Академический Документы
Профессиональный Документы
Культура Документы
(i) INTRODUCTION
Finance is the life blood and nerve center of any business. It has become
so much important for every business undertaking that all managerial
activities are connected with it. In our present day economy, finance is
defined as the provision of money at the time when it is required. Every
enterprise whether it is big, medium, or small needs finance to carry on
its operations and to achieve the targets. Almost all kind of business
activities directly or indirectly involve in acquisition and use of funds. In
fact, finance is so indispensable today that it is rightly said to be the life
blood of the enterprise. Without adequate finance, no enterprise can
possibly accomplish its objectives. Everybody associated with the
business like employees, bankers, creditors, government, shareholders,
management and society want to know what is the company’s liability,
where they have invested, what is their sales, profit, cost of value added
and thousands of question like this.
2
assessed through ‘Ratio analysis’ and the required data are obtained
from the annual accounts of NAI, AUSTRALIA.
2
Sub-objectives:
• Secondary Data
Secondary data are existing information that is useful for the purpose of
specific study. Secondary data was collected from the published records
like annual reports, financial statements, similar project reports and
similar documents. Data’s was also collected from web sites and other
journals and magazines.
2
(c) Data Analysis
The researcher has used various financial techniques for the study. The
techniques include ratio analysis, Common size balance sheet. The ratio
analysis mainlyincludes current ratio, quick ratio, absolute ratio, efficiency
ratio, working capital ratio, profitability ratios, net profit ratio, etc.
(d)Financial tools
Comparative statement analysis
Ratio analysis
(v) SIGNIFICANCE OF THE STUDY
same business .
2
• Only audited records are considered for analysis.
• Non-monetary factors like human behavior, their relations etc. are
not considered.
• The study does not take into account the other areas of Finance
such as Capital Budgeting, costing and Cash Management etc.
• While evaluating the financial performance, ratio analysis is used
as a tool to analyze, limitations of ratios holds good for the study.
• Time is the main limiting factor in the study and within the time
allowed it is not possible to study all aspects in detail.
1
the firm to comprehensive assessment of strengths and weaknesses of
the firm in various areas.
IV COMPANY PROFILE:
2
Hallam and discontinued manufacturing locally in favour of offshore
production.
In 2007 the company was purchased by the Waite Family and
began trading as New Approach International in conjunction with a Joint
Venture Chinese manufacturing partner. Now our Chinese SGS quality
assured facility and sourcing service allows us deliver market focused
product, direct to our wholesale customer’s distribution facilities anywhere
in the world. In Australia they offer the flexibility of distributing via their
national warehousing facilities located in Hallam, Victoria. The company is
committed to envisage within itself best policies for the healthy
development of its members strengthen its position both in domestic and
international markets and strive for continuous improvement in all spheres
of its activities to create values that can be sustained over a long term.
2
The company has its own marketing personnel positioned at Victoria,
Queensland, New South wales to meet the needs of the customer.
Eco-Friendliness
Environmental considerations continue to receive the utmost
priority and attention of our company. Company has set up state of the art
in house effluent treatment and reduction plant to recycle waste water
after treatment thus reducing effluent load. The company maintains the
standards acceptable by The State Pollution control department and these
are being monitored continuously.
Quality control
2
NAI has a comprehensive physical laboratory that operates around
the clock, day and night. Every stage of production is checked and
counter-checked very carefully. Samples of finished products are then
tested meticulously by experienced quality-control officers.
This rigorous testing process at every stage of production ensures
consistent quality and uncompromised standards for NAI’s chemical
product.
PRODUCT PROFILE
NAI is here to make the product to suit the customer's requirement.
Main Products:
• Clensel Cleaner
• Eco Clens Leather Cleaner
• Toilet flush:
• Eco Werxs Breathe Easy Shower Cleaner
• Eco Clens Carpet Cleaner
• Eco Clens Dishwashing Liquid
V DATA ANALYSIS AND INTERPRETATION
2
better understanding of the firm’s position and performance.It is a
technique of X-raying the financial position as well as progress of a firm.
