SECONDARY SCHOOL IMPROVEMENT PROGRAMME (SSIP) 2016 GRADE 12 SUBJECT: ACCOUNTING TEACHER NOTES (Page 1 of 127) 1 © Gauteng Department of Education TABLE OF CONTENTS SESSION TOPIC PAGE 1 Companies: Concepts, Ledger Accounts 1 - 26 2 Companies: Financial Statements 27 - 44 3 Companies: Financial Statements And Financial Indicators 45 - 56 4 Cash Flow Statement and Financial Indicators 57 - 97 5 Corporate Governance, Ethics And Internal Control 98 - 127 2 © Gauteng Department of Education SESSION NO: 1 TOPIC: COMPANIES: CONCEPTS, LEDGER ACCOUNTS TEACHER NOTE: SUGGESTIONS FOR IMPROVEMENT (a) Short formative tests at regular intervals on company ledger entries and the Accounting Equation are advised. All transactions should be linked to the double-entry principle. (b) The preparation of ledger accounts will enhance the learning of the candidates. (c) Use of past NSC papers will ensure that candidates are familiar with the style of questions on the topic of reconciliations. Educators must encourage learners to use the formats given in the answer books Kindly amend the past papers to comply with the new CAPS requirements. The Companies Act No. 71 of 2008 (applicable from 2011) has introduced several significant changes to company law in South Africa. Two of the most significant changes in terms of their effect on Accounting entries in the Grade 12 curriculum are: Shares of no par value: Section 35 (2) states that ‘a share does not have a nominal or par value’. Buy-back of shares: Section 48 allows companies to repurchase its shares from shareholders under certain conditions. The main reason for the dispensing of par value is that this bears no resemblance to the true worth of a share other than on the first day of a company’s existence and was often confusing to uninformed investors. All shares are now of ‘no par value’. Shares are issued at an ‘issue price’. This means that: The full proceeds of the share issue are credited to the Share Capital account. The Share Premium account no longer applies. New shares may be issued at a higher or lower price than any previous issue price. There are several reasons for allowing a company to repurchase or ‘buy-back’ some of the shares that it has previously issued. Companies with surplus funds might wish to reduce the share capital account thereby increasing returns for the remaining shareholders. A company might wish to buy out a difficult or troublesome shareholder who creates problems for the company. The heirs of a deceased estate might prefer to be paid out for the shares they have inherited. A private company might wish to buy back shares in order for a family to maintain control of the private company. A share repurchase will also allow a company to adjust its debt : equity ratio as economic circumstances change. 3 © Gauteng Department of Education In terms of a share repurchase under the new Act, a company’s directors have to satisfy a solvency and liquidity test before concluding a contract to repurchase shares to ensure that the payment for the shares will not result in solvency or liquidity problems thereafter. The decision regarding the repurchase of shares is authorised and minuted at a meeting of the board of directors, together with the results of the solvency and liquidity test. The following conditions will have to apply in respect of the solvency and liquidity test: Assets (fairly valued) must exceed liabilities (fairly valued) – note historical cost does not apply. The company will be able to pay is debts as they become due for a period of 12 months after the dividends are distributed. The complications that buy-back of shares causes for the entries in the books is that if the buy-back price exceeds the average issue price of the shares, the difference between these prices effectively relates to a pay-out of retained income to the shareholder selling the shares. In this case both the Share Capital and Retained Income accounts will be reduced by the appropriate amounts. Also note that companies are no longer registered with the Registrar of Companies. They are now registered with the Companies and Intellectual Property Commission (‘the Commission’ or ‘the Commissioner’). Explain the concepts of double entry Identifying the two accounts Classification of the two accounts involved Explain the concepts related to companies LESSON FORMAT: Pre-Test: 5 minutes Class Activity 1 Completed by learners and Educator: 25 minutes Class Activity 2 Completed by learners and Educator: 55 minutes Post –Test: 5 minutes SECTION 1: CLASS ACTIVITY 1 TYPICAL EXAM QUESTIONS (Taken from NSC Nov 2013 Paper) 1.1 CONCEPTS REQUIRED: Choose the correct word(s) from those given in brackets. Write only the word(s) next to the question number (1.1.1–1.1.3) in the ANSWER 4 © Gauteng Department of Education BOOK. 1.1.1 1.1.2 1.1.3 1.2 The concept that states that the financial affairs of the owner must be kept separate from the financial affairs of the business is the (business entity concept/going-concern concept). (2) In the event of bankruptcy, the shareholders are not responsible for the debts of the business. This is because of (limited/unlimited) liability. (2) In the financial statements, debtors will be shown as trade and other (equity/receivables/payables). (2) COMPANY TRANSACTIONS REQUIRED: Use the table provided to indicate the following for each transaction: Account debited and account credited in the General Ledger Effect on the accounting equation The bank balance is favourable at all times. Example: Directors' fees paid, R145 000. NO. e.g. ACCOUNT DEBITED Directors' fees ACCOUNT CREDITED Bank AMOUNT 145 000 A O L – – 0 TRANSACTIONS: 1.2.1 The amount owing to SARS at the end of the previous financial year for income tax was paid, R37 400. (4) 1.2.2 Received R180 000 for additional shares issued . (4) 1.2.3 A final dividend of R55 000 was declared by the directors at the end of the current financial year. (4) [12] 1.3 REQUIRED: Use the information supplied to prepare the following accounts in the ledger of Verulam Ltd. for the accounting period ended 30 June 2013 1. 2. 3. 4. Ordinary share capital Retained income SARS - Income tax Shareholders for dividends 5 © Gauteng Department of Education 5. Income tax 6. Ordinary shares dividends 7. Appropriation account INFORMATION: On the 1 July 2012, the following balances appeared, amongst others, in the ledger: Ordinary share capital (100 000 shares) Retained income SARS - Income tax Shareholders for dividends R300 000 R 60 000 R 15 000 (Credit) R 10 000 15 July 2012 The company issued a further 40 000 ordinary shares at R3,50 each. The proceeds of this issue were banked. 20 July 2012 The SARS and the shareholders were paid the amounts due to them. 31 Dec. 2012 The company paid provisional income tax of R80 175 and interim dividends of 15 cents per share. 30 June 2013 At the end of the accounting period, the company made a second provisional tax payment of R70 000 and the directors recommended a final dividend of 30 cents per share. The audit was completed. The net profit for the year ended 30 June 2013 was calculated at R420 000. Income tax is to be calculated at 30% of the net profit. SESSION 1: ACTIVITY 1 1.1 SOLUTIONS CONCEPTS Choose the correct word(s) from those given in brackets. Write only the word(s) next to the question number (1.1.1–1.1.3). 1.1.1 Business entity concept 1.1.2 Limited 6 © Gauteng Department of Education 1.1.3 1.2 Receivables COMPANY TRANSACTIONS Use the table provided to indicate the following for each transaction: Account debited and account credited in the General Ledger Effect on the accounting equation The bank balance is favourable at all times. NO. e.g. ACCOUNT DEBITED ACCOUNT CREDITED Directors' Fees Bank SARS (Income AMOUNT A O L 145 000 − − 0 1.2.1 Tax) Bank 37 400 - 0 - 1.2.2 Bank Ordinary Share Capital 180 000 + + 0 Shareholders for Dividends 55 000 0 - + 1.2.3 Dividends on Ordinary Shares/Ordinary Share Dividends 1.3 GENERAL LEDGER OF VERULUM LIMITED BALANCE SHEET ACCOUNTS SECTION DR 2013 June 30 Balance ORDINARY SHARE CAPITAL 2012 c/d 440 000 July 1 Balance 2013 July 15 Bank 440 000 2013 July 1 Balance B1 CR b/d 300 000 CRJ 140 000 440 000 b/d 440 000 7 © Gauteng Department of Education DR 2013 Jun 30 Balance RETAINED INCOME 2012 c/d 297 000 July 1 Balance 2013 Appropriation Jun 30 Account 357 000 2013 July DR 2012 July 20 Bank 2012 Dec 31 Bank 30 Balance SARS - INCOME TAX 2012 CPJ 15 000 July 1 Balance 2013 CPJ 70 000 Jun 30 Income Tax c/d CR b/d 60 000 GJ 237 000 357 000 b/d 297 000 B3 CR b/d 15 000 GJ 126 000 56 000 141 000 141 000 2013 July DR 2013 Jun 30 Balance 1 Balance B2 1 Balance SHAREHOLDERS FOR DIVIDENDS 2012 c/d 42 000 July 1 Balance 2013 Ordinary share Jun 30 dividends 52 000 2013 July 1 Balance b/d 56 000 B4 CR b/d 10 000 GJ 42 000 52 000 b/d 42 000 N21 CR GJ 126 000 NOMINAL ACCOUNTS SECTION DR SARS – 2013 Jun 30 Income Tax INCOME TAX Appropriation 2013 GJ 126 000 Jun 30 account 8 © Gauteng Department of Education DR ORDINARY SHARE DIVIDENDS Appropriation 2012 2013 CPJ 15 000 Jun 30 account Dec 31 Bank Shareholders for 2013 GJ 42 000 Jun 30 dividends 57 000 N22 CR GJ 57 000 57 000 FINAL ACCOUNTS SECTION DR 2013 Jun 30 Income tax Ordinary share dividends Retained income APPROPRIATION ACCOUNT F3 CR 2013 126 000 Jun 30 Profit and loss 420 000 57 000 237 000 420 000 420 000 SECTION B: NOTES ON CONTENT LEGAL PERSONALITY It is a legal person and has powers to trade in its own name. A company registered in terms of the Companies Act, has a legal personality of its own. This means that, in the eyes of the law, a company is regarded as a person. It can own assets enter into contracts in its own name; institute legal proceedings in its own name, sue and be sued. LIMITED LIABILITY Since the company is a separate legal person, the shareholders cannot be held liable for the debts of the company. In the event of insolvency, the shareholders cannot be asked to settle amounts owed by the company. The shareholders will lose only the capital invested by them. The liability of the members is, therefore, limited to the amount of capital invested. The protection offered to shareholders by way of the concept of limited liability is, therefore, vitally important in stimulating investment in businesses in a country. STATUTORY CONTROL The shareholders are the owners and they provide the capital. The directors are the managers and are entrusted with the use of that capital. 