Question

In: Finance

The company has realized an operating profit of 5 billion won this year. Depreciation cost was...

The company has realized an operating profit of 5 billion won this year. Depreciation cost was 500 million won, and interest cost is 1 billion won. Inventories increased by 1 billion won compared to the beginning and sales bonds increased by 2 billion won. The corporate tax rate applied to this company is said to be 40%. Assume that other conditions are constant and estimate that:

1. Net profit for this year

2. Cash Flows from Changes in Net Driver's Copy

(1 WON = 1, 100 WON = 100. NO CALCULATE FOR DOLLAR PLEASE!)

Solutions

Expert Solution

1.Calculationof Net Profit

Income Statement ( In Million)
Particulars Amount
Operating Profit(EBIT) 5000
Interest 1000
EBT 4000
Tax@40% 1600
Net Profit 2400

2. Calculation Of Cashflow

Cashflow Statement
Particulars Amount
Net operating Profit before tax 5000
(+) Depreciation 500
Operating Cashflow before WC Changes 5500
(-) Increase in Inventory 1000
(-) Increase in sales bonds 2000
Operating cashflow before tax 2500
Tax paid 1600
Net cashflow from operating activity 900
Cashflow from Financing Activity
Interest Paid 1000
Net cashflow from financing activity -1000
Net Cashflow -100

Note : Sales bonds is vague term hence treated as sales receivable. Alternatively it may be taken as bonds, in that case Operating CAshflow will be 2900 and financing cashflow will be net 1000 consequently net cashflow will be 3900


Related Solutions

Jay –Ethan Company is a multi-billion pharmaceutical company that has won a contract by the government...
Jay –Ethan Company is a multi-billion pharmaceutical company that has won a contract by the government to produce hand sanitizers and respiratory gadgets for frontline health workers in Bono East region. As a result, the company has decided to give bonuses to its employees to motivate them for the risky task ahead. A sample of the weekly bonus received by the employees is organized in the table below: Weekly Bonus ($) 30<35 35<40 40<45 45<50 50<55 55<60 60<56 65<70 Number...
QUESTION 3 Jay –Ethan Company is a multi-billion pharmaceutical company that has won a contract by...
QUESTION 3 Jay –Ethan Company is a multi-billion pharmaceutical company that has won a contract by the government to produce hand sanitizers and respiratory gadgets for frontline health workers in Bono East region. As a result, the company has decided to give bonuses to its employees to motivate them for the risky task ahead. A sample of the weekly bonus received by the employees is organized in the table below: Weekly Bonus ($) 30<35 35<40 40<45 45<50 50<55 55<60 60<56...
QUESTION 3 Jay –Ethan Company is a multi-billion pharmaceutical company that has won a contract by...
QUESTION 3 Jay –Ethan Company is a multi-billion pharmaceutical company that has won a contract by the government to produce hand sanitizers and respiratory gadgets for frontline health workers in Bono East region. As a result, the company has decided to give bonuses to its employees to motivate them for the risky task ahead. A sample of the weekly bonus received by the employees is organized in the table below: Weekly Bonus ($) 30<35 35<40 40<45 45<50 50<55 55<60 60<56...
Baekdu Company currently has 90 million won in sales and 2.4 million won in net profit...
Baekdu Company currently has 90 million won in sales and 2.4 million won in net profit after tax. The umbrellas produced by the company are sold for 2,000 won per unit, and the variable cost is 1,500 won per umbrella. The corporate tax rate is 40%. 1. What is the fixed cost of this company? 2. Find the break-even point of this company by sales and sales, respectively.
depreciation charged in company profit and loss account is usually based on: historical cost revelant cost...
depreciation charged in company profit and loss account is usually based on: historical cost revelant cost opportunity cost committed cost
Express Chemical Company is a publicly traded company that has been operating at a profit for...
Express Chemical Company is a publicly traded company that has been operating at a profit for years. Its officers (all of whom are stockholders) are concerned about the prospects of the company. Customers and employees claiming that toxic chemicals produced by the company caused their health problems have sued many similar firms. Lawsuits have yet been filed against Express, but the officers fully expect them to be filed within the next two years. The officers hold 70% of the stock...
A power plant that supplies a community with electricity costs $1 billion to build, lasts 25 years, and has an annual operating cost of $0.2 billion
A power plant that supplies a community with electricity costs $1 billion to build, lasts 25 years, and has an annual operating cost of $0.2 billion; it costs $0.1 billion to decommission the plant at the end of its lifetime (25 years). (Assume that the construction costs and the operating costs are paid at the beginning of the period, and that the decommissioning cost is paid at the end of the life of the plant.) The annual discount rate is...
Question 5 Revenue      1,200.0000 Cost of good sold          800.0000 Gross profit Total operating expense...
Question 5 Revenue      1,200.0000 Cost of good sold          800.0000 Gross profit Total operating expense          190.0000 Operating income Interest expense            15.0000 Earnings before tax Tax Net income TAX RATE 40% With tax rate of 40%, what must be Total operating expense so that Net income equal to 50? Question 6 Revenue      1,200.0000 Cost of good sold          800.0000 Gross profit Total operating expense          500.0000 Operating income Interest expense            15.0000 Earnings before tax Tax Net...
Machine X has a first cost of $70,000 and an operating cost of$21,000 in year...
Machine X has a first cost of $70,000 and an operating cost of $21,000 in year 1, increasing by $500 per year through year 5 with a salvage value of $13,000. Machine Y has a first cost of $62,000 and an operating cost of $21,000 in year 1, increasing by 3% per year through year 10 with a salvage value of $2000. If the interest rate is i =10% per year, evaluate which machine must you choose on the basis...
Machine X has a first cost of $70,000 and an operating cost of $21,000 in year...
Machine X has a first cost of $70,000 and an operating cost of $21,000 in year 1, increasing by $500 per year through year 5 with a salvage value of $13,000. Machine Y has a first cost of $62,000 and an operating cost of $21,000 in year 1, increasing by 3% per year through year 10 with a salvage value of $2000. If the interest rate is i =18% per year, evaluate which machine must you choose on the basis...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT