Question

In: Accounting

Q1 On 1 July 20X1 Newplans Ltd raised $5,000,000 by issuing preference shares with a cumulative...

Q1

On 1 July 20X1 Newplans Ltd raised $5,000,000 by issuing preference shares with a cumulative 10% dividend. The amount of the dividend is $500,000 per annum. The payment of the dividend is not tax deductible.

The preference share issue was very complicated and involved the exercise of professional judgement to determine how they should be classified. The accountant prepared draft financial statements and sent them to the chief executive officer (CEO) for approval. The accountant classified the preference shares as liabilities, with a carrying amount of $5,000,000, in the draft financial statements. The following information is obtained from the draft 20X2 financial statements:

$

Profit before interest and tax

900,000

Interest expense (includes preference dividend paid)

600,000

Profit before tax

300,000

Total Liabilities (includes preference shares)

12,500,000

Total Equity

7,500,000

Total Assets

20,000,000

Newplans Ltd’s liabilities include a long term debt contract that includes the following covenants:

• maintain leverage (liabilities/total assets) below 60%
• interest coverage (Profit before interest and tax/interest expense) must be at least 3.0
The CEO’s incentive-based remuneration is subject to a performance hurdle of 5% return on investment, calculated as profit before tax divided by total assets.

Required

Label your responses a) b) and c)

a) Calculate the following ratios for Newplans Ltd using the draft financial statements with the preference shares classified as liabilities :

i) leverage (total liabilities/ total assets)

ii) interest coverage (Profit before interest and tax/interest expense)

iii) return on investment (profit before tax / total assets at the end of the period)

b) Calculate the following items for Newplans Ltd if, alternatively, the preference shares were classified as equity :

i) Interest expense

ii) total equity

iii) leverage (total liabilities/ total assets)

iv) interest coverage (Profit before interest and tax/interest expense)

v) return on investment (profit before tax / total assets at the end of the period)

c) According to agency theory, how would the management of NewPlans Ltd prefer to classify the preference shares? Refer to the facts in this scenario and use calculations to support your argument.

Solutions

Expert Solution

To solve this question just input those variables which are to be used in logistic regression, as the question talks about using two variables only that is total loans and leases to total assets & total expenses/ total assets, so we will not input total cap/assets as an input variable in our excel, here we go

As one can see, we have taken only two variables , total exp/assets and total lns & leases/ assets in calculation, follwing steps have been followed to construct the above table

1. Assume logit= b0+ b1* independent variable1+ b2* independent variable 2 , take values of b0=0.1, b1=0.1, b2=0.1, note that these values of b0, b1 and b2 are just taken for calculation, one could assume any values here for bo , b1 and b2

2. Calculate exponential of logit in the next column by using exp (value in previous column)

3. Calculate probability by using formula, probability= exp (logit)/ { 1+ exp(logit)} in the next column

4. In next column, calculate log likelihood by using formula : financial condition value (i.e. 1 or 0) * LN( probability calculated in previous column) + (1- financial condition value)* LN( 1- probability calculated in previous column)

5. take the total of the column values of log likelihood

6. use solver function in excel to change this total by putting max value of 0 and changing the variable cells containing assumed values of b0, b1 and b2 , by clicking on solve, you will get actual values of b0, b1 and b2

which comes out to be b0=-14.72, b1=89.83, b2= 8.37

therefore you will get logit as

-14.72+ 89.83* Total exp/assets+8.37*Total lns & lsses/ assets

With values given in the question as total exp/ assets= 0.11 and total loans & leases/ assets= 0.6 , we get

