FINANCIAL STATEMENT ANALYSIS with R programming:
Scenario: You are a Data Scientist working for a consulting firm. One of your colleagues from the Auditing
department has asked you to help them with financial statement of their organization.
You have been supplied with two vectors of data: monthly revenue and monthly expenses for the financial
year in question.
revenue in 12 months (14574.49, 7606.46, 8611.41, 9175.41, 8058.65, 8105.44, 11496.28, 9766.09,
10305.32, 14379.96, 10713.97, 15433.50)
expenses
in 12 months (12051.82, 5695.07, 12319.20, 12089.72, 8658.57, 840.20, 3285.73, 5821.12,
6976.93, 16618.61, 10054.37, 3803.96)
=============================
Steps + sloutions:
revenue<- c(14574.49, 7606.46, 8611.41, 9175.41, 8058.65, 8105.44, 11496.28, 9766.09,10305.32, 14379.96, 10713.97, 15433.50)
expenses<- c(12051.82, 5695.07, 12319.20, 12089.72, 8658.57, 840.20, 3285.73, 5821.12,
6976.93, 16618.61, 10054.37, 3803.96)
profit for each month : profit<- revenue - expenses
- profit after tax for each month (the tax rate is 30%): ProfitAfterTax<- profit - profit *0.3
- profit margin for each month in percentage (hint: equals profit after tax divided by revenue): ProfitMargin<- round(profitAfterTax / revenue, 2) * 100
==================================
- good months - where the profit after tax was greater than the mean for the year (mean is computed with mean function as mean(x/n)) (5 points)
- bad months - where the profit after tax was less than the mean for the year (5 points)
- the best month - where the profit after tax was max for the year (5 points)
- the worst month - where the profit after tax was min for the year (5 points)
Hints: round() mean() max() min()
In: Accounting
Silver Lining Inc. has a balanced scorecard with a strategy map that shows that delivery time and the number of erroneous shipments are expected to affect the company’s ability to satisfy the customer. Further, the strategy map for the balanced scorecard shows that the hours from ordered to delivered affects the percentage of customers who shop again, and the number of erroneous shipments affects the online customer satisfaction rating. The following information is also available:
Using these estimates, determine how much future profit and future market share will change if:
a) Total decrease in future profit $
Round your answer to two decimal places.
b) Total decrease in future market share %
In: Accounting
A sample of 31 people took a written driver’s license exam. Two variables were measured on them: The result of the exam (0 = fail, 1 = pass), and how much time (in hours) the person studied for the exam. Using the data, fit an appropriate regression model to determine whether time spent studying is a useful predictor of the chance of passing the exam. Formally assess the overall fit of the model. Formally assess whether time spent studying is a useful predictor (as always, providing numerical justification (test statistic and P-value) for your conclusion). Carefully interpret what the estimated model tells you about how the chance of passing the exam changes as the time spent studying changes. A prospective examinee named Matthew spent 3.0 hours studying for his written exam. Estimate (with a point estimate and with a 90% interval) his probability of passing the exam. Based on this estimate, predict whether he will pass or fail.
SAS code:
DATA three; INPUT result hours; /* result=0 is fail; result=1 is pass */ cards; 0 0.8 0 1.6 0 1.4 1 2.3 1 1.4 1 3.2 0 0.3 1 1.7 0 1.8 1 2.7 0 0.6 0 1.1 1 2.1 1 2.8 1 3.4 1 3.6 0 1.7 1 0.9 1 2.2 1 3.1 0 1.4 1 1.9 0 0.4 0 1.6 1 2.5 1 3.2 1 1.7 1 1.9 0 2.2 0 1.3 1 1.5 ; run;
In: Statistics and Probability
(20.44) Cola makers test new recipes for loss of sweetness during storage. Trained tasters rate the sweetness before and after storage. Here are the sweetness losses ( sweetness before storage minus sweetness after storage) found by 10 tasters for one new cola recipe:
2 0.3 0.6 2.1 -0.4 2.2 -1.3 1.2 1.1 2.2
Take the data from these 10 carefully trained tasters as an SRS from a large population of all trained tasters. Is there evidence at the 5% level that the cola lost sweetness? If the cola has not lost sweetness, the ratings after should be the same as before it was stored.
The test statisic is t = ___ (±0.001)
No Yes .
There is evidence that cytotoxic T lymphocytes (T cells) participate in controlling tumor growth and that they can be harnessed to use the body's immune system to treat cancer. One study investigated the use of a T cell-engaging antibody, blinatumomab, to recruit T cells to control tumor growth. The data below are T cell counts (1000 per microliter) at baseline (beginning of the study) and after 20 days on blinatumomab for 6 subjects in the study. The difference (after 20 days minus baseline) is the response variable.
