本原版一模一样
真实可查(nwu毕业证书)美国西北大学毕业证学位证书范本原版一模一样真实可查(nwu毕业证书)美国西北大学毕业证学位证书范本原版一模一样
真实可查(nwu毕业证书)美国西北大学毕业证学位证书范本原版一模一样
 
How to Invest in Cryptocurrency for Beginners: A Complete Guide
How to Invest in Cryptocurrency for Beginners: A Complete GuideHow to Invest in Cryptocurrency for Beginners: A Complete Guide
How to Invest in Cryptocurrency for Beginners: A Complete Guide
 
Chapter 25: Economic Growth Summary from Samuelson and Nordhaus
Chapter 25: Economic Growth Summary from Samuelson and NordhausChapter 25: Economic Growth Summary from Samuelson and Nordhaus
Chapter 25: Economic Growth Summary from Samuelson and Nordhaus
 
一比一原版宾夕法尼亚大学毕业证(UPenn毕业证书)学历如何办理
一比一原版宾夕法尼亚大学毕业证(UPenn毕业证书)学历如何办理一比一原版宾夕法尼亚大学毕业证(UPenn毕业证书)学历如何办理
一比一原版宾夕法尼亚大学毕业证(UPenn毕业证书)学历如何办理
 
The state of welfare Resolution Foundation Event
The state of welfare Resolution Foundation EventThe state of welfare Resolution Foundation Event
The state of welfare Resolution Foundation Event
 
Monthly Market Risk Update: June 2024 [SlideShare]
Monthly Market Risk Update: June 2024 [SlideShare]Monthly Market Risk Update: June 2024 [SlideShare]
Monthly Market Risk Update: June 2024 [SlideShare]
 
Economic Risk Factor Update: June 2024 [SlideShare]
Economic Risk Factor Update: June 2024 [SlideShare]Economic Risk Factor Update: June 2024 [SlideShare]
Economic Risk Factor Update: June 2024 [SlideShare]
 
Tdasx: Interpreting the 2024 Cryptocurrency Market Funding Trends and Technol...
Tdasx: Interpreting the 2024 Cryptocurrency Market Funding Trends and Technol...Tdasx: Interpreting the 2024 Cryptocurrency Market Funding Trends and Technol...
Tdasx: Interpreting the 2024 Cryptocurrency Market Funding Trends and Technol...
 
Ending stagnation: How to boost prosperity across Scotland
Ending stagnation: How to boost prosperity across ScotlandEnding stagnation: How to boost prosperity across Scotland
Ending stagnation: How to boost prosperity across Scotland
 
How to Identify the Best Crypto to Buy Now in 2024.pdf
How to Identify the Best Crypto to Buy Now in 2024.pdfHow to Identify the Best Crypto to Buy Now in 2024.pdf
How to Identify the Best Crypto to Buy Now in 2024.pdf
 
How Poonawalla Fincorp and IndusInd Bank’s Co-Branded RuPay Credit Card Cater...
How Poonawalla Fincorp and IndusInd Bank’s Co-Branded RuPay Credit Card Cater...How Poonawalla Fincorp and IndusInd Bank’s Co-Branded RuPay Credit Card Cater...
How Poonawalla Fincorp and IndusInd Bank’s Co-Branded RuPay Credit Card Cater...
 
Budgeting as a Control Tool in Govt Accounting in Nigeria Prof Oyedokun.pptx
Budgeting as a Control Tool in Govt Accounting in Nigeria Prof Oyedokun.pptxBudgeting as a Control Tool in Govt Accounting in Nigeria Prof Oyedokun.pptx
Budgeting as a Control Tool in Govt Accounting in Nigeria Prof Oyedokun.pptx
 
Dr. Alyce Su Cover Story - China's Investment Leader
Dr. Alyce Su Cover Story - China's Investment LeaderDr. Alyce Su Cover Story - China's Investment Leader
Dr. Alyce Su Cover Story - China's Investment Leader
 