logit as -14.72+ 89.83* 0.11+ 8.37*0.6= 0.1833

exp (logit) = 1.20

Probability= 0.546

Loglikelihood= 1*LN(0.546)+0*LN(1-0.546)= LN(0.546)= -0.605


Related Solutions

On 1 July 20X1 Newplans Ltd raised $5,000,000 by issuing preference shares with a cumulative 10%...
On 1 July 20X1 Newplans Ltd raised $5,000,000 by issuing preference shares with a cumulative 10% dividend. The amount of the dividend is $500,000 per annum. The payment of the dividend is not tax deductible. The preference share issue was very complicated and involved the exercise of professional judgement to determine how they should be classified. The accountant prepared draft financial statements and sent them to the chief executive officer (CEO) for approval. The accountant classified the preference shares as...
(a) Fenton had 5,000,000 ordinary shares in issue on 1 January 20X1. On 31 January 20X1,...
(a) Fenton had 5,000,000 ordinary shares in issue on 1 January 20X1. On 31 January 20X1, the company made a rights issue of 1 for 4 at $1.75. The C*m rights price was $2 per share. On 30 June 20X1, the company made an issue at full market price of 125,000 shares. Finally, on 30 November 20X1, the company made a 1 for 10 bonus issue. Profit for the year was $2,900,000. The reported EPS for year ended 31 December...
1 On 1st July 20X1 Baker Ltd acquired all the share capital of Portland Ltd for...
1 On 1st July 20X1 Baker Ltd acquired all the share capital of Portland Ltd for $100,000. At that date equity of Portland Ltd was: Share capital $85,000 Retained earnings $10,000 Additional information Required: Complete the following integrated worksheet Consolidation worksheet 30 June 20X2 Dr./Cr Baker Ltd Portland Ltd Elimination Consolidated Statement Dr Cr Revenue Cr 300,000 130,000 Less: Expenses Dr 150,000 88,000 Profit Cr 150,000 42,000 Retained earnings 1-7-20X1 Cr 100,500 10,000 Retained earnings 30-06-20X2 Cr 250,500 52,000 Share...
Burns Ltd commenced business on 1 July 20X1. On 30 June 20X2, an extract of the...
Burns Ltd commenced business on 1 July 20X1. On 30 June 20X2, an extract of the statement of financial position prepared for internal purposes, but excluding the effect of income tax, disclosed the following information: Assets Liabilities Cash $40 000 Accounts payable      $80 000    Inventory 100 000 Long service leave      5 000    Plant 300 000 Accumulated depreciation      (30 000) Additional information: The plant was acquired on 1 July 20X1. Depreciation for accounting purposes was 10% (straight-line method), while 15% (straight-line)...
On 1 July 2022, Dean Ltd acquired all the issued shares of Lewis Ltd for a...
On 1 July 2022, Dean Ltd acquired all the issued shares of Lewis Ltd for a cash consideration of $1 000 000. At that date, the financial statements of Lewis Ltd showed the following information. Share capital $650 000 General reserve 20 000 Retained earnings 250 000 All the assets and liabilities of Lewis Ltd were recorded at amounts equal to their fair values at the acquisition date, except some equipment recorded at $50 000 below its fair value with...
On 1 July 2019 Short Ltd acquired 80% of the shares of Tall Ltd for $436...
On 1 July 2019 Short Ltd acquired 80% of the shares of Tall Ltd for $436 200. At this date the equity of Tall Ltd consisted of share capital of $280 000 and retained earnings of $140 000. All the identifiable asset and liabilities of Tall Ltd were recorded at amounts equal to fair value except for: Carrying amount FV Land 80 000 95 000 Plant (Cost $380 000) 300 000 330 000 Inventories 15 000 18 000 The plant...
On 1 July 2017, Ukulele Ltd acquired 40% of the shares of Bongo Ltd for $99,600....
On 1 July 2017, Ukulele Ltd acquired 40% of the shares of Bongo Ltd for $99,600. At this date, all the identifiable assets and liabilities of Bongo Ltd were recorded at amounts equal to fair value except for inventory which had a fair value $9,900 greater than the carrying amount. All inventory was sold by 30 June 2018. The tax rate is 30%. Bongo Ltd was classified as an associate of Ukulele Ltd. The profits and losses recorded by Bongo...
On 1 July 2017, Ukulele Ltd acquired 40% of the shares of Bongo Ltd for $99,500....
On 1 July 2017, Ukulele Ltd acquired 40% of the shares of Bongo Ltd for $99,500. At this date, all the identifiable assets and liabilities of Bongo Ltd were recorded at amounts equal to fair value except for inventory which had a fair value $9,900 greater than the carrying amount. All inventory was sold by 30 June 2018. The tax rate is 30%. Bongo Ltd was classified as an associate of Ukulele Ltd. The profits and losses recorded by Bongo...
Carina Ltd has acquired all the shares of Finn Ltd on 1 July 2019 for $...
Carina Ltd has acquired all the shares of Finn Ltd on 1 July 2019 for $ 225 000. The accountant for Carina Ltd, having studied the requirements of AASB 3 Business Combinations, realises that all the identifiable assets and liabilities of Finn Ltd must be recognised in the consolidated financial statements at fair value. Although he is happy about the valuation of these items, he is unsure of a number of other matters including pre-acquisition entries and business combination valuation...
Hahndorf Ltd acquired 100% of the shares of Sarina Ltd on 1 July 2015 for $700,000,...
Hahndorf Ltd acquired 100% of the shares of Sarina Ltd on 1 July 2015 for $700,000, when the equity of Sarina Ltd consisted of: Share Capital $500,000 General Reserve 80,000 Retained Earnings 30,000 All identifiable assets and liabilities of Sarina Ltd were fairly valued at acquisition except the machinery, which had a fair value of $140,000. The machinery had a further 7-year life with depreciation based on the straight-line method. Selected financial information of the two entities as at 1...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT