Assessment item 3 Assignment 2 Value: 25% Due date: 06-May-2018 Return date: 29-May-2018 Length: 3,000 words Submission method options Alternative submission method Task Question 1 Topic 3 & 4...

1 answer below »

View more »
Answered Same DayMay 04, 2020ACC331Charles Sturt University

Answer To: Assessment item 3 Assignment 2 Value: 25% Due date: 06-May-2018 Return date: 29-May-2018 Length:...

Abr Writing answered on May 07 2020
149 Votes
1)
(a)
Financials comparison of Printer Solutions Ltd
    Printer Solutions Ltd
    
    
    
    Increase/ Decrease
    
    Analytical comments
    Income Statement $'000s
    2017
    2016
    Amount
    %
    
    Sales
    3080
    2660
    420
    16%
    In 2017, sales is increased in comparison to 2016
    Cost of Goods Sold
    2350
    2010
    340
    17%
    In 2017, Cost of Goods Sold is increased in comparison to 2016
    Gross Profit
    730
    650
    80
    12%
    In 2017, Gross Profit is increased in comparison to 2016
    Other Expenses
    350
    390
    -40
    -10%
    In 2017, Other Expenses is decreased in comparison to 2016
    Interest
    300

    120
    180
    150%
    In 2017, Interest is increased in comparison to 2016
    Net Profit (Loss)
    80
    140
    -60
    -43%
    In 2017, Net Profit is decreased in comparison to 2016
    
    
    
    
    
    
    Statement of Financial Position $'000s
    
    
    
    
    
    Current assets
    
    
    
    
    
    Trade and other receivables
    772
    660
    112
    17%
    In 2017, Trade and other receivables is increased due to increase in sale as compare to 2016
    Inventory
    680
    510
    170
    33%
    In 2017, inventory is increased in comparison to 2016
    Total current assets
    1452
    1170
    282
    24%
    
    Non-current assets
    
    
    
    
    
    Property, plant and equipment
    1810
    1500
    310
    21%
    In 2017, Property, Plant and equipment are increased in comparison to 2016
    Intangible assets
    40
    0
    40
    100%
    In 2017, Intangible assets is exist but in 2016 there is no Intangible Assets
    Total non-current assets
    1850
    1500
    350
    23%
    
    Total assets
    3302
    2670
    632
    24%
    
    Current liabilities
    
    
    
    
    
    Trade and other payables
    835
    795
    40
    5%
    In 2017, Trade and other payables are increased in comparison to 2016. The increased trade and other payables is due to increase in purchase.
    Current borrowings - Bank Overdraft
    52
    40
    12
    30%
    In 2017, Current borrowings - Bank Overdraft is increased in comparison to 2016
    Total current liabilities
    887
    835
    52
    6%
    
    Non-current liabilities
    
    
    
    
    
    Non-current borrowings - Secured loan
    1500
    1000
    500
    50%
    In 2017, Secured loan is increased in comparison to 2016
    Total liabilities
    2387
    1835
    552
    30%
    
    Net Assets
    915
    835
    80
    10%
    
    Equity
    
    
    
    
    
    Share capital
    300
    300
    0
    0%
    No share capital is raised during the year of 2017.
    Retained earnings
    615
    535
    80
    15%
    Retained Earnings is increased due to increase in the profit in 2017, which is higher than 2016.
    Total Equity
    915
    835
    80
    10%
    
    Printing Solutions Ltd
    
    
    
    
    
    Variances
    
    Income Statement $'000s
    2017
    2016
    2015
    2014
    2017
    2016
    2015
    Analytical comments
    Sales
    3080
    2660
    2060
    1310
    420
    600
    750
    In 2017 sales increased at reduced rate in comparison to 2015 & 2016
    Cost of Goods Sold
    -2350
    -2010
    -1566
    -969
    -340
    -444
    -597
    In 2017 cost of goods sold are in decreasing trend in comparison to 2015 & 2016
    Gross Profit
    730
    650
    494
    341
    80
    156
    153
    In 2017 Gross profit is in decreasing in comparison to 2015 & 2016
    Other Expenses
    -350
    -390
    -270
    -140
    40
    -120
    -130
    In 2017 other expenses decreased in comparison to 2015 & 2016
    Interest
    -300
    -120
    -70
    -2
    -180
    -50
    -68
    In 2017 other expenses increased sharply in comparison to 2015 & 2016
    Net Profit (Loss)
    80
    140
    154
    199
    -60
    -14
    -45
    In 2017 Net Profit is decreased in comparison to 2015 & 2016
    
