financial statement analysis
TRANSCRIPT
By kiran bala sahoo
Mfc dept
2010-11.
A financial statement is a collection of data organized as per logical & consistent accounting procedure.
The end product of business transactions are financial statement .
A financial statements are the basis of decision making by management.
Its purpose is to convey an understanding of some financial aspects of business firm.
Financial statement generally refers to the two statements.
Balance sheet and profit & loss A/c.
Financial statement analysis is the process of identification of the financial strength and weakness of firm by properly establishing relationship between the items of balance sheet and profit & loss A/c.
Metcalf & Titcard – Financial statement analysis is the process of evaluating relationship between component part of a financial statements to obtain better understanding of firm’s financial position & performance.
Myers- Financial statement analysis is largely is study of relationship among the various financial factors in a business as disclosed by a single setup, statements and study of trend of these factors as shown in a series of statements.
Purpose of financial statement: Weathering the profitability. Indicating the trend of achievement. Accessing the growth potential. Comparative position in relation to other firm. Access overall financial strength. Access solvency of firm.
On the basis of material used External analysis – This analysis
done by outsiders who do not have access to the internal a/c of business firm.
Internal analysis- This analysis done by persons who have access to internal A/c of business firm.
On the basis of modus operandi. Horizontal analysis- It refer to comparison
of financial data of a company horizontally over a number of columns for several years.
Vertical Analysis- Vertical analysis refer to the study of relationship of various item in the financial statement of one accounting period be selecting a base figure from the same year statement.
Parties Interested- Investors, management, trade creditors, lenders, suppliers, stock exchange, tax authority, researcher, employees, Govt., and their agencies.
COMPARATIVE STATEMENT.
COMMON SIZE STATEMENT.
TREND ANALYSIS.
RATIO ANALYSIS
FUNDS FLOW ANALYSIS.
CASH FLOW ANALYSIS.
Comparative financial statements are the statement of financial position at different periods.
Comparison are made between financial statement of a business at different periods
Current year’s statement are compared with previous year’s statements.
Practically, two financial statement i.e. balance sheet & Income statement are prepared in comparative form for analysis purposes.
It enables identification of weakness & strength & applying corrective measures.
Absolute figures (rupee amount) are recorded of both the year.
Changes in absolute fig. i.e. increase or decrease in absolute fig. are calculated.
Absolute data in terms percentage are calculated
Increase or decrease in terms of percentage are calculated.
Interpretation is done.
It is the study of the trend of the same item of the group, and of the computed item in two or more b/s of the same business on different periods.
The comparative balance sheet shows the different assets and liabilities of the firm on different dates to make comparison of balances from one date to another.
It has two columns for the data of original balance sheets. A third column is used to show change in figures. The fourth column may be added for giving percentages of change.
While interpreting comparative balance sheet the interpreter is expected to study the following aspects:
- Current financial position and liquidity position - Long term financial position - Profitability of the concern For studying current financial position or liquidity
position of a concern one should examine the working capital in both the years. Working capital is the excess of current assets over current liabilities.
For studying the long term financial position of the concern, one should examine the changes un fixed assets, long term liabilities and capital
The next aspect to be studied in a comparative balance sheet is the profitability of the concern. The study of change in profit will help the interpreter to observe whether the profitability has improved or not.
After studying various assets and liabilities, an opinion should be formed about the financial position of the concern.
LIABILITIESLIABILITIES 2006 2006 Rs.Rs.
2007 2007 Rs.Rs.
ASSETSASSETS 20062006Rs.Rs.
20072007Rs.Rs.