9 © Gauteng Department of Education Certain controls are necessary to protect both the shareholders and the directors. The shareholders need to receive adequate information on how their funds have been utilised by the directors. The above process will prevent fraudulent practices. CORPORATE GOVERNANACE Corporate governance involves a set of relationships between a company’s management, its board, its shareholders and other stakeholders. Corporate governance also provides the structure through which the aims and objectives of the company are set, and the means of attaining those aims and objectives and monitoring performance are determined. BEGINNING OF 2011 MEMORANDUM OF INCORPORATION STIPULATED THE FOLOWING: AUTHORISED SHARE CAPITAL 3 000 000 ORDINARY SHARES ISSUED 1 000 000 ORDINARY SHARES AT ISSUE PRICE OF (I.P.O.) OF 200 CENTS PER SHARE- (I.P.O Initial public offer) GENERAL LEDGER OF TWELVE ABCD LIMITEDBALANCE SHEET ACCOUNTS SECTION DR ORDINARY SHARE CAPITAL 2011 JAN 31 Bank DR 2011 JAN 31 Total Receipts Journal CRJ B1 CR CRJ 2 000 000 BANK B2 CR CRJ 2 000 000 Debit Credit Bank Ordinary share capital A O L +2 000 000 +2 000 000 0 Net Asset value per Share Shareholders’ Equity Number of issued shares 2 000 000 X 100 1 000 000 1 X 100 1 Profitability/ Operating efficiency/Returns =200 CENTS PER SHARE 10 © Gauteng Department of Education 31 December 2011 (1ST FINANCIAL YEAR END) After taxation, the net profit for the year amounted to R500 000. The company decides not to pay any dividends to its shareholders. The profits of R500 000 are retained by the company. The entry in the ledger will be: Journal Debit Credit GJ Appropriation Retained Account income A 0 O +500 000 - 500 000 L 0 The financial statements of a company will reflect the following: NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2011 R 7 Ordinary share capital Authorised 3 000 000 Authorised Ordinary Shares Xxx Issued 1 000 000 Ordinary shares in issue at the beginning of the year 1 000 000 Ordinary shares in issue at the end of the year 8 2 000 000 2 000 000 Retained income Balance at the beginning of the year Net profit after tax for the year Ordinary share dividends Paid (interim) Recommended (final) Balance at the end of the year 000 500 000 ( xxx) X X 500 000 BALANCE SHEET OF TWELVE ABCD LIMITED AT 31 DECEMBER 2011 EQUITY AND LIABILITIES SHAREHOLDERS’ EQUITY Ordinary share capital Notes 7 2 500 000 2 000 000 11 © Gauteng Department of Education Retained Income 8 500 000 NON - CURRENT LIABILITIES Mortgage Loan X Xx CURRENT LIABILITIES Net Asset value per Share Shareholders’ Equity Number of issued shares X 100 1 Profitability/ Operating efficiency/Returns 2 500 000 X 100 1 000 000 1 =250 CENTS PER SHARE POINTS TO CONSIDER THE “I.P.O.’ WAS 200 CENTS PER SHARE THE ACTUAL OR INTRINSIC VALUE IS THE NAV OF 250 CENTS PER SHARE THE GROWTH IN THE NAV (200 CENTS TO 250 CENTS) IS AS A RESULTOF THE RETAINING OF PROFITS THE MARKET PRICE ON THE JOHANNESBURG SECURITIES EXCHAGE WOULD PROBABLY BE > 250 CENTS THE COMPANY STILL HAS 2 000 000 UNISSUED SHARES THAT HAVE BEEN AUTHORISED. THESE SHARES CAN BE ISSUED AT ANY TIME BY THE DIRECTORS AS AUTHORISATION HAS ALREADY BEEN RECEIVED TO DO SO. TEACHERS NOTE: IF THE COMPANY ISSUES FURTHER SHARES, AT WHAT PRICE SHOULD THEY BE SOLD? ISSUING A FURTHER 500 000 SHARES ORDINARY SHARES AT THE ‘I.P.O.’OF 200 CENTS. GENERAL LEDGER OF TWELVE ABCD LIMITED BALANCE SHEET ACCOUNTS SECTION DR DR 201 2 JAN 1 Total Receipts ORDINARY SHARE CAPITAL 2012 BANK JAN 1 BALANCE 31 BANK CRJ 1 000 000 B1 B2 CR CR 2 000 000 1 000 000 12 © Gauteng Department of Education Journal Debit CRJ Bank Credit Ordinary share capital A O L +1 000 000 +1 000 000 0 The financial statements of a company will reflect the following: BALANCE SHEET OF TWELVE ABCD LIMITED AT 31 JANUARY 2012 EQUITY AND LIABILITIES SHAREHOLDERS’ EQUITY Ordinary share capital Retained Income Notes 7 8 3 500 000 3 000 000 500 000 NON - CURRENT LIABILITIES Mortgage Loan X Xx CURRENT LIABILITIES NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JANUARY 2012 R 7 Ordinary share capital Authorised 3 000 000 Authorised Ordinary Shares Issued 1 000 000 Ordinary shares in issue at the beginning of the year 500 000 Ordinary shares issued in January Xxx 2 000 000 1 000 000 3 000 000 Net Asset value per Share Shareholders’ Equity Number of issued X shares 100 1 Profitability/ Operating efficiency/Returns 3 500 000 X 100 1 500 000 1 13 © Gauteng Department of Education =233.33 CENTS PER SHARE AVERAGE SHARE ISSUE PRICE 1 000 000 Ordinary shares in issue at the beginning of the year 500 000 Ordinary shares issued in January 2 000 000 1 000 000 1 500 000 VALUED AT 3 000 000 AVERAGE PRICE 3 000 000/1 500 000 2 PER SHARE CONCLUSION: The existing shareholders: Will not be happy. The intrinsic value (NAV) has been diluted from 250 cents per share to 233.33 cents per share. The existing shareholders are being disadvantaged as they took the initial risk of investing in a new company and they already have a retained income The new shareholders: Will be very happy. They bought shares for 200 cents and without any effort on their part the share is valued at 233.33 cents (NA CASE STUDY TWO The additional shares ( 500 000) are sold at the current net asset value of 250cents per share (At an additional amount of 50 cents per share) GENERAL LEDGER OF TWELVE ABCD LIMITED BALANCE SHEET ACCOUNTS SECTION DR DR 201 2 JAN 1 Total Receipts ORDINARY SHARE CAPITAL 2012 BANK JAN 1 BALANCE 31 BANK CRJ 1 250 000 B1 B2 CR CR 2 000 000 1 250 000 14 © Gauteng Department of Education Journal Debit Credit A O Ordinary CRJ Bank share +1 250 000 +1 250 000 capital The financial statements of a company will reflect the following: L 0 BALANCE SHEET OF TWELVE ABCD LIMITED AT 31 JANUARY 2012 EQUITY AND LIABILITIES SHAREHOLDERS’ EQUITY Ordinary share capital Retained Income Notes 7 8 3 750 000 3 250 000 500 000 NON - CURRENT LIABILITIES Mortgage Loan X Xx CURRENT LIABILITIES NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JANUARY 2012 R 7 Ordinary share capital Authorised 3 000 000 Authorised Ordinary Shares Issued 1 000 000 Ordinary shares in issue at the beginning of the year 500 000 Ordinary shares issued in january Xxx 2 000 000 1 250 000 3 250 000 Net Asset value per Share Shareholders’ Equity Number of issued X shares 100 1 Profitability/ Operating efficiency/Returns 3 750 000 X 100 1 500 000 1 15 © Gauteng Department of Education =250 CENTS PER SHARE AVERAGE SHARE ISSUE PRICE 1 000 000 Ordinary shares in issue at the beginning of the year 500 000 Ordinary shares issued in January 2 000 000 1 250 000 1 500 000 VALUED AT 3 250 000 AVERAGE PRICE 3 250 000/1 500 000 2,17 PER SHARE CONCLUSION: The existing shareholders: No benefit even though they took the initial risk and should be rewarded as they have a flourishing business that has retained profits The new shareholders: No benefit as they paid 250 cents for the share and the NAV is 250 cents per share CASE STUDY THREE The additional shares (500 000) are sold at a higher price than the current NAV ie. The shares are sold at 275 cents per share. GENERAL LEDGER OF TWELVE ABCD LIMITED BALANCE SHEET ACCOUNTS SECTION DR DR 201 2 JAN 1 Total Receipts ORDINARY SHARE CAPITAL 2012 BANK JAN 1 BALANCE 31 BANK CRJ 1 375 000 Journal Debit CRJ Bank Credit Ordinary share capital A B1 B2 O +1 375 000 +1 375 000 CR CR 2 000 000 1 375 000 L 0 The financial statements of a company will reflect the following: 16 © Gauteng Department of Education BALANCE SHEET OF TWELVE ABCD LIMITED AT 31 JANUARY 2012 EQUITY AND LIABILITIES SHAREHOLDERS’ EQUITY Ordinary share capital Retained Income Notes 7 8 3 875 000 3 375 000 500 000 NON - CURRENT LIABILITIES Mortgage Loan X Xx CURRENT LIABILITIES NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JANUARY 2012 R 7 Ordinary share capital Authorised 3 000 000 Authorised Ordinary Shares Issued 1 000 000 Ordinary shares in issue at the beginning of the year 500 000 Ordinary shares issued in january Xxx 2 000 000 1 375 000 3 375 000 Net Asset value per Share Shareholders’ Equity Number of issued X shares 100 1 Profitability/ Operating efficiency/Returns 3 875 000 X 100 1 500 000 1 =258 CENTS PER SHARE AVERAGE SHARE ISSUE PRICE 1 000 000 Ordinary shares in issue at the beginning of the year 500 000 Ordinary shares issued in January 2 000 000 1 375 000 1 500 000 VALUED AT 3 375 000 AVERAGE PRICE 3 375 000/1 500 000 2,25 PER SHARE 17 © Gauteng Department of Education CONCLUSION: The existing shareholders: Will be happy as they paid 200 cents per share.NAV per share was was 250 cents before the new shares were sold and this increased to 258 cents after the issue.They took the initial risk and therefore should be rewarded for this. The new shareholders: This is fair as they should pay a premium for the shares as they are buying into a a business that is successful and has a retained income. WHICH OF THE THREE CASE STUDIES WOULD BE THE FAIREST TO THE EXISTING SHAREHOLDERS: 3? TWELVE ABCD LIMITED OPTED FOR OPTION THREE Let us assume that a shareholder Ms I Need-Cash (who bought 5 000 shares at the initial public offer value) sold her shares, for 285 cents per share, to MR Investor. By how much would the company benefit as a result of the sale of the shares to Mr.Invester? Provide an explanation. The company will not benefit at all from the sale of the shares to Mr.Invester. Ms I Need-Cash would make a profit of (R14 250(5 000x285) – (5000 x 200) R10 000=R4 250) from the sales of these shares to Mr.Invest. BUYING BACK (REPURCHASE) OF SHARES BY A COMPANY 18 © Gauteng Department of Education In terms of Section 48 of the new Companies Act the directors of a company may decide to repurchase shares from a shareholder, subject to certain conditions. Reasons: The reasons are numerous e.g. reduction in the number of shareholders could result in bigger returns for the remaining shareholders; directors might wish to adjust the debt/equity ratio through the buy-back of shares; heirs of a deceased estate might not wish to become shareholders of a company; a dissatisfied shareholder might wish to withdraw for personal reasons; family members in a private company might wish to retain control of the company by reducing the number of issued shares. The effect on the Accounting Equation will be: Assets – Owners’ equity – In preparing the financial statements: Bank is reduced by the repurchase value paid for the shares Ordinary share capital is reduced by the number of shares multiplied by the average issue price Retained income is reduced by the difference (this represents the income that had previously been retained in respect of the shares repurchased) Reasons: As many shareholders will have bought shares from existing shareholders (third parties) on the JSE at market prices, it is normally not possible for a company to determine the original purchase price paid by a specific shareholder. The average issue price will therefore be used in determining the entries to be made in the buying back of shares. Note that this is effectively the weighted average price as the balance on the Share Capital account already takes price and quantity into account. EXAMPLE BUY-BACK OF SHARES On 1 March 2013, the following balances appeared in the ledger of Twelve ABCD Ltd: Bank R1 100 000; Ordinary share capital, R5 400 000; Retained income R1 200 000. Calculations Average share issue price Net Asset Value per share Workings R4 500 000 ÷ 750 000 shares R5 700 000 ÷ 750 000 shares Answer R6,00 per share R7,60 per share On 1 June 2013, the directors of Twelve ABCD Ltd decided to buy back 100 000 shares from a disgruntled shareholder at a price of R8,00 each. Paid him R800 000. There are two aspects to this transaction: 19 © Gauteng Department of Education Per share For 100 000 shares 2013 Mar 1 Balance Share capital portion R6,00 Retained income portion R2,00 R8,00 R600 000 R200 000 R800 000 b/d Total B1. BANK 2013 1 100 Jun Ordinary share 000 1 capital 600 000 Retained income 2013 Jun 1 Bank 2013 Jun 1 Bank Calculations Average share issue price Net Asset Value per share 200 000 B2. ORDINARY SHARE CAPITAL 2013 Mar 600 000 1 Balance b/d 4 500 000 3 900 000 B3. RETAINED INCOME 2012 Mar 200 000 1 Balance b/d 1 000 000 Workings R3 900 000 ÷ 650 000 shares R4 900 000 ÷ 650 000 shares TREATMENT OF CLOSING TRANSFERS B3. RETAINED INCOME 2013 2012 Jun 1 Bank 200 000 Mar 1 Balance 2014 2014 Feb Feb 28 Balance c/d 1 650 000 28 Appropriation Answer R6,00 per share R7,54 per share b/d 1 200 000 650 000 1 850 000 1 850 000 2014 Mar 1 Balance 1 200 000 b/d 1 650 000 20 © Gauteng Department of Education 2014 Feb 28 Income tax Dividends on ordinary shares F3. APPROPRIATION ACCOUNT 2014 Feb 390 000 28 Profit & loss 1 300 000 260 000 Retained income 650 000 1 300 000 1 300 000 EXTRACT FROM THE FINANCIAL STATEMENTS: Note 9. Retained Income Balance at beginning of year 1 200 000 Net profit after tax Repurchase of 100 000 ordinary shares 910 000 (200 000) Dividends (260 000) Balance at end of year 1 650 000 SESSION 1: ACTIVITY 2: 55 minutes Happy Badgers Limited trades in making matric badges. The Company is authorized to issue 1000 000 ordinary shares of no par value The directors are concerned that the market price per share at Johannesburg Securities Exchange (JSE) on 1 March 2013 has declined from R9, 00 to R6, 00 per share. The directors informed the internal auditor to investigate what contributed to the declined market price per share. You have been requested by shareholders to present information relating to the following company accounts for the period 1 March 2013 to 28 February 2014. REQUIRED: 1.1 Complete the following accounts and balance/close off the accounts on 28 February 2014. Ordinary share capital Retained income Shareholders for dividends SARS: income tax 21 © Gauteng Department of Education Ordinary share dividends Income tax Appropriation 1.2 Prepare the following notes Ordinary share capital Retained Income 1.3 Complete the equity section of the Balance Sheet (Statement of Financial Position) INFORMATION: The following balances appeared in the books on 1 March 2013: Ordinary Share Capital ( 100 000 shares issued) 500 000 Retained Income/ Accumulated Profits 98 000 SARS (Income Tax) 15 000 (Dr) Shareholders for dividends 85 000 ADDITIONAL INFORMATION 1 2013 Mar 31 2 The amounts due to the shareholders for dividends were paid. We also received a refund cheque from SARS for the amount due to us Income tax details are as follows: 2013 Aug 31 2014 Feb 28 The company paid their first provisional tax of R280 000. A second provisional tax payment of R290 000 was made. The Income tax for the year amounted to R600 000, being 30% of net profit. 3 Shares and Dividends 2013 Mar 31 Issued 40 000 no par value ordinary shares for R240 000. 22 © Gauteng Department of Education Mar 31 Issued another 50 000 no par value ordinary shares @ R8 per share. Aug 30 The directors decided to pay an interim dividend R125 000. Sep18 After investigation the directors realised that the shares were undervalued in the market place and therefore decided to buy 45000 ordinary shares for R333 000. 