B301 Examination August 1996: Proposed Answers

Question 1 (6 marks)

(a) Ordinary shareholders:Ordinary shareholders normally have voting rights. They are effectively owners of the company and have the control over the company by electing the board of directors. They also have the right, to share profits after the payment of preference dividends, to shire in the distributions of residue assets if the company is liquidated, and to subscribe to additional shares if the company increases its share capital.

(b) Preference shareholders:Preference shareholders usually have no voting rights. They have preference over ordinary shareholders with respect to dividends and to distributions of assets in the event of liquidation. This means that preference shareholders must be paid in full before any payments are made to ordinary shareholders. The dividends on preference shares usually are fixed in amount. For preference shareholders with cumulative preference shares, the right to an unpaid dividend can be carried forward to later years, and these arrears of dividend must be paid before any dividend is paid to the ordinary shareholders.

(c) Debenture holders:Debenture holders are actually creditors of the company. Debenture holders have the right to be repaid their capital at maturity. Unlike dividends of ordinary and preference shareholders can only be payable if there are profits in the company, debenture holders can receive interest even the company sustains a loss during the years, i.e. debenture interest can be paid out of capital. Debenture holders also have the right to have their capital repaid in full under liquidation before any capital is returned to the shareholders, including both preference and ordinary shareholders.

Question 2 (6 marks)

(a) There are S standard headings required in a cash flow statement as stated in HKSSAP15:

The objective of these standard headings is to ensure that cash flows arc reported in a form that highlights the significant components of cash flow and facilitates comparison of the cash flow performance of different businesses.

(b) Where the indirect method is adopted~ a reconciliation between the operating profit (normally profit before taxation and interest) reported in the profit and loss.(or income and expenditure) account and the net cash flow from operating activities should be given as a note to the cash flow statement. This reconciliation should disclose separately the movements in stocks, debtors and creditors related to operating activities and other differences between cash flows and profits. This reconciliation is optional where the direct method is adopted.

Question 3 (6 marks)

(a) Timing differences are differences between profits or losses as computed for tax purposes and results as stated in financial statements, which arise from the inclusion of items of income and expenditure in tax computations in periods different from those in which they are included in financial statements. 91liming differences originate in one period and are capable of reversal in one nr more subsequent periods.

(b) The different basis of arriving at profits for tax purposes derives from two main sources. Firstly, certain types of income are tax-free and certain types of expenditure are disallowable, giving rise to 'permanent differences' between taxable and accounting profits. Secondly, permanent differences also arise where there are tax allowances or charges with no corresponding amount in the financial statements.

(c) For a company having a relatively stable or growing investment in depreciable assets, dining differences arising from accelerated depreciation allowances are of a recurring nature and reversing differences are themselves offset, wholly or partially, or are exceeded, by new originating differences, thereby giving rise to continuing tax reductions or the indefinite postponement of any liability attributable to the tax benefits received. Thus this company can take tax relief year by year on capital expenditure. This tax relief may equal or exceed the additional tax which would otherwise have been payable in consequence of the reversal of the original timing differences through depreciation. Where for economic or other reasons a spasmodic or highly irregular pattern of depreciation allowances is forecast, a substantial period of time will need to be considered in attempting to assess whether a tax liability will crystallise. Where there is a declining availability of depreciation allowances, any originating timing differences will usually reverse, and deferred tax should be provided unless it is probable for other reasons that no tax liability will crystallise.

Question 4 (6 marks)

(a) The concept of 'prudence' as defined in HKSSAP I states that revenue and profits are not anticipated, but are recognised by inclusion in the profit and loss account only when realised in the form either of cash or of other assets the ultimate cash realisation of which can be assessed with reasonable certainty; provisionis made for all known liabilities (expenses and losses) whether the amount of these is known with certainty or is a best estimate in the light of the information available.