Equity share capital. Equity share capital. Reserve & surplusReserve & surplusDebenturesDebenturesLong term loan on Long term loan on mortgagemortgageBills payablesBills payablesSundry creditorsSundry creditorsOther current liabilitiesOther current liabilities
TOTALTOTAL
5,00,0005,00,000 3,30,0003,30,000 2,00,0002,00,000 1,00,0001,00,000 50,00050,000 100,000100,000 5,0005,000
1,28,50001,28,5000
7,00,000 7,00,000 2,22,0002,22,000 3,00,0003,00,000 1,50,0001,50,000 45,00045,000 1,20,0001,20,000 10,00010,000
15,47,00015,47,000
Land and Building Land and Building Plant & MachineryPlant & MachineryFurnitureFurnitureOther fixed assetOther fixed assetCash in handCash in handBills receivablesBills receivablesSundry debtorsSundry debtorsStockStockPrepaid expensesPrepaid expenses
TOTALTOTAL
2,70,0002,70,0004,00,0004,00,000 20,00020,000 25,00025,000 20,00020,0001,00,0001,00,0002,00,0002,00,0002,50,0002,50,000 nilnil
12,85,00012,85,000
1,70,0001,70,0006,00,0006,00,000 25,00025,000 30,00030,000 40,00040,000 80,00080,0002,50,0002,50,0003,50,0003,50,000 20002000
15,4700015,47000
Year ending 31Year ending 31stst Dec. Dec. Increase / Increase / DecreaseDecrease
Increase / DecreaseIncrease / Decrease
AssetsAssets 20062006 20072007 Amount Rs.Amount Rs. PercentagePercentage
I. Current AssetsI. Current AssetsCash in handCash in handBill ReceivablesBill ReceivablesSundry DebtorsSundry DebtorsStockStockPrepaid expensesPrepaid expenses
20,00020,000100,000100,000200,000200,000250,000250,000--
40,00040,000 80,00080,000250,000250,000350,000350,000 2,0002,000
+20,000+20,000 -20,000-20,000 +50,000+50,000+100,000+100,000 +2,000+2,000
+100+100 -20-20 +25+25 +40+40 +100+100
Total current assetsTotal current assets 570,000570,000 722,000722,000 +152,000+152,000 26.6726.67
II. Fixed AssetsII. Fixed AssetsLand BuildingLand BuildingPlant and MachineryPlant and MachineryFurnitureFurnitureOther Fixed AssetsOther Fixed Assets
270,000270,000 400,000400,000 20,00020,000 25,00025,000
170,000170,000 600,000600,000 25,00025,000 30,00030,000
-100,000-100,000+200,000+200,000 +5,000+5,000 +5,000+5,000
-37.03-37.03+50.00+50.00+25.00+25.00+20.00+20.00
Total Fixed AssetsTotal Fixed Assets 715,000715,000 825,000825,000 +110,000+110,000 +13.49+13.49
Total AssetsTotal Assets 12850001285000 15470001547000 +262,000+262,000 20.3920.39
Liabilities & CapitalLiabilities & CapitalI. Current LiabilitiesI. Current LiabilitiesBill PayablesBill PayablesSundry creditorsSundry creditorsOther current liabilitiesOther current liabilities
50,00050,000100,000100,000 5,0005,000
45,00045,000120,000120,000 10,00010,000
-5,000-5,000 +20,000+20,000 +5,000+5,000
-10-10 +20+20 +100+100
Total Current LiabilitiesTotal Current Liabilities 155,000155,000 175,000175,000 +20,000+20,000 +12.9+12.9
II.II.DebenturesDebenturesLong term loan on mortgageLong term loan on mortgage
200,000200,000100,000100,000
300,000300,000150,000150,000
+100,000+100,000 +50,000+50,000
+50+50 +50+50
Total long term liabilitiesTotal long term liabilities 300,000300,000 450,000450,000 +150,000+150,000 +50+50
Total LiabilitiesTotal Liabilities 455000455000 625000625000 +170,000+170,000 +37.36+37.36
III.III.Equity share capitalEquity share capitalReserve & surplusReserve & surplus
500,000500,000330,000330,000
7,00,0007,00,0002,22,0002,22,000
+200,000+200,000 -108,000-108,000
+40.00+40.00 -32.73-32.73
Total owned equitiesTotal owned equities 8,30,0008,30,000 9,22,0009,22,000 +82,000+82,000 +50+50
Total capital & LiabilitiesTotal capital & Liabilities 12850001285000 15470001547000 +262,000+262,000 +20.39+20.39
The comparative balance sheet of the company reveals that during 2007 there has an increase in fixed asset of 1,10,000 i.e.,13.4%. Long term liabilities to outsider have relatively increased by 1,50,000 &equity share capital has increased by 2,00,000.This fact indicates that the policy of the company is to purchase fixed assets from the long term of the finance.
The current has increased by 1,52,000 i.e.,26.67% & cash has increased by Rs20,000.The current liabilities have increased only by Rs20,000 i.e., 12.9%.The further confirms that the company has used long term finance even for the current asset resulting in the improvement in the liquidity position of the company.
Reserve & surpluses have decreased from 3,30,000 to 2,22,000 i.e., 32,73%, which shows that the company has utilized reserves & surpluses for the payment of cash or in the way of bonus.
The overall financial position of the company is satisfactory.
The income statement provides the results of the operations of a business.
This statement traditionally is known as trading and profit and loss A/c.
Important components of income statement are net sales, cost of goods sold, selling expenses and office expenses etc.
The figures of the above components are matched with their corresponding figures of previous years individually and changes are noted.
The comparative income statement gives an idea of the progress of a business over a period of time.
The changes in money value and percentage can be determined to analyse the profitability of the business.
Like comparative balance sheet, income statement also has four columns.
The first two columns re shown figures of various items for two years.
Third and fourth columns are used to show increase or decrease in figures in absolute amount and percentages respectively.
Analysis & Interpretation of income statement will involve the following :
The change in sales should be compared with the change in cost of goods sold.
To study the operating profits. The change in net profit is calculated
that will give an idea about the overall profitability of the concern.
DETAILS 2006 (Amounts)Rs.
2007 (Amount)Rs.
Net salesCost of goods soldOperating Expenses:General & Administrative expensesSelling expensesNon operating expenses:Interest paidIncome tax
7,85,000450,000
70,00080,000
25,00070,000
9,00,0005,00,000
7200090000
3000080000
DETAILS 2006 (Amount)Rs.
2007(Amount)Rs.
INCREASE/ DECREASE (RS.)
INCREASE/DECREASE(percentage)
Net salesLess: cost of goods soldGross profitOperating expenses:General & AdministrativeSelling expensesTotal op. expenses operating profitLess :other deductionInterest receivedNet profit before tax:Less: income taxNET profit after tax:
7,85,0004,50,000335,000
70,00080,000150,000185,000
25000160,00070,00090,000
9,00,000500,000400,000
72,00090,000162,000238,000
30,000208,00080,000128,000
+1,15,000+50,000+65,000
+2000+10,000+12,000+53,000
+5000+48,000+100,000+38,000
+14.65+11.11+19.40
+2.8+12.5+8.0+28.65
+20+30.0+14.28+42.22
Net sales increased = 14.65% The cost of goods sold increased by 11% As a result G/P increased by 19.4% Operating expenses increased by 8% Therefore increase in G/P is sufficient to
cover the operating expenses. Net profit after tax increased = Rs.38,000
i.e. 42.22% CONCLUSION: There is sufficient progress in
the performance of the company & the profitability of the company is good.
The common size statements (balance sheet and income statement) are shown in analytical percentages.
The figures of these statements are shown as percentages of total assets, total liabilities and total sales respectively. The total assets are taken as 100 and different assets are expressed as a percentage of the total. Similarly various liabilities are taken as a part of total liabilities.
Common size balance sheetCommon size balance sheet A A statement where balance sheet items are statement where balance sheet items are expressed in the ratio of each asset to total assets and expressed in the ratio of each asset to total assets and the ratio of each liability is expressed in the ratio of the ratio of each liability is expressed in the ratio of total liabilities is called common size balance sheet.total liabilities is called common size balance sheet. Thus the common size statement may be prepared Thus the common size statement may be prepared in the following way. in the following way. The total assets or liabilities are taken as 100The total assets or liabilities are taken as 100The individual assetsThe individual assets are expressedare expressed as a percentage as a percentage of total assets i.e., 100 and different liabilities are of total assets i.e., 100 and different liabilities are calculated in relation to total liabilities.calculated in relation to total liabilities.