Financial analysis will give the management considerable insight into the
levels and areas of strength or weakness.
In this chapter, analysis and interpretation of the data collected from
the company are made. Accounting data for the period from 2004 to 2008
is subjected to the under mentioned tools and techniques of analysis.
2
The individual assets are expressed as a percentage of total
assets, ie 100 and different liabilities are calculated in relation to
total liabilities
1
COMMON SIZE BALANCE SHEET OF NAI FOR THE YEAR 2003-2008
PARTICULARS 31/6/2004 31/6/2005 31/6/2006
Amount % Amount % Amount %
CURRENT
ASSETS 95.63 21.77 85.66 23.32 112.63 32.97
Inventories 190.54 43.37 175.00 47.65 112.86 33.04
Sundry Debtors 99.26 22.6 59.57 16.22 53.98 15.71
Cash and bank 44.01 10.02 35.01 9.53 58.54 17.14
balance 9.81 2.23 12.02 3.27 3.61 1.06
Loans and
advances
Other current 439.25 100.0 367.26 100.0 341.62 100.0
Assets 0 0 0
TOTAL CURRENT
ASSETS 26.00 26.00 26.00
0.44 0.43 0.42
FIXED ASSETS 137.34 99.82 72.59
Net Block 1876.00 2.36 2352.28 1.66 2794.06 1.18
Miscellaneous 32.13 39.14 45.33
expenditure 5837.87 6010.93 6163.82
Unit A/C (DEBIT) 100.0 100.0 100
6277.65 0 6378.8 0 6505.96
TOTAL FIXED
ASSETS
TOTAL CURRENT
LIABILITIES
TOTAL CAPITAL
AND LIABILITIES
2
3.2 COMMON SIZE BALANCE SHEET OF THE COMPANY
% of current % of
Year assets current liabilities
3
3.3 RATIO ANALYSIS
Ratio Analysis is the one of the powerful tools of the financial analysis. A
ratio can be defined as “the indicated quotient of two mathematical
expressions”, and as “the relationship between two or morethings”. Ratio
is thus, the numerical or an arithmetical relationship between two figures.
It is expressed where one figure is defined by another. If 4000 is divided
by 10000,the ratio can be expressed as .4 or 2:5 or 40%.A ratio can be
used as a yard stick for evaluating the financial position and performance
of a concern, because the absolute accounting data cannot provide
meaningful understanding and interpretation. A ratio is the relationship
between two accounting items expressed mathematically. Ratio analysis
helps the analyst to make quantitative judgment with regards to concern’s
financial position and performance.
4
relationships among various accounting data supplied by financial
statements are worked out.
5
3) Useful in assessing the operational efficiency-Accounting ratios help to
have an idea of the working of a concern. The efficiency of the firm
becomes evident when analysis is based on accounting ratios. They
diagnose the financial health by evaluating liquidity, solvency,
profitabilityetc. This helps the management to assess financial
requirements and the capabilities of various business units.
4) Useful in forecasting purposes-If accounting ratios are calculated for a
number of years, then a trend is established. This trend helps in setting up
future plans and forecasting. For example expenses as a percentage of
sales can be easily forecasted on the basis of sales and expenses of the
past years
5) Useful in locating the weaks spots of the business-Accounting ratios are
of great assistance in locating the weak spots in the business even though
the overall performance may be efficient. Weakness in financial structure
due to incorrect policies in the past or present are revealed through
accounting ratios. Forexample, if a firm finds that increase in distribution
expenses is more than proportionate to the situation.
6) Useful in comparison of performance-Through accounting ratios
comparison can be made between one department of a firm with another
of the same firm in order to evaluate the performance of various
departments in the firm. Manager is naturally interested in such
comparison in order to know the proper and smooth functioning of such
departments. Ratios also help him make any change in the organization
structure.
2
Soundness of the business. But in spite of its advantages it has some
limitations which restrict its use. These limitations should be kept in mind
while making use of ratio analysis for interpreting the financial statements.
The following are the main limitations of the accounting ratios:
2
4)Price level changes-changes in price level make comparison for various
years is difficult. For example the ratio of sales to total assets in 1996
would be much higher than in 1976 due to rising prices, fixed assets being
shown at cost and not at market price.
