Individual assignment
1
CT/HND/BM/52/46
Individual assignment
Acknowledgment
Special token of gratitude goes for Mrs.Madushani Hassanthika for making this path to bring
the maximum outcome of this project
I would like to appreciate the priceless contribution of several people who helped me to make
this report and also the manager of Cargills for giving all the necessary details in order to
complete this report successfully
And also like to mention my parents and my friends who supported me to make this
assignment a success
So my heartiest appreciation goes for all who support get done this task
2
CT/HND/BM/52/46
Individual assignment
Executive summery
Finance generally refers to 2 activities. To the study of how money is managed efficiency and
effectively and the process of collecting required money.
This report mainly contains about how effective decisions should me made using required
financial tools such as investment appraisal techniques.
The first task contrasts on how financial reports are taken into consideration in order to
evaluate business performances and positions. As per SLAS (Sri Lanka Accounting
Standards) purpose of publishing financial reports are also analyzed in the report
The second part of the report discusses on how a company analyses required external and
internal factors such as SWOT analysis and PEST analysis in order to establish small and
medium scale businesses.
It further discusses on different appraisal techniques so that it would be much easier to figure
out the pattern of profitability of a company for investment purposes. We should be able to
identify the future cash inflows and outflows so that it would be much effective in testing the
companys performance continuously.
In the latter part of the report has discussed about the sources of finance available for the
business and also has discussed about the advantages and disadvantages of the sources of
finance available and also the best option has been suggested. Documents required to apply
for a business loan has been stated and also the reason for submitting the documents
requested by bank is also stated in the report and finally has spoken about the impact of bank
loans to the business.
3
CT/HND/BM/52/46
Individual assignment
Introduction
Financial Reports of companies bring out information about the company and how the
procedures of the company are taken into action. Furthermore financial reports show the
companys current position and the performance in financial terms.
In Sri Lanka Quoted Companies which are listed in the Colombo Stock Exchange has to
prepare their financial report in accordance with SLAS (Sri Lanka Accounting Standards). It
is essential to assess the financial reports on a continuous basis in order to endure keep the
standard effectively.
We live in an era where businesses are thriving to satisfy customers beyond their expectations
due to the presence of high competition. As a result young entrepreneurs commit themselves
in putting up new business ideas in order to succeed in their profession. In order to invest in
such businesses we should be able to analyze the necessary requirements such as SWOT and
PEST analysis. Furthermore we should be able to predict future results due to present
transactions and events.
Also small and medium scale businesses contribute collectively to an economy
comprehensively. So it has to consider as an important industry to carry out businesses.
4
CT/HND/BM/52/46
Individual assignment
Contents
....................................................................................................................................................1
Acknowledgment.......................................................................................................................2
Executive summery....................................................................................................................3
Introduction................................................................................................................................4
List of illustrations.....................................................................................................................7
Cargills (Ceylon) PLC............................................................................................................8
PART A.......................................................................................................................................8
01.
03.
Part B........................................................................................................................................15
2.0 SWOT Analysis (analysis is with regard to the fast food industry in Sri Lanka.).............15
Strengths...............................................................................................................................15
PEST Analysis..........................................................................................................................16
02. Cash flow statement of a similar industry..........................................................................17
03. Timeline..............................................................................................................................18
04. Investment Appraisal Techniques........................................................................18
ARR (average rate of return)................................................................................................19
Discounted payback period..................................................................................................20
05.Calculation of IRR (investment rate of return)...................................................................21
06. Possible source of finance..................................................................................................21
07. Documents required to obtain bank loan...........................................................................22
08. Impacts of bank loans to the business................................................................................23
5
CT/HND/BM/52/46
Individual assignment
6
CT/HND/BM/52/46
Individual assignment
List of illustrations
Table 1.0 Current asset ratio
11
12
12
12
13
13
14
7
CT/HND/BM/52/46
Individual assignment
PART A
1. Purpose of publishing financial information
The purpose of publishing financial information is to provide information about companys
financial position, performance and changes in the position of the organization over a period
8
CT/HND/BM/52/46
Individual assignment
of which is useful for a wide variety of users in making decisions. These users can be known
as Stakeholders of the enterprise.
These stakeholders comprise of suppliers, customers, shareholders, managers, competitors,
government, pressure groups and etc.
Use of financial information for the stakeholders
To shareholders / owners
To managers
To suppliers
To Government authorities
To Employees
To evaluate on salaries and wages.
Job security.
Bonuses and allowances.
CT/HND/BM/52/46
Individual assignment
To financial institutions
Income Statement
Balance Sheet
Statement of Changes in Equity
Cash flow Statement
Notes to the Accounts
In a companys financial information stated assets, liabilities and equity are associated with
the position of the organization while stated income and expenditure are associated with
performance of the organization.
SLAS shall be applied to all general purpose financial statement prepared and presented in
accordance with SLAS.
The company follows required standards in accordance with SLAS in representation of
financial statement. Due to the publishing of financial statement, a company can access to the
information in order to evaluate the actual performance and position in comparison to the
expected performance and position, and also competitor analysis would be much effective.
The main objective of SLAS 03 is to make decisions by different stakeholders regarding the
company.
10
CT/HND/BM/52/46
Individual assignment
the previous financial year. There were no changes to the accounting policies of the Group
during the year.
2010
4,697,601 / 7,085,476*100
2011
5,736,722 / 11,348,392*100
66.2990178
Table 1.0
50.5509679
2010
(4,697,601-3,059,389) /
2011
(5,736,722-3,576,322) /
Current Liabilities*100
Acid Test Ratio
7,085,476*100
23.1207049
Table1.1
11,348,392*100
19.0370582
The standard acid test ratio is more than or equal to 1. According to the calculation in the
year 2010 is 23%, while in 2011 the ratio is 19%. We can say that the company is not up to
the required standard of acid test ratio. The decrease is 4%. But the company can achieve its
11
CT/HND/BM/52/46
Individual assignment
target by increasing its level of assets and/ or decrease the amount of liabilities as the earlier
solution.
Year
NP after tax/ Capital*100
ROCE
2010
712,392/ 6,141,155*100
11.6002934
Table 1.2
2011
1,094,173/ 7,049,433*100
15.5214327
This ratio derives on the amount you get to every rupee invested. It is being mentioned that
when 100 rupee is employed the return for the year 2010 was 11.6 rupees while in year 2011
it is 15.5 rupees. This explains that the company has increased its ROCE by 4%.
Gross Profit Ratio
Gross Profit Ratio = Gross Profit / total sales revenue *100
Year
GP/Sales*100
GP Ratio
2010
2,640,373/ 30,874,797*100
8.5518716
Table 1.3
2011
3,482,427/ 37,128,661*100
9.3793498
Gross profit ratio is derived in order to evaluate the amount of gross profit gained with
comparison to the sales. The percentage in 2010 is 8.5% while in year 2011 is 9.3%. There is
an increase of 0.8%. It shows that the company is achieving well in Sales compared to the
previous year.
Year
NP/Sales*100
NP Ratio
2010
1,000,726/30,874,797*100
3.2412391
Table 1.4
2011
1,406,703/37,128,661*100
3.788753
Net profit ratio is derived in order to evaluate the amount of net profit gained with
comparison to the sales. The percentage in 2010 is 3.2% while in year 2011 is 3.7%. There is
12
CT/HND/BM/52/46
Individual assignment
an increase of 0.5%. It shows that the company is achieving well in Sales compared to the
previous year which has a big impact on the ratio to change by 0.5%.
3.3 Efficiency Ratios
Fixed Asset Turnover Ratio
Fixed Asset Turnover Ratio= Total sales revenue/ Fixed asset at NBV
Year
sales / Fixed asset at
NBV*100
Fixed Asset Turnover Ratio
2010
30,874,797/ 9,251,241
2011
37,128,661/ 13,568,878
3.337368143
Table 1.5
2.736310327
Fixed asset turnover asset derives the amount of sales against the fixed asset of the company.
The ratio has been decreased in 2011 when compared to the year 2010 by 0.6.
Year
Loans / Shareholders fund*100
Price per Earning Ratio
2010
198,499 / 6,141,155*100
3.2322747
Table 1.6
2011
384,167 / 6,959,710*100
5.5198707
Price per earnings ratio refers to the valuation of organizations current share price and
comparing it with the earning per share. According to the valuation in the year 2011 there
is an increment of 2.3%.
13
CT/HND/BM/52/46
Individual assignment
Part B
2.0 SWOT Analysis (analysis is with regard to the fast food industry in Sri
Lanka.)
Strengths
Setting of the outlet which provides the feeling of staying at with utmost relaxed
mentality.
CT/HND/BM/52/46
Individual assignment
Weaknesses
Bakery items are quite perishable, so it has to be sold fast as possible because
consumers prefer fresh products.
Though financial reports possess reports of stability, unseen weaknesses are there yet
to be identified.
Opportunities
Producing more healthy and nutritious products will increase the sales.
The industry is growing at a higher pace where the demand wont find an end.
Threats
Competition from other bakeries and bakery product suppliers such as Royal
Bakery, The fab, P&S and etc.
Economic downturn would affect the disposable income which would lead to
reduction in sales.
PEST Analysis
Political and Legal Factors
Documents which are essential to register the outlet.
15
CT/HND/BM/52/46
Environmental Regulations.
Individual assignment
Economic Factors
Inflation Rate.
Social Factors
Technological Factors
Variety development.
Baking Process.
16
CT/HND/BM/52/46
Individual assignment
Description
Amount Rs
Initial Investment
(90,000)
31/01
Cash sales
50,000
31/02
Cash purchases
(30,000)
31/03
Dividend received
10,000
31/04
Tax paid
(30,000)
31/05
Depreciation of assets
(7,500)
31/06
Sales on credit
20,500
31/07
Rent paid
(10,000)
31/08
Cash sales
15,000
31/09
Cash purchase
(25,000)
31/10
Salary paid
(20,000)
31/11
Insurance
(10,000)
31/12
Equipments purchased
(3,000)
(30,000)
03. Timeline
5%
(90,000)50,000(30,000)10,000(30,000) (7,500)20,500(10,000)15,000(25,000) (20,000)
(10,000)(3,000)
1/01
2/01
6/01 7/01
8/01 9/01
10/01 11/01
12/01
(1+
Total PV =
Fv
12t
50,000
0.05 1
( 1+
)
12
( 7,500 )
0.05 5
(1+
)
12
( 25,000 )
0.05 9
(1+
)
12
(30,000)
0.05 2
(1+
)
12
20,500
0.05 6
(1+
)
12
Individual assignment
( 20,000 )
0.05 10
(1+
)
12
10,000
0.05 3
(1+
)
12
(10,000)
0.05 7
(1+
)
12
(10,000 )
0.05 11
(1+
)
12
(30,000)
0.05 4
(1+
)
12
15,000
0.05 8
(1+
)
12
f+
( 3,000 )
0.05 12
(1+
)
12
18
CT/HND/BM/52/46
Individual assignment
12
= 50,000 + 10,000 + 20,500 + 15,000
12
= 7,958.33
100
Investment
= 7,958.33
100
90,000
= 8.84%
Initial investment
90,000
19
CT/HND/BM/52/46
Individual assignment
1st month
(49,790.88
)
40,209.12
2nd month
000000
40,209.12
3rd month
(9,875.57)
30,333.55
4th month
000000
30,333.55
5th month
000000
30,333.5
5
th
6 month
19,992.2
10341.35
7th month
00000
10341.35
14,506.77
20
CT/HND/BM/52/46
Individual assignment
Outflows
90,000
30,000
30,000
7,500
10,000
25,000
20,000
10,000
3,000
Cannot find IRR since the final balance is a negative value due to the high amount of out
flows.
21
CT/HND/BM/52/46
Individual assignment
Sale of fixed asset a business can finance itself either by selling its assets
(fixed assets/ intangible assets/ investment in other business etc.) such
decisions should be made only if the business has no other options left.
2. External source of finance these are the sources from outside of the organization.
i.
bank loan or overdraft a business can borrow a loan or get an O/D facility by
ii.
keeping as security
Leasing this is where the organization would use the assets without owing/
buying it. payments will be made in installments, where the ownership will be
iii.
iv.
Agreeing to all the finance sources above the best option I would select is bank loan, the
reasons for selecting it as the best option since the organization is been established and its
not possible to finance internally.
banks to ensure that the loans will be paid on the maturity date by the borrowers.
Financial statements- to identify the stability and the position of the business.
Bank statement- to see if the owner has a bank account and see if the bank account is
well maintained.
22
CT/HND/BM/52/46
Individual assignment
The above mentioned documents used by Cargills to obtain loans are attached as appendices
to the report.
Individual assignment
The second part of the report analyses on different environmental factors to be considered
when starting off a small and medium scale businesses, and how financial statements are
being evaluated in different ways. The balance sheet which describes the position of the
business, trading profit and loss a/c which shows the financial performance and the cash flow
statements of the business to measure the liquidity of the business. Furthermore this report
specifies about evaluation of investment appraisal techniques in order measure the businesss
existence. Additionally this report sum ups including the ways and means of risk
measurement techniques which is used to calculate the risk to be borne and sources of finance
which could be considered in investing. Finally it discusses about the impact of the financial
statement to gain different sources of finance.
As a whole this report deliberates on how effective decisions are to be taken with regards to
finance and resources.
24
CT/HND/BM/52/46
Individual assignment
References
entrepreneurs-finance-dileep-rao.html
anthonys,d (2012). business finance . Colombo: misadventures . 34-50
25
CT/HND/BM/52/46
Individual assignment
Appendices
26
CT/HND/BM/52/46
Individual assignment
27
CT/HND/BM/52/46
Individual assignment
28
CT/HND/BM/52/46