Liabilities Anup pvt ltd Rs
Bansal pvt ltd Rs
Preference share capitalEquity share capitalReserves & surplusesLong term loansBills payableSr. CreditorOutstanding expensesProposed dividend Total liabilities AssetsLand & buildingPlant & machineryTemporary investmentInvestmentSr. DebtorPrepaid expensesCash & bank balanceTotal assets
1,20,0001,40,000 24,0001,10,000 7,000 12,000 15,000 10,000
4,38,000
80,0003,34,000 5,000 6,000 4,000 1,000 8,0004,38,000
1,50,0004,10,000 28,0001,20,000 1,000 3,000 6,000 90,000
8,08,000
1,23,0006,00,000 40,000 20,000 13,000 2,000 10,0008,08,000
Anoop Pvt. Ltd. Bansal Pvt. Ltd.
Amount Rs. % Amount Rs. %
Fixed AssetsLand and BuildingPlant and machinery
80,000
334,000
18.26 76.26
123,000600,000
15.22 74.62
Total Fixed Assets 414,000 94.52 723,000 89.48
Current AssetTemporary investmentInvestmentSundry DebtorsPrepaid ExpensesCash and BankTotal current assets
5,000
6,000 4,000 1,000 8,000 24,000
1.14
1.37 0.91 0.23 1.83 5.48
40,000
20,000 13,000 2,000 10,000 85,000
4.95
2.48 1.61 0.25 1.25 10.54
Total Assets 438,000 100.00 808,000 100.00
Share Capital and ReservesPreference share capitalEquity share capitalReserve and surpluses
120,000140,000 24,000
27.39 31.96 5.48
150,000410,000 28,000
19.80 50.74 3.47
Total Capital and Reserves 284,000 64.83 588,000 74.01
Loan term loans 110,000 25.11 120,000 14.85
Current LiabilitiesBill PayablesSundry creditorOutstanding expensesProposed Dividend
7,000
12,000 15,000 10,000
1.60
2.74 3.44 2.28
1,000
3,000 6,000 90,000
0.12
0.37 0.74 11.15
39,000 10.06 109,000 12.38
Total Liabilities 438,000 100.00 808,000 100.00
An analysis of pattern of financing of both the companies shows that Bansal ltd is more traditionally financed than Anoop ltd.
Bansal ltd has depended more on its own fund out of total investment 74.01% of the funds are proprietory funds and outsider’s funds account only for 25.9%.in anup ltd proprietor’s funds are 64.83%, while the share of outsiders funds is 34.17% which shows that this company has depended more on outsiders fund.
Both the companies are suffering from shortage of working capital. The percentage of CL is more than the percentage of CA in both the comp.
Both the comp. invested in Fixed assets have been from Working capital.
In anoop ltd Fixed asset accounts for 94.52% of total asset
In bansal ltd fixed assets accounts for 89.48% of total asset
CONCLUSION- thus,both the companies face working capital problem and immediate steps should be taken to issue more capital or raised long term loans to improve working capital position.
Common size income statement Common size income statement The item in the income statements can be shown as a The item in the income statements can be shown as a percentage of sales to show how the relation of each percentage of sales to show how the relation of each item to sales.item to sales.TREND PERCENTAGE ANALYSIS (TPA) TREND PERCENTAGE ANALYSIS (TPA) The trend analysis is a technique of The trend analysis is a technique of studying several financial statements over a series of studying several financial statements over a series of years.years.In this analysis the trend percentages are calculated In this analysis the trend percentages are calculated for each item by taking the figure of that item for the for each item by taking the figure of that item for the base year. base year. The analyst is able to see the trend of figures, whether The analyst is able to see the trend of figures, whether moving upward or downward. moving upward or downward. In brief, the process for calculating trends is as:In brief, the process for calculating trends is as:-One year is taken as a base year which is generally -One year is taken as a base year which is generally is the first year or last year.is the first year or last year.-Trend percentages are calculated in relation to base -Trend percentages are calculated in relation to base year.year.