(b) The concept of 'prudence' stipulates different treatments for loss and gain. Particularly, losses should be recognised in financial statements whenever their amount can be ascertained or estimated. On the contrary, gains are normally not anticipated, but only recognised in financial statements when they are realised in the form either of cash or of other assets the ultimate cash realisation of which can be assessed with reasonable certainty. The spirit of this concept has been adopted in the standard accounting practice for reporting contingent gains and losses. A material contingent loss should be accrued in financial statements where it is probable that a future event will confirm a loss, which can be estimated with reasonable accuracy at the date on which the financial statements are approved by the board of directors. A material contingent loss not accrued should disclosed except where the possibility of loss is remote. Contingent gains should not be accrued in financial statements. A material contingent gain should be disclosed in financial statements only if it is probable that the gain will be realised.

Question 5 (6 marks)

(a) Stocks and work in progress comprise:

(b) The amount at which stocks and work in progress, other than long-term contract work in progress, is stated in periodic financial statements should be the total of the lower of cost and net realisable value of the separate items of stock and work in progress or of groups of similar items.

(c) The amount at which long-term contract work in progress is stated in periodic financial statements should be cost plus any attributable profit less any foreseeable losses and progress payments received and receivable. If, however, anticipated losses on individual contracts exceed cost incurred to date less progress payments received and receivable, such excesses should be shown separately as provisions.

Question 6 (6 marks)

(a) 'Property, plant and equipment' are tangible assets that:

"Useful life" is either:

(b) The depreciable amount of an item of property, plant and equipment should be allocated on a systematic basis over its estimated useful life. The depreication method used should reflect the pattern in which the asset's economic benefits are consumed by the enterprise. The depreciation charge for each period should be recognised as an expense unless it is included in the carrying amount of another asset.

Question 7 (21 marks)

(a) Bank ($'000)

Balance B/F 6,594 Payment to creditors 11,004
Receipt from debtors 13,467 Payment for accounts payable 805
Receipt on share capital increase 2,000 Payment for additions of fixed assets 1,735
Receipts on sale of fixed assets 40 Payment for taxation 268
  ______ Balance c/f - balancing figures 8,289
  22,101   22,101

(b) Debtos ledger ($'000)

Balance B/F 113,468 Bank 13,467
Sales - balancing figure 11,462 Bad debts written off 620
  ______ Balance c/f - ($111,463-$620) 110,843
 

124,930

 

124,930

(c) Creditors ledger ($'000)

Bank 11,004 Balance B/F 121,120
Balance c/f 118,826 Purchase - balancing figure 8,710
  ______   ______
 

129,830

 

129,830

(d) Accounts payable and accruals ($'000)

Bank 805 Balance B/F 7,251
Balance c/f 7,823 Accruals at 31/12/95 1,377
  ______   ______
 

8,628

 

8,628

(e) Fixed assets schedule ($000)

Costs  
Balance at 30/9/95 14,160
Additions during the period 1,735
Disposals (295)
Balance at 31/12/95 15,600
Accumulated depreciation:  
Balance at 30/9/95 12,030
Charge during period (15,600x20%x3/12) 780
Written back on disposals (235)
Balance at 31/12/95 12,575
Net book value at 31/12/95 3,025

(f).

Redone Company Umited

Trading and profit and loss account for the three months ended 31/12/95

  $000 $000
Sales   11,462
Less: Purchases 8,710  
Less: Closing stocks (800)  
Cost of sales   7,910
Less:    
Expense 1,377  
Depreciation 780  
Amortization on Goodwill (9,000x20%x3/12) 450  
Bad debts written off 620  
Loss on disposals of asets (295-235-40) 20 3,247
Profit for the period   305

Question 8 (23 marks)

a) Current account with branch recorded in head office's book

Balance as at March 31 1995 $645,000
Less: Goods in transit at year end recorded in head office's book but not received by the branch 240,000
Adjusted correct balance $405,000

