In: Finance
Below is selected information from Tricrop:
| Year 1 | Year 2 | |
| Net operating assets/common stock | 1.37 | 1.53 | 
| Net operating profit margin | 19% | 21% | 
| Income tax rate | 47% | 28% | 
| Revenues/average net operating assets | 0.81 | 0.61 | 
| EBIT/revenues | 38% | 32% | 
Which of the following is correct concerning changes at Tricrop from Year 1 to Year 2?
| RNOA | ROCE | |
| Option A | Increased | Increased | 
| Option B | Increased | Decreased | 
| Option C | Decreased | Decreased | 
| Option D | Decreased | Increased | 
Group of answer choices
Option A
Option D
Option C
Option B
Soluton:
The solution is choice 4 i.e. Option B (RNOA: Increased and ROCE: Decreased)
Workings are shown below:
1. RNOA (Return on Net Operating Assets)
Formula: Net operating profit margin x (1 - tax rate) x Revenue / Average net operating assets
Explanation: Net operating profit margin is the ratio of Operating Profit to Revenue. It is multiplied by (1 - tax rate) to find after tax net operating profit margin and then multiplied by Revenue / Average net operating assets ratio to get After tax operting profit / Average net operating assets ratio which is RNOA.
Calculation:
| Year 1 | Year 2 | ||
| A | Net operating profit margin | 19% | 21% | 
| B | tax rate | 47% | 28% | 
| C | 1-tax rate (1 - B) | 0.53 | 0.72 | 
| D | Revenues/average net operating assets | 0.81 | 0.61 | 
| E | RNOA (A x C X D) | 0.08 | 0.09 | 
Thus, RNOA has increased from 0.08 to 0.09.
2. ROCE (Return on Capital Employed)
Formula: EBIT/revenues x Revenues/average net operating assets x Net operating assets/common stock
Explanation: ROCE is Earnings before interest and tax (EBIT) divided by Capital Employed (Total assets - Current Liabilities or Equity + Long Term Debt and in this case since there is only equity and no debt mentioned, the denominator would contain common stock only). We have used the ratios EBIT/revenues and Revenues/average net operating assets to eliminate their denominators with Net operating assets/common stock and get EBIT / common stock which is nothing but ROCE.
Calculation:
| Year 1 | Year 2 | ||
| A | EBIT/revenues | 38% | 32% | 
| B | Revenues/average net operating assets | 0.81 | 0.61 | 
| C | Net operating assets/common stock | 1.37 | 1.53 | 
| D | ROCE (A x B x C) | 0.42 | 0.30 | 
Thus, ROCE has decreased from 0.42 to 0.30.