Fmsm Mtp2 May 24
Fmsm Mtp2 May 24
com
INTERMEDIATE GROUP – II
PAPER – 6A : FINANCIAL MANAGEMENT & STRATEGIC MANAGEMENT
PAPER 6A: FINANCIAL MANAGEMENT
Time Allowed – 3 Hours (Total time for 6A and 6B) Maximum Marks – 50
1. The question paper comprises two parts, Part I and Part II.
2. Part I comprises Case Scenario based Multiple Choice Questions (MCQs)
3. Part II comprises questions which require descriptive type answers.
4. Working note should form part of the answer. Wherever necessary, suitable
assumptions may be made by the candidates and disclosed by way of note.
However, in answers to Questions in Division A, working notes are not
required.
PART I – Case Scenario based MCQs (15 Marks)
Write the most appropriate answer to each of the following multiple choice
questions by choosing one of the four options given. All questions are
compulsory.
2. Ranu & Co. has issued 10% debenture of face value 100 for ` 10 lakh. The
debenture is expected to be sold at 5% discount. It will also involve floatation
costs of ` 10 per debenture. The debentures are redeemable at a premium of
10% after 10 years. Calculate the cost of debenture if the tax rate is 30%.
(a) 8.97%
(b) 9.56%
(c) 8.25%
(d) 10.12% (2 Marks)
3. Given Data: Sales is ` 10,00,000, Break even sales is ` 6,00,000.
What is the Degree of operating leverage?
(a) 3
(b) 2
(c) 2.5
(d) 2.2 (2 Marks)
4. A project requires an initial investment of ` 20,000 and it would give annual
cash inflow of ` 4,000. The useful life of the project is estimated to be 10
years. What is payback reciprocal/Approximated IRR?
(a) 20%
(b) 15%
(c) 25%
(d) 12% (1 Mark)
COMPUTE the NPV of the project. RMC World Ltd. is about to make a
presentation to Secure Venture Capital Firm. Secure Venture Capital
Firms will invest in any project if the net addition to shareholder wealth
from the project is above ` 100 lakhs. (5 Marks)
2. (a) From the following PREPARE Income statement of company P and Q.
P Q
No. of Equity Shares 1,00,000 70,000
Financial leverage 3:1 4:1
Operating Leverage 2:1 3:1
Variable cost to sales 67% 50%
Interest ₹ 5,50,000 ₹ 6,00,000
Income tax rate 30% 30%
Also CALCULATE EPS of the company. (4 Marks)
(b) The GT Limited is willing to expand its business for which it requires an
additional finance of ` 50,00,000. At present, the capital structure of the
company is as under:
• 7,00,000 Equity shares of ` 10 each
• 10% Debentures ` 63,00,000
• 12% Term loan ` 54,00,000
• Retained earnings ` 1,30,00,000
At present, the company's EBIT is ` 54,00,000. However, the company,
after expansion, expects ROI 2% greater than the present ROI, Income
Tax Rate is 30%.
Following two options, for getting additional finance, are available-
(a) To raise funds as term loan @ 12%
(b) To raise funds by issuing 1,00,000 equity shares at ` 20 per share
and balance by issuing 11% debentures at par.
Required:
(i) FIND out the market price of shares, if the P/E ratio is 10.
(ii) RECOMMEND the suitable option of raising funds with reason.
(6 Marks)
3. (a) EOC Ltd is a listed company and has presented the below abridged
financial statements below.
Statement of Profit and Loss ` `
Sales 1,25,00,000
Cost of goods sold (76,40,000)
Gross Profit 48,60,000
5
Sources of Funds ` `
Owned Funds
Equity Share Capital 30,00,000
Reserves and Surplus 18,00,000 48,00,000
Borrowed Funds
Secured Loan 10,00,000
Unsecured Loan 4,30,000 14,30,000
Total Funds Raised 62,30,000
Application of Funds
Non-Current Assets
Building 7,50,000
Machinery 2,30,000
Furniture 7,60,000
Intangible Assets 50,000 17,90,000
Current Assets
Inventory 38,60,000
Receivables 39,97,000
ST investments 3,00,000
Cash and Bank 2,30,000 83,87,000
Less: Current Liabilities
Creditors 25,67,000
ST loans 13,80,000 (39,47,000)
Total Funds Employed 62,30,000
The company has set certain standards for the upcoming year financial
status.
All the ratios are based on closing figures in financial statements.