2
such circumstances may get distorted. Regarding his financial position
,yet the grant of credit ultimately depends on debtor’s
character,honesty,past record and his managerial ability.
9)No use if ratios are worked out for insignificant and unrelated figures-
Accounting ratios may be worked for any two in significant and unrelated
figure as ratio of sales and investment in government securities, such ratio
may be misleading. Ratios should be calculated on the basis of cause and
effect relationship. One should be clear as to what is cause and what is
effect before calculating a ratio between two figures.
CLASSIFICATION OF RATIOS
Ratios may be classified in a number of ways keeping in view the
particular purpose. Ratios indicating profitability are calculated on the
basis of the profit and loss account; those indicating financial position are
computed on the basis of the balance sheet and those which show
operating efficiency or productivity or effective use of resources are
calculated on the basis of figures in the profit and loss account and the
balance sheet. This classification is rather crude and unsuitable to
determine the profitability and financial position of the business. To
achieve this purpose effectively, ratios may be classified as ;
1) Financial Ratios
2) Coverage ratios
3) Turnover ratios
4) Profitability Ratios
5) Leverage ratios
I) FINANCIAL RATIOS
2
These ratios are calculated to Judge the financial position of the
concern from long terms as well as Short term solvency point of view.
These Ratios can be divided into two categories:
a) .Liquidity Ratios
b). Stability Ratios
Generally 2:1 is considered ideal for a concern i.e., current assets should
be twice of the current liabilities
2) Liquid (or Acid Test or Quick) Ratio
This is the ratio of liquid assets to liquid liabilities. It shows a firms ability to
meet current liabilities with its most liquid assets. 1:1 Ratio is considered
ideal ratio for a concern because it is wise to keep the liquid assets at
least equal to the liquid liabilities at all times.
1
Though Receivables are generally more liquid than inventories, there may
be debts having doubt regarding their real stability in time. Absolute
Liquidity Ratio is calculated as follows:
Cash in hand and at bank+ Short term marketable securities/Current
liabilities
The desirable norm for this ratio is 1:2
1
This ratio will differ from industry to industry and, therefore, no standard
can be laid down.
3) Debt Equity Ratio
It measures the extent of equity covering the debt. This ratio is calculated
to measure the relative proportions of outsiders’ funds and shareholders
funds invested in the company. It is calculated as follows:
Debt Equity Ratio= Long term debts/Shareholders’ Funds
4) Proprietary Ratio
A variant of debt to equity is the proprietary ratio which shows the relation
ship between shareholders’ funds and total tangible assets. This ratio is
worked out as follows:
Shareholders’ funds/Total tangible assets
The ratio should be 1:3
5) Capital Gearing Ratio
This ratio establishes the relationship between the fixed interest
bearing securities and equity shares of a company. It is calculated as
follows:
Fixed interest-bearing securities/Equity shareholders’ fund
1
A relatively very high ratio indicates slackness of management
practices, it reflected in excessive holding of current assets. On the other
hand, a low ratio indicates an inadequate margin of safety between
current resources and short term obligation.
CURRENT RATIO
1
2007-2008 354.20 357.13 0.9
CHART 1
CURRENT RATIO
INFERENCE
Generally 2:1 is considered as ideal for a concern.Here the ratios are
less than 2, difficulty may be experienced in the payment of current
liabilities and day to day operations may suffer.
2
liabilities. A quick ratio of 1:1 is considered satisfactory though it is only a
rule of thumb.
Liquid Ratio = Liquid Asset
Current Liabilities
Liquid Assets= Current Assets - (Inventories + Prepaid
expenses)
TABLE 2
LIQUID RATIO
CHART 2
LIQUID RATIO
INFERENCE
2
Generally 1:1 is considered as ideal ratio for a concern.But here the
ratios are less than 1 so it can’t keep the liquid asset equal to the liquid
liabilities.
