Ratio Analysis
The comparative statements offinancial position of IKEA Furniture Outlay Retail Shop in Sydneyfor the current year and previous year are given below. Calculatethe ratios necessary to evaluate the shopâs performance
IKEA Furniture Outlay Profit & Loss Statement
For the year ended30th June 2012 & 2013
2012
2013
Sales( all credit)
220 000
250 000
Less Cost of Sales:
76 500
124 000
Opening Inventory
65 000
85 000
Purchases
99 500
144 000
Goods available for sale
164 500
229 000
Closing Inventory
(88 000) 76 500
(105 000) 124 000
Gross Profit
143 500
126 000
Operating Expenses
39 700
71 060
Net Profit
103 800
54 940
IKEA Furniture OutlayBalance Sheet as at 30th June2012/2013
2012
2013
Assets:
Current Assets:
Cash
75 700
87 000
Accounts Receivable
69 000
68 500
Inventory
88 000
105 000
Total CurrentAssets
232 700
260 500
Non-CurrentAssets:
Plant and Equipment
295 000
208 500
Total Assets:
527 700
469 000
Liabilities
CurrentLiabilities
Accounts Payable
51 500
59 950
Bank overdraft
15 200
20 500
Total CurrentLiabilities
66 700
80 450
NoncurrentLiabilities:
6.5% Bank Loan
333 000
243 070
Total non-currentliabilities:
333 000
243 070
Totalliabilities
399 700
323 520
Ownerâs Equity
Ordinary shares of $2 each
95 000
100 100
Retained profit
33 000
45 380
Total OwnerâsEquity
128 000
145 480
Required:
Prepare Ratio Analysis based on the formula distributed toyou
Make comments about how to improve the business performance.
Note:
All sales are on credit. Accounts receivable balance on1/07/2011 was $66 800 and Business works 5 days a week.
Retained Profit = Net Profit â Dividend paid
Formula:
Current ratio = Current assets/Currentliabilities
Liquid ratio = Current assets âInventory (Closing Stocks)/Current liabilities â Bank overdraft
Gross profit ratio = Grossprofit/Sales
Net profit ratio = Net profit aftertax/Sales
Accounts receivable rate = Creditsales/Average accounts receivable Collection days = 365 days /Accounts receivable rate
Return on equity = Net profit aftertax/Owners equity Debt to Equity = Total debt/Equity
Total asset turnover = Totalsales/Total assets
Return on investment (ROI) = Netprofit after tax/Total assets Inventory turnover = Cost of Goodssold/Average Inventories Times Interest cover = Net Profit beforeInterest & tax / Interest
Earnings per share = (Net profitbefore tax â Preference Dividend) / Number of Ordinary shares
Ratio(Formula)
2012
2013
Interpretation
Ratio(Formula)
2012
2013
Interpretation
Ratio(Formula)
2012
2013
Interpretation
Ratio(Formula)
2012
2013
Interpretation
Ratio Analysis
The comparative statements offinancial position of IKEA Furniture Outlay Retail Shop in Sydneyfor the current year and previous year are given below. Calculatethe ratios necessary to evaluate the shopâs performance
IKEA Furniture Outlay Profit & Loss Statement
For the year ended30th June 2012 & 2013
2012 | 2013 | |
Sales( all credit) | 220 000 | 250 000 |
Less Cost of Sales: | 76 500 | 124 000 |
Opening Inventory | 65 000 | 85 000 |
Purchases | 99 500 | 144 000 |
Goods available for sale | 164 500 | 229 000 |
Closing Inventory | (88 000) 76 500 | (105 000) 124 000 |
Gross Profit | 143 500 | 126 000 |
Operating Expenses | 39 700 | 71 060 |
Net Profit | 103 800 | 54 940 |
IKEA Furniture OutlayBalance Sheet as at 30th June2012/2013
2012 | 2013 | |
Assets: | ||
Current Assets: | ||
Cash | 75 700 | 87 000 |
Accounts Receivable | 69 000 | 68 500 |
Inventory | 88 000 | 105 000 |
Total CurrentAssets | 232 700 | 260 500 |
Non-CurrentAssets: | ||
Plant and Equipment | 295 000 | 208 500 |
Total Assets: | 527 700 | 469 000 |
Liabilities | ||
CurrentLiabilities | ||
Accounts Payable | 51 500 | 59 950 |
Bank overdraft | 15 200 | 20 500 |
Total CurrentLiabilities | 66 700 | 80 450 |
NoncurrentLiabilities: | ||
6.5% Bank Loan | 333 000 | 243 070 |
Total non-currentliabilities: | 333 000 | 243 070 |
Totalliabilities | 399 700 | 323 520 |
Ownerâs Equity | ||
Ordinary shares of $2 each | 95 000 | 100 100 |
Retained profit | 33 000 | 45 380 |
Total OwnerâsEquity | 128 000 | 145 480 |
Required:
Prepare Ratio Analysis based on the formula distributed toyou
Make comments about how to improve the business performance.
Note:
All sales are on credit. Accounts receivable balance on1/07/2011 was $66 800 and Business works 5 days a week.
Retained Profit = Net Profit â Dividend paid
Formula:
Current ratio = Current assets/Currentliabilities
Liquid ratio = Current assets âInventory (Closing Stocks)/Current liabilities â Bank overdraft
Gross profit ratio = Grossprofit/Sales
Net profit ratio = Net profit aftertax/Sales
Accounts receivable rate = Creditsales/Average accounts receivable Collection days = 365 days /Accounts receivable rate
Return on equity = Net profit aftertax/Owners equity Debt to Equity = Total debt/Equity
Total asset turnover = Totalsales/Total assets
Return on investment (ROI) = Netprofit after tax/Total assets Inventory turnover = Cost of Goodssold/Average Inventories Times Interest cover = Net Profit beforeInterest & tax / Interest
Earnings per share = (Net profitbefore tax â Preference Dividend) / Number of Ordinary shares
Ratio(Formula) | 2012 | 2013 | Interpretation |
Ratio(Formula) | 2012 | 2013 | Interpretation |
Ratio(Formula) | 2012 | 2013 | Interpretation |
Ratio(Formula) | 2012 | 2013 | Interpretation |