2014 28 Feb The directors recommended and declared a dividend of 245cents per share to the shareholders at the AGM meeting. SESSION NO: 1 ACTIVITY 2 SOLUTION TOPIC: COMPANIES CONCEPTS AND LEDGER ACCOUNTS 1.1 GENERAL LEDGER OF HAPPY BADGERS LIMITED BALANCE SHEET ACCOUNTS SECTION Dr. 2013 Sept 15 Bank ORDINARY SHARE CAPITAL 2013 Mar 1 CPJ 270 000 Balance May 2014 Feb 28 Balance c/d Cr. b/d 500 000 31 Bank CRJ 240 000 31 Bank CRJ 400 000 870 000 1 140 000 1 140 000 2014 Mar 1 Dr. 2013 30 Bank Balance b/d RETAINED INCOME GJ 63 000 870 000 Cr. 1 © Gauteng Department of Education b/d 98 000 23 Aug 2013 MAR 2014 Feb 28 Balance c/d 954 750 Balance 2014 Feb Appropriation 28 gj 1 017 750 1 017 750 Mar 14 Dr. 2013 Mar 31 2014 Feb 28 1 Balance SHAREHOLDERS FOR DIVIDENDS 2013 Bank CPJ 85 000 Mar 1 Balance Ordinary 2014 share Balance c/d 355 250 Feb 28 dividends b/d b/d 85 000 GJ 355 250 440 250 2014 Mar 1 Aug 2014 Feb 2014 Feb 28 Bank SARS: INCOME TAX 2013 CPJ 15 000 Mar 1 2014 CPJ 280 000 Feb 28 CPJ 290 000 28 Balance c/d 1 Balance 31 Bank Balance b/d 355 250 Cr. Bank b/d 15 000 Income tax GJ 600 000 30 000 615 000 615 000 2014 Mar Dr. 954 750 Cr. 440 250 Dr. 2013 Mar 919 750 1 Balance b/d ORDINARY SHARE DIVIDENDS 2013 Aug 30 Bank GJ 125 000 2014 Feb Shareholders 28 for dividends GJ 355 250 2014 Feb 28 Appropriation 30 000 Cr. GJ 480 250 24 © Gauteng Department of Education 495 250 Dr. 495 250 Income tax 2014 Feb SARS28 Income tax GJ 600 000 2014 Feb Cr. 28 Appropriation GJ 600 000 Dr. 600 000 APPROPRIATION 2014 Feb 28 Income tax Ordinary Share dividends Retained income GJ GJ Gj 600 000 480 250 919 750 600 000 2014 Feb Cr. Profit and loss 28 2 000 000 GJ 2 000 000 2 000 000 1.2 NOTES TO THE FINANCIAL STATEMENTS R 7 Ordinary share capital Authorised 1 000 000 Authorised Ordinary Shares Issued 100 000 Ordinary shares in issue at the beginning of the year @ R5,00 40 000 Shares issued during the year@ R6,00 50 000 Shares issued during the year@ R 8,00 (45 000) Shares repurchased @ R 6,00 145 000 Ordinary shares in issue at end of year 8 Retained income Balance at the beginning of the year Net profit after tax for the year © Gauteng Department of Education √500 000 √240 000 √400 000 √(270 000) 870 000 √98 000 √1400 000 25 Repurchases of 45 000 @ R 1,40 Ordinary share dividends Paid (interim) Recommended (final) (145 000@ R2,45) Balance at the end of the year √ √ (63 000) (480 250) √125 000 √√355 250 954 750 1.3 BALANCE SHEET OF HAPPY BADGERS LIMITED AT 28 FEBRUARY 2014 EQUITY AND LIABILITIES SHAREHOLDERS’ EQUITY Ordinary share capital Retained Income Notes 7 8 1824 750 870 000 954 750 26 © Gauteng Department of Education SESSION NO: 2 TOPIC: COMPANIES: FINANCIAL STATEMENTS TEACHER NOTE: Do a detailed base line assessment on the GAAP PRINCIPLES Discuss all the adjustments dealt with in grade 11 Show the effect on the INCOME STATEMENT AS WELL AS THE BALANCE SHEET Stress the importance of showing calculations in Brackets to Earn part marks Use of past NSC papers: Every learner should have access to past examination papers. With the introduction of CAPS in 2014, it will be necessary for teachers to adapt parts of certain questions so that they can be used for revision purposes. Questions that include par value of shares and share premium will have to be altered and adapted. To comply with CAPS, teachers should ensure that learners have sufficient practice with questions involving repurchase (buy-back) of shares. Teachers should also answer these papers themselves so as to improve their own confidence in their ability to deal with each topic. Basic concepts and the Accounting equation: Teachers should ensure that learners understand and can explain the essential basic concepts and terminology before engaging in Accounting applications in each topic. o The most vital concepts are those contained in the expanded Accounting equation: Assets + Expenses + Drawings = Capital + Income + Liabilities. The process of conceptualizing and understanding the above goes much further than simply the rote-learning of definitions. TEACHER NOTE: (a) (b) (c) It is essential that the expanded Accounting Equation be fully understood from an early stage of studies in Accounting i .e. from the GET phase, and particularly from Grade 10 in the FET phase. Formative tests must be regularly conducted on the fixed format, without figures, of the Income Statement and Retained Income note, particularly for weaker learners, so that they identify the correct placement of the various categories of items . Candidates should also be alerted to the easily obtainable method marks for sub-totals, even if errors have been made in the preceding figures. In the NSC exam, 300 marks have to be distributed to cover three modules . It is therefore impossible for all financial statements to be tested in one paper. The different financial statements will be rotated randomly over a period. Learners must get to know the basic formats of all major financial statements, 27 © Gauteng Department of Education (d) as well as the relevant notes. Formative tests should be conducted on calculations relating to the number of shares and the amount of interim and final dividends. It is necessary to take heed of the changes relevant to CAPS when addressing the number of shares and the issue price of shares. The approved textbooks will have covered the different types of audit reports, i.e. unqualified, qualified and disclaimer. After covering this topic, teachers should include it in tests and school-based examinations. Learners should be encouraged to discuss and debate the issues contained in different audit reports . This would broaden their knowledge and hone their ability to comment with insight . BUSINESS ENTITY CONCEPT MATERIALITY CONCEPT GOINGCONCERN CONCEPT Generally accepted accounting Practices (GAAP) HISTORICAL COST PRINCIPLE PRUDENCE CONCEPT MATCHING AND ACCRUAL CONCEPT CONSISTENCY CONCEPT EXPLANATION GAAP PRINCIPLE The value of an asset in the balance sheet is the reasonable value of an asset still in use in a business which will