    0.169
    0.284
    0.616
    0
    
    
    
    
    Statement of Financial Position $'000s
    
    
    
    
    
    
    
    
    Current assets
    
    
    
    
    
    
    
    
    Trade and other receivables
    772
    660
    432
    382
    112
    228
    50
    Trade receivable reduced in comparison to 2016 showing efficient recovery
    Inventory
    680
    510
    350
    205
    170
    160
    145
    Inventory in increasing trend in comparison to 2016 & 2015
    Total current assets
    1452
    1170
    782
    587
    282
    388
    195
    Current assets reduced in comparison to 2016 showing efficient recovery
    Non-current assets
    
    
    
    
    
    
    
    
    Property, plant and equipment
    1810
    1500
    920
    370
    310
    580
    550
    Less addition in Property, plant and equipment in comparison to 2016 & 2015
    Intangible assets
    40
    
    
    
    40
    0
    0
    Intangible assets created in 2017
    Total non-current assets
    1850
    1500
    920
    370
    350
    580
    550
    
    Total assets
    3302
    2670
    1702
    957
    632
    968
    745
    
    Current liabilities
    
    
    
    
    
    
    
    
    Trade and other payables
    835
    795
    486
    400
    40
    309
    86
    Trade payable reduced in 2017 indicating timely payment to creditors
    Current borrowings - Bank Overdraft
    52
    40
    21
    16
    12
    19
    5
    Less bank overdraft taken in comparison to 2016
    Total current liabilities
    887
    835
    507
    416
    52
    328
    91
    
    Non-current liabilities
    
    
    
    
    
    
    
    
    Non-current borrowings - Secured loan
    1500
    1000
    500
    
    500
    500
    500
    Secured loan increased at constant rate
    Total liabilities
    2387
    1835
    1007
    416
    552
    828
    591
    
    Net Assets
    915
    835
    695
    541
    80
    140
    154
    
    Equity
    
    
    
    
    
    
    
    
    Share capital
    300
    300
    300
    300
    0
    0
    0
    
    Retained earnings
    615
    535
    395
    241
    80
    140
    154
    Retained earnings increased at reduced rate in comparison to 2016 & 2015
    Total Equity
    915
    835
    695
    541
    80
    140
    154
    
    Sl. No.
    Profitability Ratio
    2017
    2016
    2015
     
     
     
     
     
    1
    Gross Margin Ratio ( Gross Profit/Sale)
    23.70
    24.44
    23.98
    
     
     
     
     
    2
    Net Profit Ratio (Net Profit/Sale)
    2.60
    5.26
    7.48
    
     
     
     
     
    3
    Net Margin on Sale (*EBIT/ Sale)
    12.34
    9.77
    10.87
    
     
     
     
     
    
    *EBIT = Net Profit+Interest + Tax
    380
    260
    224
    
     
     
     
     
    4
    Return on Total Assets ( **Net Profit after Taxes/ Total Assets)
    3.06
    6.59
    11.40
    
     
     
     
     
    5
    Return on Equity ( **Net Profit after Taxes/ Shareholder Investment)
    33.67
    58.67
    64.67
    
     
     
     
     
    
    **Net Profit after Taxes= Net Profit+...
SOLUTION.PDF

Answer To This Question Is Available To Download

Related Questions & Answers

More Questions »

Submit New Assignment

Copy and Paste Your Assignment Here
April
January
February
March
April
May
June
July
August
September
October
November
December
2025
2025
2026
2027
SunMonTueWedThuFriSat
30
31
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
1
2
3
00:00
00:30
01:00
01:30
02:00
02:30
03:00
03:30
04:00
04:30
05:00
05:30
06:00
06:30
07:00
07:30
08:00
08:30
09:00
09:30
10:00
10:30
11:00
11:30
12:00
12:30
13:00
13:30
14:00
14:30
15:00
15:30
16:00
16:30
17:00
17:30
18:00
18:30
19:00
19:30
20:00
20:30
21:00
21:30
22:00
22:30
23:00
23:30