Equity SC to Reserves= 1
Net Profit Ratio= 15%
Gross Profit Ratio= 50%
Long Term Debt to Equity= 0.5
Debtor Turnover= 100 Days
Creditor Turnover (based on COGS)= 100 Days
10
(b) Dog
(c) Question Mark
(d) Star (2 Marks)
(iii) A company negotiating the best prices and quality from its suppliers
to add to customer’s delight is an example of?
(a) Value Creation by improving primary activity
(b) Value Creation by improving support activity
(c) Competitive Advantage Creation
(d) Stakeholder Management (1 Mark)
11
12
INTERMEDIATE: GROUP – II
PAPER – 6: FINANCIAL MANAGEMENT & STRATEGIC MANAGEMENT
PAPER 6A : FINANCIAL MANAGEMENT
Suggested Answers/ Hints
PART I – Case Scenario based MCQs
1. 1. (d) 14.99%
B = retention ratio=0.6, r=return on equity=20%, DPS=D0=20 x 0.4= 8,
MPS = P0 = EPS x PE = 20 x 15=300
G = b.r =0.6 x 20% = 12%
D1 = D0(1+g) = 8 (1.12) = 8.96
Ke = D1/P0 + g = 8.96/300 + 0.12 = 14.99%
2. (c) 90.58
Price of debentures= PV of future cash flows for investor
discounted at their yield
= 8 x PVAF(9.5%,10 years)+ 100 x PVF(9.5%, 10 years)
= 8 x 6.2788 + 100 x 0.4035
=50.2304 + 40.35
=90.58
3. (a) 7.64%
NP = 90.58 x 96%=86.96, RV= 100, Interest=8, t=0.27, n= 10
Int (1− t ) + ( RV − NP ) / n
Kd =
(RV + NP ) / 2
8 (1− 0.27 ) + (100 − 86.96 ) /10
=
(100 + 86.96 ) / 2
= 7.64%
4. (b) 11.22%
PD + (RV − NP ) / n
Kp =
(RV + NP ) / 2
100 + (1100 − 950 ) /10
=
(1100 + 950 ) / 2
1
= 11.22%
5. (a) 11.76%
Existing Total Additional
Equity Funds 1,60,00,000 2,00,00,000 40,00,000
Preference Shares 24,00,000 24,00,000
Debt 56,00,000 56,00,000
1,60,00,000 2,80,00,000 1,20,00,000
Equity = 2 crores
= ` 4,000×100 = 20%
` 20,000
PART II – Descriptive Questions
1. (a) (i) Working Notes:
(i) Computation of Annual Cash Cost of (`)
Production
Material consumed 12,00,000
Wages 9,60,000
Manufacturing expenses 12,00,000
Total cash cost of production 33,60,000
(ii) Computation of Annual Cash Cost of Sales: (`)
Total Cash cost of production as in (i) above 33,60,000
Administrative Expenses 3,60,000
Sales promotion expenses 1,20,000
Total cash cost of sales 38,40,000
Add: Gross Profit @ 20% on sales (25% on cost 9,60,000
of sales)
Sales Value 48,00,000
Statement of Working Capital requirements (cash cost basis)
(`) (`)
A. Current Assets
Inventory:
- Raw materials 2,00,000
` 12,00,000
×2 months
12months
- Finished Goods 5,60,000
` 33,60,000
×2 months
12months
Receivables (Debtors) 9,60,000
` 38,40,000
×3 months
12months
Sales Promotion expenses paid in 10,000
`1,20,000
advance ×1 month
12 months
Cash balance 1,00,000 18,30,000
Where,
Existing market price (Po) = ` 600
Expected dividend per share (D 1) = ` 40
Capitalization rate (ke) = 0.20
Market price at year end (P1) =?
a. If expected dividends are declared, then
600=(P1+40)/(1+0.2)
600 x 1.2 = P1+40
P1 = 680
b. If expected dividends are not declared, then
600 = (P1+0)/(1 + 0.2)
600 x 1.2 = P1
P1= 720
4
Calculation of NPV
Year Description Cash Flow PVF PV
@12%
0 Initial Investment (10,00,00,000) 1 (10,00,00,000)
0 WC introduced (1,50,00,000) 1 (1,50,00,000)
3 WC introduced (2,00,00,000) 0.7118 (1,42,36,000)
1 CFAT 3,58,00,000 0.8929 3,19,65,820
2 CFAT 3,18,40,000 0.7972 2,53,82,848
3 CFAT 2,98,00,000 0.7118 2,12,11,640
4 CFAT 4,31,92,000 0.6355 2,74,48,516
5 CFAT 4,21,55,200 0.5674 2,39,18,860
5 WC released 3,50,00,000 0.5674 1,98,59,000
5 Scrap Sale 2,00,00,000 0.5674 1,13,48,000
Net Present Value 3,18,98,684
Working Notes (W.N.)