2006 Rs.
2007 Rs.
SALES: Miscellaneous income
Expenses cost of goods soldOffice expensesInterestSelling expenses
NET PROFIT
5,00,000
20,000
700,000
15,000
520,000 715,000
330,00020,00025,00030,000
510,000 30,00030,00040,000
405,000 610,000
115,000 105,000
2006 2007
Amount Rs.
%
Amount Rs.
%
SalesLess: cost of salesGross profitOperating expenses :Office expensesSelling expensesTotal operating expensesOperating profitMiscellaneous incomeTotal incomeLess: non operating expensesNet profit
500000330000170000
20000 30000 50000 120000 20000 140000 25000 115000
100.00 66.00 34.00
4.00 6.00 10.00 24.00 4.00 28.00 5.00 23.00
700000510000190000 30000 40000 70000120000 15000135000 30000105000
100.00 72.86 24.14 4.29 5.71 10.00 17.14 2.14 19.28 4.28 15.00
The sales & Gross profit have increased in absolute fig. in 2007 as compared to 2006. But the percentage of gross profit to sales has gone down in 2007.
The increase in cost of sales as a percentage of sales has brought the profitability from 34% to 27.14%.
Operating expenses have remained the same in both the years.
Net profit has decreased both in absolute figures and as a percentage in 2007 as compared to 2006.
2004 2005 2006 2007
Net salesLess: cost of goods sold Gross profit:Less: ExpensesNet profit:
200,000120,00080,00020,00060,000
190,000117,8007200019,40052,800
249,000139,200100,80022,00078,800
260,000145,600114,40024,00090,400
2004 2005 2006 2007
Net salesLESS: Cost of goods soldGross profit:Less: ExpensesNet profit:
100100 100100100
95.098.2 90.397.088.0
124.5116.0 126.0110.0131.3
130.0121.3 143.0120.0150.6
On the whole, 2005 was a bad year but the recovery was made during 2006.In this year there is increase in sales as well as profit.
The figure of 2005 when compared with 2004 reveal that the sales have down by 5%.However, the cost of goods sold and the in net profit expenses have decreased by1.8% and 3% respectively.This has resulted in decrease in net profit by 12%.
The position was recovered in 2006 and not only the decline but also there is positive growth in 2006 and 2007.Moreover, the increase in profit by 31.3%(2006) and 50.6%(2007) is much more than the increase in sales by 29% and 30% respectively.This shows major portion of cost of goods sold and expenses is of fixed nature.
Ratio- A simple arithmetical relationship of one number to another.
Wixon, Kell and Bedford- Ratio is an expression of the quantitative relationship between two numbers.
Kohler- A ratio is a relation of the amount A to another amount B , expressed as the ratio a-b; a:b or simple fraction integer decimal fraction or percentage.
Ratio are the pointer of financial strength , soundness, position or weakness of an enterprise.
Ratio-Analysis- It is a technique of analysis and interpretation of financial statement. It is the process of establishing and interpreting various ratio for helping in making certain decision.
Selection of relevant data from the financial statement depending upon the objective of the analysis.
Calculation of the appropriate ratio of the data.
Comparison of calculated ratio. Interpretation of ratios. Interpretation of ratio involves following Single absolute ratios. Group of ratios. Historical comparison. Projected ratio. Inter-firm comparison.
Traditional classification. Functional classification. Significant ratio. Traditional classification – a) Balance sheet ratios- Current ratio, Liquid
ratio, Absolute liquid ratio, Debt equity ratio, proprietary ratio, Capital gearing ratio, Asset proprietary ratio, capital inventory to working capital ratio. Ratio of current asset to fixed asset.
b) P & L A/c ratio- Gross profit ratio, operating ratio, Operating profit ratio, Net profit ratio, Expenses ratio, Interest coverage ratio.
c) Composite/Mixed/Intra Statement ratio- Stock turn over ratio, Debtor turnover ratio, Fixed Asset Turnover ratio, Return on equity. Return on share holder fund, Return on capital employed, capital turnover ratio, working capital turnover ratio. Return on total resources, Total asset turnover ratio.
Functional Classification.a)Liquidity ratio.b)Leverage ratio.c)Activity Ratio.d)Profitability Ratio. Significance Ratio.a)Primary Ratiob)Secondary Ratio.