1
2005-2006 53.98 883.51 0.06
CHART 3
ABSOLUTE LIQUID RATIO
INFERENCE
The absolute liquid asset ratio shows that the firm may have problems in
meeting its short-term obligations. This is because, the cash component
of the current assets is at a very low level.After the year 2003-2004 the
ratio shows large decrease in the following years. Hence, the firm has
got more of convertible liquid assets and less of immediately liquid
assets, as it carries a small amount of cash.
2
YEAR CURRENT ASSETS FIXED ASSETS RATIOS
CHART 4
RATIO OF CURRENT ASSETS TO FIXED ASSETS
INFERENCE
Then the current assets to fixed assets of NAI Limited showing a
difference in each year.A decrease in the ratio may mean that trading is
slack or more mechanisation has been put through.An increase in the ratio
may reveal that inventories and debtors have unduly increased or fixed
2
assets have been intensively used.An increase in ratio, accompanied by
increase in profit,indicates the business is expanding .
It measures the extent of equity covering the debt. This ratio is calculated
to measure the relative proportions of outsiders’ funds and shareholders’
funds invested in the company. It is calculated as follows:
TABLE 5
DEBT EQUITY RATIOS
2
2006-2007 2700.01 6433.65 0.41
CHART 5
DEBT EQUITY RATIOS
INFERENCE
The Debt Equity Ratio of NAI Limited shows a decrese in trend.A low ratio
is generally viewed as favourable from long term creditors point of
view.,because a large margin of protection provides safety for the
creditors.The same low ratio may be taken as quite unsatisfactory by the
shareholders because they find neglected opportunity for using low cost
outsider’s funds to acquire fixed assets that could earn a high return.
2
2) Fixed dividend cover
Fixed dividend cover=Net profit after interest and tax/Preference dividend
3) Debt service coverage ratio
Debt service coverage ratio=
Net profit before interest and tax/interest+ Principal payment
installment/1-tax rate
TABLE 6
INTEREST COVERAGE RATIO
2
2005-2006 592.64 150.86 3.92
CHART 6
INTEREST COVERAGE RATIOS
INFERENCE
2
III) TURNOVER RATIOS
These ratios are very important for a concern to judge how facilities
at the disposal of the concern are being used or to measure the
effectiveness with which a concern uses its resources at its disposal. In
short, these will indicate position of assets usage. These ratios are usually
calculated on the basis of sales or cost of sales and are expressed in
number of times rather than as a percentage. Such ratios should be
calculated separately for each type of asset. The greater the ratio more
will be efficiency of asset usage. The lower ratio will reflect the under
utilization of the resources available at the command of the concern. The
concern must always plan for efficient use of the assets to increase the
overall efficiency. The following are the important turnover ratios usually
calculated by a concern.
1) Sales to capital employed Ratio
This ratio shows the efficiency of capital employed in the business by
computing period how many times capital employed is turned-over in a
stated period. The ratio is ascertained as follows:
Sales/Capital employed (Shareholders fund+ Long term liabilities)
The higher the ratio, the greater are the profits
2
This Ratio shows the number of times working capital is turned-
over in a stated period: It is calculated as follows:
Sales/Net working capital (current asset-current liabilities)
4) Total assets turnover ratio
This Ratio is calculated by dividing the net sales by the value of
the total assets (i.e., Net sales/Total assets).A high ratio is an indicator of
over-trading of total assets while a low ratio reveals idle capacity.The
traditional standard for the Ratio is two times
5) Stock turnover Ratio
It denotes the speed at which the inventory will be converted into
sales, thereby contributing for the profits of the concern. This ratio is
calculated as follows:
Stock Turnover Ratio=Cost of goods sold/Average stock held during the
period
6) Receivable Turnover ratio
It indicates the numbers of times on the average the receivable
are turn over in each year. The higher the value of the ratio, the more is
the efficient management of debtors. It is calculated as follows:
Receivable turnover ratio=Net credit sales/Average Debtors
7) Creditors turnover ratio
This ratio gives the average credit period enjoyed from the creditors and is
calculated as under:
Credit purchases/Average accounts payable
A high ratio indicates that creditors are not paid in time while a low ratio
gives an idea that the business is not taking full advantage of credit
period allowed by the creditors.
1
INVENTORY TURNOVER RATIO
Inventory turnover ratio is also known as Stock Velocity indicates the
number of times the stock has been turned over during the period and
evaluate the efficiency with which a firm is able to manage its inventories
be kept as low as possible consistent with the need of fulfill customer’s
order on time. The higher the stock turn over rate or lower the stock
turnover period the better through it is subject to variation between
companies.
Inventory turnover ratio= sales .
Average Inventory
Average inventory=Opening stock+ Closing stock
2
TABLE 7
INVENTORY TURNOVER RATIO
2
2007-2008 2464.55 80.23 30.72
CHART 7
INVENTORY TURNOVER RATIOS
INFERENCE
The inventory Turnover ratio is shown in increasing trend.Greater the
turnover of inventory more will be efficiency of management.Higher the
ratio,the better it is because it shows that finished stock is rapidly turned
over.A low stock turnover ratio is not desirable because it reveals the
accumulation of obsolete stock,or the carrying of too much stock.
2
Debtors turnover ratio= Sales
Average Trade Debtors
Average Trade Debtors=Opening Debtors + Closing Debtors
2
TABLE 8
DEBTORS TURNOVER RATIOS
CHART 8
DEBTORS TURNOVER RATIOS
INFERENCE
The Debtors Turnover Ratio is shown in increasing nature. Generally, the
higher the value of Debtors turnover the more efficient is the
management of sales/debtors or more liquid are the debtors. Similarly,
low debtors turnover ratio implies inefficient management of
sales/debtors and less liquid debtors. Debtors turnover of the unit is not
2
at all favorable over the period. Its impact is clearly highlighted in the
debt collection period.
TABLE 9
AVERAGE COLLECTION PERIOD
2003-2004 6.72 54
2004-2005 8.94 41
2005-2006 19.84 19
2
2006-2007 25.16 15
2007-2008 17.19 21
CHART 9
AVERAGE COLLECTION PERIOD
INFERENCE
Average collection period is shorter in nature. A shorter collection
period indicates prompt payment of debtors, while a longer period
indicates the inefficiency of the credit collection. Last 5 years average
collection period shows a shorter period for credit collection.Average
collection period is satisfied to the management.
2
CREDITORS TURNOVER RATIO =Net credit purchases /Sundry
creditors
TABLE 10
CREDITORS TURNOVER RATIO
CHART 10
CREDITORS TURNOVER RATIOS
INFERENCE
The Creditors turn over Ratios is increase in trend.A high ratio indicates
that creditors are not paid in time while a low ratio gives an idea that the
1
business is not taking full advantage of credit period allowed by the
creditors.
TABLE 11
CREDITORS PAYMENT PERIOD
2
2006-2007 2.88 127
CHART 11
CREDITORS PAYMENT PERIOD
INFERENCE
The Creditors payment period shows a decrease in Trend. A shorter
period indicates that creditors are being paid promptly, while a longer
period reflects liberal credit terms granted by suppliers.
2
YEAR NET SALES NET WORKING WORKING
CAPITAL CAPITAL TURN
OVER RATIOS
CHART 12
WORKING CAPITAL TURNOVER RATIO
INFERENCE
The Working capital turnover ratio of NAI Limited is showing a decreasing
and increasing trend.When compared to the general norms it is good. A
high Working capital turnover ratio may reflect an adequacy of working
capital and higher turnover of inventories.During the year 06-07 the ratio
shows a very good working capital turnover.But during the year 04-05 the
ratio shows a very low working capital. A low Working capital turnover
2
ratio may reflect an inadequacy of working capital and lower turnover of
inventories. for this management action is initiated
ASSET TURNOVER
Assets are utilized for generating sales and to earn profits,
therefore, a firm should manage its assets efficiently and effectively to
maximize sales. The relationship between sales and assets is called
asset turnover. The ratio shows the firm’s ability in generating sales from
all financial resources committed towards assets.
TOTAL ASSETS TURNOVER
TOTAL ASSETS TURNOVER = NET SALES / TOTAL
ASSETS
TABLE 13
TOTAL ASSETS TURNOVER RATIOS
2
2007-2008 2464.55 7904.07 0.31
CHART 13
TOTAL ASSETS TURNOVER RATIOS
INFERENCE
. The Total Assets Turnover Ratio of NAI Limited is showing a decrease
in trend.A high ratio is an indicator of over-trading of total assets while a
low ratio reveals idle capacity.
2
FIXED ASSETS TURNOVER RATIOS
CHART 14
FIXED ASSETS TURNOVER RATIO
INFERENCE
The Fixed Asset turnover ratio of NAILimited was decreasing and
increasing trend. This ratio measures the efficiency in the utilisation of
fixed assets. A high ratio reflects overtrading. On the other hand, a lower
ratio indicates ideal capacity and excessive investment in fixed assets.
Generally, a standard or ideal ratio is 5 times. So we can say that firm
achieved the standard ratio.
1
IV) PROFITABILITY RATIOS
Profitability is the overall measure of the companies with regard to
efficient and effective utilization of resources at their command. It indicates
in a nutshell the effectiveness of the decision taken by the management
from time to time.
Profitability ratios are of utmost importance for a concern .These
ratios are calculated to enlighten the end results of business activities
which is the sole criterion of the overall efficiency of a business concern.
The following are the important profitability ratios:
1) Gross profit ratio-This ratio tells gross margin on trading and is
calculated as under:
Gross Profit Ratio=Gross Profit / Net Sales*100
For example, if gross profit is Rs.42,000 and net sales are
Rs.3,00,000, the gross profit ratio will be 14%(i.e.,42,000/ 3,00,000*100).
Higher the ratio, the better it is. A low ratio indicates unfavorable trends
in the form of reduction in selling prices not accompanied by proportionate
decrease in cost of goods or increase in cost of production.
2) Operating Ratio-This ratio indicates the proportion that the cost of
sales bears to sales. Cost of sales includes direct cost of goods sold as
well as other operating expenses, (i.e., administration, selling and
distribution expenses) which have matching relationship with sales. It
excludes income and expenses which have no bearing on production and
sales i.e., non- operating income and expenses as interest and dividend
received on investment, interest paid on long-term loans and debentures,
profit or loss on sale of fixed assets or long-term investments. It is
calculated as follows:
3
Cost of goods sold +operating expenses / net sales*100
For example ,if cost of goods sold Rs.3.10,000 are given, then operating
expenses Rs.2,00,000 and net sales Rs.6,80,000 are given ,then
operating ratio will be 75%
(i.e., Rs.3,10,000+Rs.2,00,000/Rs.6,80,000*100)
Lower the ratio, the better it is. Higher the ratio, the less favorable it is
because it would have a smaller margin of operating profit for the
payments of dividends and the creation of reserves. This ratio should be
analyses further to throw light on the levels of efficiency prevailing in
different elements of total cost.
3)Expense Ratios-These are calculated to ascertain the relationship that
exist between operating expenses and volume of sales.The following
ratios will help in analyzing operating ratio.
a)Material consumed ratio-
=material consumed/net sales*100
b)Conversation cost ratios-
=labour expenses+ manufacturing expenses/net sales*100
1
4) Operating profit ratio-This ratio establishes the relationship between
operating profit and sales and is calculated as follows:
2
Return on capital employed=operating profit/capital employed*100
1
9)Return on Total Asset-This ratio is calculated to measure the profit
after tax against the amount invested in total assets to ascertain whether
assets are being utilized properly or not.It is calculated as under:
Return on total assets=Net profit after tax/Total assets*100
10)Earning per share-This helps in Determining the market price of
equity shares of the company and in estimating the company’s capacity to
pay dividend to its equity shareholders. It is calculated as follows:
Earnings per share=
Net profit after tax and preference dividend/Number of equity shares
2
GROSS PROFIT MARGIN
Gross profit is defined as a difference between net sales and
cost of goods sold. Gross profit is the result of relationship between
prices, sales volumes and cost. The gross profit margin reflects the
efficiency with which management produces each unit of the product.