Calculation of Depreciation
Year Opening WDV Depreciation Closing WDV
1 10,00,00,000 4,00,00,000 6,00,00,000
2 6,00,00,000 2,40,00,000 3,60,00,000
3 3,60,00,000 1,44,00,000 2,16,00,000
4 2,16,00,000 86,40,000 1,29,60,000
5 1,29,60,000 51,84,000 77,76,000
2. (a) Income statement
Particulars P Q
(`) (`)
Sales 50,00,000 48,00,000
(–) Variable Cost 33,50,000 24,00,000
Contribution 16,50,000 24,00,000
Fixed Cost 8,25,000 16,00,000
EBIT 8,25,000 8,00,000
(–) Interest 5,50,000 6,00,000
EBT 2,75,000 2,00,000
3. Sales
Let the Sales be 100
Sales – Variable Cost = Contribution
P Q
Contribution = 100 – 67 = 100 – 50
= 33 = 50
Sales =
P Q
For 33 = 16,50,000 For 50 = 24,00,000
For 100 = 50,00,000 For 100 = 48,00,000
(b) Expected return on capital employed
Capital Employed = Debt + Equity
= (` 63,00,000 + ` 54,00,000) + (` 70,00,000 + ` 1,30,00,000)
= ` 3,17,00,000
EBIT
Return on capital employed/ROI = x 100
Capital employed
At present:
54,00,000
= x 100
3,17,00,000
= 17.03%
Now company expects 2% more as ROI
So, Expected ROI = 17.03% + 2%
= 19.03%
Proposed EBIT = Proposed Capital Employed x Return on capital
employed
= (` 3,17,00,000 + ` 50,00,000) x 19.03% = ` 69,84,010
(i) Market Price per Share:
Particular Financial Options
Option – I Option II
12% term 1,00,000 equity
loan of shares @ ` 20
` 50,00,000 and 11%
debentures of
` 30,00,000
(`) (`)
EBIT 69,84,010 69,84,010
Less: Interest
- 10% on old debentures 6,30,000 6,30,000
- 11% on new debentures - 3,30,000
- 12% on old term loan 6,48,000 6,48,000
- 12% on new term loan 6,00,000
Total Interest 18,78,000 16,08,000
EBT 51,06,010 53,76,010
Less Tax @ 30% 15,31,803 16,12,803
EAT 35,74,207 37,63,207
No. of equity shares 7,00,000 8,00,000
Earnings per share 5.11 4.70
P/E ratio 10 10
Market Price per Share = EPS x
51.06 47.04
P/E ratio
(ii) Recommendation:
The option I is better and may be opted as both EPS and MPS are
higher.
Inventory 38,60,000 × 365
3. (a) Inventory Turnover = ×365 = = 184.41 days
COGS 76,40,000
= 185 days (apx)
Receivables
Receivables Turnover = ×365 = 39,97,000×365
1,25,00,000
= 116.71
Sales
= 117 days (apx)
Equity to Reserves = 1
Reserves = 1 x 30,00,000 = 30,00,000
Projected profit = 30,00,000 - 18,00,000 = 12,00,000
Net Profit Margin = 15%
12,00,000/ Sales = 0.15
Sales = 80,00,000
Gross Profit = 80,00,000 x 50% = 40,00,000
COGS = 80,00,000 - 40,00,000 = 40,00,000
Closing Receivables
Projected Debtors Turnover = 100 days = x 365
Sales
Closing Receivables
100 = x 365
80,00,000
80,00,000 x 100
Closing Receivables = = 21,91,781
365
Projected Closing Inventory = 70% of opening inventory = 70% of
38,60,000 = 27,02,000
Closing Creditors
Projected Creditor Turnover= 100 days = x365
COGS
COGS
Closing Creditors = x100
365
40,00,000
Closing Creditor = x100 = 10,95,890
365
Equity Share Capital + Reserves = 30,00,000 + 30,00,000 = 60,00,000
Long Term Debt to Equity = 0.5
LTD
= 0.5
60,00,000
Long Term Debt = 0.5 x 60,00,000
Long Term Debt = 30,00,000
10
12
13
14
16
17
18
19