Baseline 0.04 0.02 0 0.02 0.31 0.29
After 20 days 0.18 0.27 1.2 0.05 1.02 0.34
Difference 0.14 0.25 1.2 0.03 0.71 0.05
Do the data give evidence at the 4 % level that the mean count of T cells is higher after 20 days on blinatumomab? The test statistic is
t =____ (±0.001)
Yes No
can you please show how to get the T on a TI-84.
In: Statistics and Probability
MC0102: A student has a nickel, dime, quarter, and half-dollar (yes - let's just pretend) in her pocket. If she pulls 3 coins out of her pocket without replacement, what is the sample space of simple events? Assume that the order that she pulls out the coins does not matter (so pulling N, D, Q is the same as pulling Q, D, N, etc.). N=Nickel, D=Dime, Q=Quarter, and H=Half-dollar.
|
a. |
12 outcomes {N, D, Q, H, N, D, Q, H, N, D, Q, H} |
||||||||||||||||||||||||||||||||||||||||
|
b. |
4 outcomes: {N, D, Q, H} |
||||||||||||||||||||||||||||||||||||||||
|
c. |
3 outcomes: {Coin1, Coin2, Coin3} |
||||||||||||||||||||||||||||||||||||||||
|
d. |
4 outcomes: {NDQ, NDH, NQH, DQH} |
||||||||||||||||||||||||||||||||||||||||
|
e. |
None of these MC0302: Which of the following are true about independent events A and B? I: Events A and B cannot both occur. II: Whether event A occurs has no impact on the probability of event B, and vice versa. III: P(A and B) = P(A) * P(B)
MC0402: Suppose there are two events, A and B. The probability of event A is P(A) = 0.3. The probability of event B is P(B) = 0.4. The probability of event A and B (both occurring) is P(A and B) = 0. Events A and B are:
|
In: Statistics and Probability
You are trying to develop a strategy for investing in two different stocks. The anticipated annual return for a $1,000 investment in each stock under four different economic conditions has the probability distribution shown to the right. Complete parts (a) through (c) below.
Probability Economic condition Stock_X Stock_Y
0.1 Recession -150 -170
0.2 Slow_growth 20 50
0.4 Moderate_growth 100 130
0.3 Fast_growth 160 210
a. Compute the expected return for stock X and for stock Y. The expected return for stock X is ? (Type an integer or a decimal.)
b. Compute the standard deviation for stock X and for stock Y.
c. Which of the following best describes the decision that should be made? Choose the correct answer below.
A.Based on the expected value, stock Y should be chosen. However, stock Y has a larger standard deviation, resulting in a higher risk, which should be taken into consideration.
B.Since the expected values are approximately the same, either stock can be invested in. However, stock X has a larger standard deviation, which results in a higher risk. Due to the higher risk of stock X, stock Y should be invested in.
C.Since the expected values are approximately the same, either stock can be invested in. However, stock Y has a larger standard deviation, which results in a higher risk. Due to the higher risk of stock Y, stock X should be invested in.
D.Based on the expected value, stock X should be chosen. However, stock X has a larger standard deviation, resulting in a higher risk, which should be taken into consideration.
In: Statistics and Probability
Aiolos plc. is a small firm that produces and sells
industrial machinery. The
following figures of the company are from the most recent financial
period:
Sales €20,000,000
Earnings before interest and taxes €2,000,000
Debt €10,000,000
Interest expenses before tax €1,000,000
Capital Expenditures €1,000,000
Depreciation expenses are 50% of capital expenditures
Book value of equity € 10,000,000
Also, you have collected financial information concerning the
industrial
machinery sector of listed companies (all figures are on an average
basis):
Beta coefficient of listed companies of the sector 1.30
Financial leverage in terms of debt to market value of equity
20%
Firms in the sector trade three times (3x) their book value of
equity.
Effective tax rate 20% tax rate.
The management of Aiolos plc. expects that the company will
experience a twostage
growth pattern. Specifically, during the first period which will
last for the
next 5 years, net income, capital expenditures and depreciation
will have a 25%
growth rate per annum, whereas during the second period (i.e.
steady state),
net income will have a 7% growth rate to infinity and capital
expenditures and
depreciation will offset each other.
Working capital requirements are estimated to remain stable during
both growth
periods, while the proportion of net capital expenditure changes
with debt will
remain to 0.3 for the next five years. The yield-to-maturity of the
10 year
government bond is 3%, while the market risk premium is
5%.
Required:
aEstimate the cost of equity for this Aiolos plc
b. Estimate the value of the owner's stake in Aiolos plc., using
the free cash
flow to equity approach.
c. Identify and briefly describe any qualitative aspects of
growth.