continue for the foreseeable future, not the actual amount it could be sold for. If an asset has only been used for 6 months, it will be depreciated for 6 months as it will only have contributed to 6 month’s earnings. Assets, with the exception of land and buildings, will be depreciated as they lose value because of normal wear and tear. Although land and buildings usually increase in value, the profit will not be entered in the books until it is realized until they are actually sold. All assets are entered in the books at the original cost price Going concern Matching Prudence Historic cost 28 © Gauteng Department of Education as this can be proved and is not dependent on anyone’s valuation. Tangible assets are items used by the business for longer than 12 months. However, if the business buys a stapler for the accountant costing R150, it will last him forever. It will not be considered an asset as the cost is too small to warrant a page in the asset register and depreciation calculations for years. The owner bought a new car for his son and paid for it out of the business bank account. This amount would be debited to Drawings account and not to Vehicles account. Materiality Entity Once it has been decided to depreciate computers by 25% Consistency p.a. on cost price, the same method must be used every year. TERM Accrued expenses/ M expenses payable Accrued income/income receivable Asset Bad debts Cost of sales Creditors Debtors Depreciation Income received in advance/deferred income Liability Loss Mark-up Owners’ equity Prepaid expenses Profit DEFINITION Expenses that are still owing at the end of the financial year. Income that is still owing to the business at the end of the financial year. Item of value owned by a person or business which enables a profit to be made. Debts written off as the debtors are unlikely to settle their accounts. Cost of sales is the cost price of all goods that have been sold. People/suppliers the business owes money to. People who owe the business money for goods bought on credit. The amount by which fixed assets reduce in value over time due to wear and tear. Income that has already been received by a business but which is for the next financial year. An amount owed by a person or business to another person or business. When the expenses are more than the income. The percentage added to the cost price to calculate the selling price, i.e. the profit %. The net worth (value) of the business at any given time. Expenses that have already been paid but which are for the next financial year. When the income is more than the expenses. 29 © Gauteng Department of Education Trading stock deficit This amount is calculated when the physical Stock-take figure is less than the figure for trading stock in the general ledger. Trading stock surplus This amount is calculated when the physical stock-take figure is more than the figure for trading stock in the general ledger. NAME OF COMPANY: ………………………. STATEMENT OF COMPREHENSIVE INCOME INCOME STATEMENT FOR THE YEAR ENDED …………………… Note s Sales Cost of sales Gross profit Other Operating Income Rent income Commission income Fee income etc Gross operating income Operating expenses Trading stock deficit Salaries and wages Directors fees Audit fees Depreciation Provision for bad debts adjustment (expenses) Insurance Bad debts Packing material Sundry expenses etc Operating profit/(loss) Interest income Profit before interest expense/financing cost Interest expense / financing cost Net profit (loss) before tax Income tax Net profit (loss) after tax R xx (xx) xx x x x x x xx (xx) x x x x x x x x x x x xx 1 2 8 x xx (x) xx (x) xxx 30 © Gauteng Department of Education FORMAT OF THE FINANCIAL STATEMENTS: NAME OF THE COMPANY: …………… LIMITED STATEMENT OF FINANCIAL POSITION BALANCE SHEET AT ……………….. ASSETS NON - CURRENT ASSETS Fixed assets (Tangible assets) Financial assets : Fixed deposits : XX Bank CURRENT ASSETS Inventories Trade and other receivables Cash and cash equivalents Notes R 3 x x x 4 5 6 x x x x xx TOTAL ASSETS EQUITY AND LIABILITIES SHAREHOLDERS’ EQUITY Ordinary share capital Retained Income 7 8 NON-CURRENT LIABILITIES Loan …… xx x x xx xx CURRENT LIABILITIES Trade and other payables Bank overdraft Current Portion of loan (Short term loan) TOTAL EQUITY AND LIABILITIES 9 x xx x x xx NAME OF THE COMPANY: …………… LIMITED NOTES TO THE FINANCIAL STATEMENTS AT ……………….. 1. INTEREST INCOME On fixed deposit On savings account On current account On overdue debtors x x x x 31 © Gauteng Department of Education xx 2. 3. INTEREST EXPENSE On loan On bank overdraft On overdue accounts x x x xx FIXED ASSETS Carrying value at beginning of year Cost Accumulated depreciation LAND AND BUILDINGS VEHICLES EQUIPMENT TOTAL x xx xx xx x x (x) x (x) x (x) x x (x) (x) xx xx (x) x (x) (x) xx xx (x) x (x) (x) xx xx (x) MOVEMENTS Additions Disposals at carrying value Depreciation Carrying value at end of year Cost Accumulated depreciation 4. xx xx INVENTORIES Trading stock Consumable stores on hand xx x xx 5. 6. TRADE AND OTHER RECEIVABLES Trade Debtors Provision for bad debts Net Trade Debtors Prepaid expenses Accrued income Insurance Claim SARS – Income Tax (DR Balance) SARS – Vat control (DR Balance) Deposit : light and water x (x) xx x x x x x xx CASH AND CASH EQUIVALENTS Fixed deposit (maturing within 12 months) Savings account xx X 32 © Gauteng Department of Education Bank account Cash float Petty cash 7 8. 