Here, NET SALES = SALES – SALES RETURN
CHART 15
GROSS PROFIT MARGIN
1
INFERENCE
The Gross profit margin of NAI Limited is showing a decreasing and also
increasing trend.The profit margin for 03-04 was 54.9%, but it was
decreased in the year 04-05 to 28.4%. Where as in the year 05-06 it was
reduced to 17.9%.Again it was reduced in the year 06-07 to 16.4%.But it
was increased in the year 07-08 to 65.3%. The decrease in gross profit
was due to drastic reduction in selling price, sales volume and stiff
competition in the market.
3
2003-2004 1876.01 1978.41 94.82
CHART 16
NET PROFIT RATIO
INFERENCE
The net profit ratio of NAI limited is showing a unstable trend.The net profit
margin for 03-04 was 94.82,but it was increased in the year 04-05 to
100.43.Where as in the year 05-06 it was decreased in to 97.84.But it was
increased in the year 06-07 to 101.02 then it was slight increase 101.94
2
better margin of safety for the creditors. A high ratio indicates that
funds are not economically used in the firm. A low ratio indicate
that firm may have some difficulty in paying off its debts.
• The Liquid Ratio of this company shows a low in trend. A high ratio
indicates that firm is liquid and has the ability to meet its current or
liquid liabilities. A low ratio indicates that firm’s liquidity position is
not good.
• The Absolute Liquid Ratio shows a very low in this case. This is
because the company carries a less cash balance and absolutely
no marketable securities.
• The Ratio of current Assets To fixed Assets shows a decrease in
trend.A decrease in the ratio mean that the trading is slack or more
mechanisation has been put through.
• The Debt Equity Ratio is shown in less in trend.A low ratio is
generally viewed as favaourable from long term creditors point of
view,because a large margin of protection provides safety for the
creditors.The same low ratio may be taken as quite unsatisfactory
by the shareholders because they find neglected opportunity for
using low cost outsiders funds to acquire fixed assets that could
earn a high return.
• The company has got a fixed interest coverage Ratio at high level.It
really measures the ability of the concerns to service the
debt.Itindicates whether the business would earn sufficient profits to
pay periodically the interest charges.
• The Inventory turnover ratio is shown higher in Trend.The greater
the turnover of inventory more will be efficiency of its management.
Further,it will be higher when sales are maximum the average
inventory is minimum.
2
• Debtors turnover ratio of the unit is not at all satisfactory for the last
5 years.The debtors Turnover ratio is very high in this case.It
causes ,more the chances of bad debts.
• The Average Collection period shows the quality of debtors since it
ventilates the speed at which the debtors are collected.
• The Creditors Turnover Ratios shown a decrease and also increase
in trend.A high ratio indicates that creditors are not paid in time
while a low ratio gives that the business is not taking full
advantages of credit period allowed by the creditors.
• The Working Capital Turnover Ratios is lower in trend.The low
working Capital Turnover Ratio is indicates that working capital is
not properly used.
• The Total Asset Turnover Ratio is lower in trend.The low ratio
reveals that the idle capacity.
• The Fixed Assets Turnover Ratios are decrease in trend because it
reveals that the fixed Assets are not being efficiently used.
• The Gross Profit Ratio is Decrease in Trend. The decrease in gross
profit was due to drastic reduction in selling price, sales volume and
stiff competition in the market.
• The Net profit Ratio is shown a higher in trend.Higher the ratio,the
better it is because it gives idea of improved efficiency of the
concern.
IV.IISUGGESTIONS
From the data analysis and interpretation, the following suggestion are put
forward to the company and their implementation will definitely be
beneficial to the company.
1
• Take proper attention to be taken for either increasing current
assets or decreasing current liabilities for the purpose of improving
the short term liquidity position of the company.
• The current assets and quick assets are showing a continuous
down ward trend, it is an alarming signal to the management for
initiating necessary preventive action.
• The debtors occupy a significant proportion of current assets hence
management of debtors deserve special attention.
• The management of inventory should ensure that no inventories
are lying in stock for long time.
• The management should give more attention to maintain& keep
minimum cash and bank balance as much as possible.