In: Accounting
Hot & Cold and Caldo Freddo are two European manufacturers of home appliances that have merged. Hot & Cold has plants in France, Germany, and Finland, where Caldo Freddo has plants in the United Kingdom and Italy. The European market is divided into four regions: North, East, West, and South. Plant capacities (millions of units per year), annual fixed costs (millions of euros per year), regional demand (millions of units), and variable production and shipping costs (euros per unit) are listed in the following table.
|
Variable Production and Shipping Costs |
|||||||
|
North |
East |
South |
West |
Capacity |
Annual Fixed Cost |
||
|
Hot & Cold |
France |
100 |
110 |
105 |
100 |
50 |
1000 |
|
Germany |
95 |
105 |
110 |
105 |
50 |
1000 |
|
|
Finland |
90 |
100 |
115 |
110 |
40 |
850 |
|
|
Demand are in million units per year |
|||||||
|
Demand |
30 |
20 |
20 |
35 |
|||
|
Variable Production and Shipping Costs |
|||||||
|
North |
East |
South |
West |
Capacity |
Annual Fixed Cost |
||
|
Caldo Freddo |
U.K. |
105 |
120 |
110 |
90 |
50 |
1000 |
|
Italy |
110 |
105 |
90 |
115 |
60 |
1150 |
|
|
Demand are in million units per year |
|||||||
|
Demand |
15 |
20 |
30 |
20 |
|||
Each appliance sells for an average price of 300 euros. All plants are currently treated as profit centers, and the company pays taxes separately for each plant. Tax rates in the various countries are as follows: France, 0.25; Germany, 0.25; Finland, 0.3; UK 0.2; Italy, 0.35.
In: Accounting
This is the HW question I cannot get the correct answer for. I've completed the first step but I cannot seem to get the correct numbers for EFN for 20, 25 and 30%!?!? See below for given financial statements and my table with the pro forma of 20, 25 and 30% numbers
|
The most recent financial statements for Scott, Inc., appear below. Interest expense will remain constant; the tax rate and the dividend payout rate also will remain constant. Costs, other expenses, current assets, fixed assets, and accounts payable increase spontaneously with sales. |
| SCOTT, INC. 2019 Income Statement |
||||||
| Sales | $ | 755,000 | ||||
| Costs | 611,000 | |||||
| Other expenses | 25,000 | |||||
| Earnings before interest and taxes | $ | 119,000 | ||||
| Interest expense | 10,800 | |||||
| Taxable income | $ | 108,200 | ||||
| Taxes (22%) | 23,804 | |||||
| Net income | $ | 84,396 | ||||
| Dividends | $ | 31,840 | ||||
| Addition to retained earnings | 52,556 | |||||
| SCOTT, INC. Balance Sheet as of December 31, 2019 |
|||||||
| Assets | Liabilities and Owners’ Equity | ||||||
| Current assets | Current liabilities | ||||||
| Cash | $ | 24,440 | Accounts payable | $ | 58,200 | ||
| Accounts receivable | 33,780 | Notes payable | 15,200 | ||||
| Inventory | 70,700 | Total | $ | 73,400 | |||
| Total | $ | 128,920 | Long-term debt | $ | 103,000 | ||
| Owners’ equity | |||||||
| Fixed assets | Common stock and paid-in surplus | $ | 98,000 | ||||
| Net plant and equipment | $ | 212,000 | Retained earnings | 66,520 | |||
| Total | $ | 164,520 | |||||
| Total assets | $ | 340,920 | Total liabilities and owners’ equity | $ | 340,920 | ||
| 0.2 | 0.3 | 0.4 | |||||||
| Sales | $ | 755,000 | 906000 | 943750 | 981500 | ||||
| Net income | $ | 84,396 | 101275.2 | 107601 | 112242 | ||||
| Dividends | $ | 31,840 | 38208 | 40597.86 | 36175.5966 | ||||
| Addition to retained earnings | 52,556 | 63067.2 | 67003.14 | 69893.0934 |
| Calculate the EFN for 20, 25 and 30 percent growth rates. |
In: Accounting
Problem 2: (Revised 6.3) Magazine Advertising: In a study of revenue from advertising, data were collected for 41 magazines list as follows. The variables observed are number of pages of advertising and advertising revenue. The names of the magazines are listed as:
(use sas)
Adv Revenue
25 50
15 49.7
20 34
17 30.7
23 27
17 26.3
14 24.6
22 16.9
12 16.7
15 14.6
8 13.8
7 13.2
9 13.1
12 10.6
1 8.8
6 8.7
12 8.5
9 8.3
7 8.2
9 8.2
7 7.3
1 7
77 6.6
13 6.2
5 5.8
7 5.1
13 4.1
4 3.9
6 3.9
3 3.5
6 3.3
4 3
3 2.5
3 2.3
5 2.3
4 1.8
4 1.5
3 1.3
3 1.3
4 1
2 0.3
In: Statistics and Probability