Current account with head office recorded in branch's book

Balance as at March 31 1995 $350,000
Less: Cash in transit at year end recorded in branch's book but not received by the head office 55,000
Adjusted correct balance $405,000

b)

Stocks at year end kept by the branch $120,000  
Less: Cost to head office (120,000 / 1.2) 100,000  
Unrealised profit for stocks at year end   $20,000
Goods in transit from head office ot branch (at invoice price) $240,000  
Less: Cost to head office (240,000 / 1.2) 200,000 40,000
Unrealised profit on stocks and goods in transit at year end   $60,000
Less: Unrealised profit already provided in head office book   11,000
Addition provision for unrealised profit   $49,000

(c)

Home Appliances Limited

Balance Sheet as at 31 March 1995

 

Head

Office

Branch

 

Total

  $000 $000 $000 $000 $000
Fixed assets:          
Plant and equipment ($1,215-$840)   375 ($215-$65) 150 525
Motor vehicles ($835-$360)   475 ($715-$220) 495 970
    850   645 1,495
Current assets:          
Stocks 330   120    
Goods in transit 240   0    
Debtors & prepayments 812   196    
Cash at banks 175   38    
Cash in transit 0   55    
  1,557   409    
Current liabilities:          
Creditors & accruals 978   234    
Provision for unrealised profit 60   0    
  1,038   234    
Net current assets   519   175 694
Total net assets   1,369   820 2,189
Represented by:          
Share capital $1,200       $1,200
Profit & loss a/c (balance) 989       989
  2,189       2,189

 

Question 9 (26 marks)

(a) Trading results

 

For the year ended

31 December

  1995 1994
  $000 $000
Profit before interest and tax 16,000 14,000
Less: interest on 10% convertible unsecured loan stock (1995: $4mx10%; 1996:$8mx10%) (400) (800)
Profit before tax 15,600 13,200
Less: profit tax (15%) (2,340) (1,980)
Profit after tax 13,260 11,220

(b) Calculation of Earnings per share

 

For the year ended

31 December

(i) 1995 1994
  $000 $000
Basic earnings per share    
Profit after tax $13,260,000 $11,220,000
Less: preference dividend ($7mx10%)

(700,000)

(700,000)

  $12,560,000 $10,520,000
Number of ordinary shares 4,540,000 4,000,000
Profit after tax 13,260 11,220
     
(ii) Fully diluted earnings per shares    
Earnings, as stated above $12,560,000  
Add back interest on the convertible unsecured loan stock $400,000  
Less: profits tax (15%) (60,000)  
  $340,000  
Adjusted earnings $12,900,000  
     
Number of shares for 1995:    
In issue during 1994 4,000,000  
Issued on 31 Decemebr 1994 ($8m / $1,000 x 135) 540,000  
Number of share in issue in 1995 4,540,000  
Issued on 31 December 1995 ($8m/$1,000 x 0.5 x 130) 520,000  
Number of shares issued and to rank for future dividend 5,060,000  
     
(c) Presentation in P & L a/c    
 

For the year ended

31 December

 

1995

1994

  $ $
Basic earnings per ordinary share of $4 2.77 2.63
Fully diluted earnings per ordinary share of $4 2.55  

Note:

The basic earnings per share is calculated on earnings of $12,560,000 (1994: $10,520,000) and on the 4,540,000 ordinary shares in issue during the year (1994: 4,000,000 shares).

The fully diluted earnings per share is based on adjusted earnings of $12,900,000 after adding back interest net of profits tax on the 10% convertible unsecured loan stock. The remaining $4,000,000 of this stock was converted into 520,000 new ordinary shares of $4 par value on 31 Dece,ner 1995 making a total of 5,060,000 ordinary shares in issue in 1996. No figure for fully diluted earnings per share is shown for 1994 since the assmptions on which it was based no longer apply.

Remark:

Fully diluted earnings per ordinary share needs to be presented as the dilution is more than 5% of the basic earnings per ordinary share.