Capital expenditure

  • 1. Capital Expenditure A consumer company’s Case Study
  • 2. Introduction to Case 1. Bank Manager 2. Looking for New Business Opportunities 3. New Office – Human and Intellectual Capital 4. Successfully set a Meeting with MD of HICL
  • 3. 5. Six years Old Business, going through rapid expansion, with 95 employees, Growth Meeting Outcomes 4. Needs Medium Term Financing of 1.2 Million 6. From 3 different location to the new One
  • 4. Ratio Analysis HUMAN & INTELLECTUAL CAPITAL LIMITED Ratios and Other Information As at May 31 Year 20X1 Year 20X2 Year 20X2 (4 months to 30th Sep) 20X3 (12 months to 30 May) Forecast Actual Forecast Liquidity Current ratio 0.83:1 0.84:1 Acid (Quick) test ratio 0.81:1 0.83:1 0.51:1 0.44:1 Efficiency Credit given (days) 89 81 52 38 Credit taken (days) 83 90 70 69 Profitability Gross profit margin (%) 28 32.9 35.7 34.3 36 Net profit margin (%) 1.3 3.8 9.7 5.6 6.3 Financial Structure Gearing (%) (To compute the ratio) 11.8 2.0 Interest/finance charges cover (times) 4.4 4 7.3 3.6 5.2 Net working assets to sales (%) 3.2 6.1 Retained profit to sales (%) 1.1 2.1
  • 5. Balance Sheet’s Analysis Trend Analysis Total Liabilities & SHE Shareholders' funds Distributable reserves Total Longterm Liabilities Long term financing Total Currrent Liabilities Current Tax LT Debt current portion Bank overdraft Total Assets Total Fixed Assets Total Current Assets Stock Debtors Cash Trend Analysis Revaluation Reserve 523,369 in Shareholder Fund COMMON SIZE ANALYSIS 20X2 Shareholders' Distributable reserves Long term financing Term liabilities Hire Purchase over 12 months 0.00% 200.00% 400.00% 600.00% 800.00%1000.00% Creditors Hire Purchase Bank overdraft LT Debt current portion Hire Purchase over 12 months Term liabilities Current Tax Long term financing Revaluation reserve funds Creditors Shareholders' Bank overdraft Hire Purchase Current Tax LT Debt current portion Distributable reserves funds 20X1
  • 6. Balance Sheet’s Analysis TOTAL ASSETS – COMMON SIZE Cash Debtors Machinery & Vehicles Freehold land & buildings Plan, Stock ANALYSIS Cash Debtors Stock Freehold land & buildings Plan, Machinery & Vehicles 20X2 70.00% 60.00% 50.00% 40.00% 30.00% 20.00% 10.00% 0.00% Total Assets – Comparative Cash Debtors Stock Freehold land & buildings Plan, Machinery & Vehicles Common Size Analysis Vertical Analysis 20x1 Vertical Analysis 20x2 20X1
  • 7. Balance Sheet’s Analysis Common size Analysis - Total Liabilities Comparative Shareholders' funds Distributable reserves Revaluation reserve Long term financing Hire Purchase over 12 months Term liabilities Current Tax LT Debt current portion Bank overdraft Hire Purchase Creditors 0.00% 10.00% 20.00% 30.00% 40.00% 50.00% 60.00% Common size Analysis 20x2 Common size Analysis 20x1
  • 8. Income Statement HUMAN & INTELLECTUAL CAPITAL LTD Profit & Loss Account Summary 12 months to May 31 Year 20X1 Year 20X2 4 months to 30th Sep Year 20X2 4 months to 30th Sep 20X2 20X3 (12 months to 30 May) Adjusted Calculation Forecast Actual Forecast Sales 2,685,374 5,234,983 2,433,000 2,111,842 7,398,000 Profit after tax 34,549 198,829 235,000 119,136 466,000 236,244 Interest (Finance charge) 10,097 65,193 37,266 45,304 111,700 135,795 Depreciation 38,429 45,267 16,800 16,800 54,000 Directors' remuneration 47,298 63,663 20,000 20,000 85,000 Tax @ 30% Assume 14,784 98,932 EBITDA 97,859 408,221 289,066 181,240 631,700 EBIT 59,430 362,954 272,266 164,440 577,700 Expected Interest 260,795 Interest Coverage with EBIT 1.3917 Int Cov with EBITDA 1.5653
  • 9. Ratio Analysis 0.8420x2 Return on Equity Current Ratio 0.8320x1 Less than 1 FINANCING OF CURRENT LIABILITIES Short term Assets 7.82%20x2 3.12%20x1 Less than 10% assumed profit rate Long Term Assets Debt to Equity 11.820x1 Due Revaluation of Building that is still 2.020x2 unrealised
  • 10. Agreement in Principles Proposed Loan Calculations 1. $1.25 Million Loan Principle 2. At 10% Profit Margin, Total Payable in 5 years $ 1.875 Million 3. First Year debt repayment $ 115,871 Interest $ 318,706 Installment 4. Adjusted Expected Interest payment for 20x3 $ 260,795 Adjusted Exp + New Facility
  • 11. Agreement in Principles Interest Coverage Ratio for 20X3 with New Loan Interest 1. 362,954 EBIT 20X3 & 408,221 EBITD 20X3 2. 362,954/260,795 IC 3. IC = 1.39 or 1.56 i.e < 2
  • 12. Agreement in Principles “YES”, subject to certain conditions Past 3 Years Audited Accounts 5 year Projected Mgmt Accounts 130% Collateral/Charge
  • 13. Other Facilities Bai Inah Cash Line (OD) Financing - i Customer applies financing from the bank 1. Bank sells their asset at a selling price (financing amount plus profit margin) on deferred term. Customer (1st contract) Bank (2nd contract) Asset (owned by the Bank) 2. When ownership of the asset transferred to customer ,simultaneously the asset is sold back to the Bank at a price equivalent to financing amount and the Bank pays on cash basis to customer as principal limit of Cash Line, made available in customer’s Wadiah Current Account Customer pays profit for utilized amount on monthly basis. Profit on unutilized portion is rebated
  • 14. Other Facilities Bai Al Dayn Working Capital Financing i (BWCF) Customer Seller/ Supplier Bank 1. Sells on credit term Buyer 2. Presents the debt (invoices) and bank purchases the debt arising from the sale transaction and pays the Bank on maturity 3. Settles the purchase price on or before maturity date