• The company should make prompt payment to the suppliers’ leads
to getting raw materials in timely and also enhancing the goodwill of
the company.
• The management should pay attention towards increasing working
receivables.
balance.
1
• Managing innovation effectively has become the key to the growth
in the context of increasing competition owing to the globalization
and emergence of disruptive technologies across the world.
IV.IIICONCLUSION
1
its growth. In the present highly competitive buyer dominated situation, the
market forces are determining the selling price. Therefore, if a suppliers’
organization has to achieve the profit objectives, it has now to earn profit
by controlling cost price. The major component which makes cost price is
cost of materials, energy and human resources.
2
BIBILIOGRAPHY
www.Studyfinance.com
www.investopedia.com
www.newapproach.com.au
Introduction to COST ACCOUNTING (Calicut University)-S.P.JAIN
K.L.NARANG
1
SOURCES OF FUNDS:
1)Share Holder’s Funds
a)Share Capital 3168.37 3168.37 3168.37 3168.37 3168.37
9.89 9.89 9.89
b)Reserves and Surplus 9.89
2067.38 2087.87 2342.42 3684.50
2)Loan Funds
2153.93 152.56 356.32 352.21 339.86
a)Secured Loans
153.90 5398.20 5622.45 5872.89 7192.74
b)Unsecured Loans
Total 5486.09 5374.51 5387.19 5386.69 5396.16
APPLICATION OF FUNDS 1841.68 2116.03 2389.70 2653.65
1)Fixed Assets 3532.83 3271.17 2996.99 2742.51
5365.99 26.00 26.00 26.00
a)Gross Block 1567.46
b)Less:Depreciation 3798.53 0.53 0.53 0.53
c)Net Block 26.00
d)Capital work-in-progress 85.66
2)Investments 0.53 175.00 112.63 95.91 64.55
3)Current Assets,Loans and 59.57 112.86 138.74 147.92
95.63 12.02 53.98 74.78 54.39
Advances
190.54 35.09 3.61 2.11 1.00
a)Inventories 99.26 58.54 75.67 86.34
b)Sundry Debtors 9.81 367.34
c)Cash and bank balances 44.01
d)Other current Assets 341.62 387.21 354.26
e)Loans and Advances 439.25 975.22
5.38
Total 878.13 833.18 711.33
786.18 613.26 5.38 5.38
Less:Current Liabilities and 5.38
Provisions 99.82 541.89 451.35 357,13
a)Current Liabilities 352.31
b)Provisions 2352.28 72.59 45.33 18.03
Net Current Assets 137.34 5398.20
4)Miscellaneous Expenditure 2794.06 3255.39 4789.26
1876.00 5622.45 5872.89 7192.74
(to the extent not written off or adjusted) 5486.09
Profit and Loss Account
Total
PROFIT AND LOSS ACCOUNT FOR THE PERIOD FROM 2003-2004 TO 2007-2008
1
INCOME:
Sales 1978.41 2342.07 2855.64 3165.19 2464.55
Other Income 46.12 61.63 70.97 60.61 76.60
EXPENDITURE:
Variation in stock 65.70 0.37 4.21 11.46 29.72
Consumption of Raw material
and Consumables 1534.84 1739.52 2253.64 2400.59 1782.57
Manufacturing Expenses 293.20 311.60 391.41 351.58 322.33
Administrative Expenses 199.38 206.59 239.16 220.09 197.99
Marketing Expenses 139.06 149.16 47.47 64.21 38.24
Interest And Financial charges 386.44 136.61 150.86 335.35 577.68
Depreciation 281.24 276.68 274.83 275.41 273.30
Preliminary/Deferred revenue
expenditure 36.34 37.52 27.24 27.24 27.24
Prior Period Expenditure 129.19 0.63 27.34 8.43 821.87
Provision For Contingent - 151.56 15.33 9.62 4.10
Liabilities
Balance brought From last year 1455.48 1876.00 2352.28 2794.06 3255.39
Balance carried to the Balance sheet 1876.01 2352.28 2794.06 3255.39 4789.26