9. X x x xx ORDINARY SHARE CAPITAL Authorised Number of ordinary shares : xxxxx shares Issued xxx Ordinary shares in issue at beginning of year xxx Ordinary shares issued during the year at an issue price of RXXX xxx Ordinary shares bought back during the year at Rxxx per share xxx Ordinary shares in issue at end of year x x xx Retained income Balance at beginning of year Net profit after tax for the year Repurchase of ordinary shares Ordinary share dividends Paid Recommended Balance at end of year xx x (xx) (xx) x x xxx TRADE AND OTHER PAYABLES Trade creditors Accrued expenses Income received in advance Deposit :Rent income SARS - Income tax (CR Balance) SARS -PAYE SARS - Vat control (CR Balance) Creditors for salaries Pension fund Medical aid fund Unemployment insurance fund x x x x x x x x x x x x xx 33 © Gauteng Department of Education SESSION2: ACTIVITY 1 LESSON FORMAT: Pre-Test: 10 minutes Class Activity 1 Completed by learners and Educator: 1hr:10 minutes Post –Test: 10 minutes FINANCIAL STATEMENTS AND AUDIT REQUIRED: (Taken from NSC Nov 2013 Paper) 1.1 Give ONE word/term for each of the following descriptions by choosing a word/term from the list below. Write only the word/term next to the question number (1.1.1–.1.4) in the ANSWER BOOK. current asset; non-current asset; income; expense; current liability; non-current liability 1.1.1 Profit on the sale of an asset is a/an ... (2) 1.1.2 The portion of a loan that will have to be repaid within a year is a/an ... (2) 1.1.3 Consumable stores on hand are a/an ... (2) 1.1.4 Interest on a bank overdraft is a/an ... (2) [8] 2.1 NERO LIMITED You are provided with the Pre-Adjustment Trial Balance of Simphiwe Limited. The company buys and sells uniforms and they also repair uniforms for their customers, for which they charge a fee. These fees are credited to the Fee Income Account in the General Ledger. 2.1.1 2.1.2 Refer to Information 2J below. Calculate the profit or loss on disposal of the computer. Show workings. You may prepare an Asset Disposal Account to identify the figure. (8) Complete the Income Statement for the year ended 30 September 2015. The notes to the financial statements are NOT required. (47) 34 © Gauteng Department of Education INFORMATION: 1. NERO LTD PRE-ADJUSTMENT TRIAL BALANCE AS AT 30 SEPTEMBER 2015 Balance Sheet Accounts Section Ordinary share capital Retained income (1 October 2014) Loan from Stay Bank Land and buildings at cost Vehicles at cost Equipment at cost Accumulated depreciation on vehicles (1 October 2014) Accumulated depreciation on equipment (1 October 2014) Debtors' control Creditors' control Trading stock Bank Petty cash SARS – Income tax Provision for bad debts Nominal Accounts Section Sales Cost of sales Debtors' allowances Salaries and wages Discount allowed Fee income Rent income Insurance Sundry expenses Directors' fees Audit fees Consumable stores Interest income Ordinary share dividends DEBIT R CREDIT R 1 300 000 170 000 90 000 1 628 520 220 000 190 000 41 000 37 000 36 600 17 960 479 000 13 500 2 200 83 500 1 440 R R 2 720 000 1 310 000 6 200 162 000 905 104 750 56 000 11 000 39 250 390 000 53 705 24 000 2 500 88 000 35 © Gauteng Department of Education 2. ADJUSTMENTS: A. Prepaid expenses in respect of sundry expenses at the year- end, R3 200, have not been taken into account. B. On 30 September 2015, R580 was received from A Ethic, whose account had previously been written off as irrecoverable. The amount was entered in the Debtors' Control column in the Cash Journal. C. The provision for bad debts must be adjusted to R1 830. D. There were two directors at the start of the accounting period. Directors' fees have been paid for the first half of the accounting period. On 1 April 2015, a third director was appointed. All three directors earn the same monthly fee. Provide for the outstanding fees owed to the directors. E. Rent has been received for 14 months. F. The following credit note was left out of the Debtors' Allowances Journal for September in error. The mark-up on goods sold was 50% on cost. NERO LTD CREDIT NOTE 4533 28 Sept. 2015 Credit: Supaclean Ltd PO Box 340, Westmead, 3610 24 Uniforms returned Reduction on fee charged for repair of uniforms Unit price Total R400 R9 600 R 750 R10 350 G. A physical stock count on 30 September 2015 reflected the stock of uniforms on hand as R490 000. The loan statement from Stay Bank reflected the following: H. 36 © Gauteng Department of Education Balance at beginning of financial year Repayments during the year Interest capitalised Balance at end of financial year R 150 000 R 78 000 R ? R 90 000 I. Depreciation on vehicles is calculated at 20% p.a. on the diminishingbalance method. J. Depreciation on equipment is calculated at 10% p.a. on the cost price. Note that an item of equipment was taken over by one of the directors, Ivor Steele, on 30 June 2015 for personal use for R800 cash. The relevant page from the Fixed Asset Register is provided below. No entries have been made in respect of the disposal of this asset. FIXED ASSET REGISTER Page 12 Item: VYE Computer Ledger Account: Equipment Date Purchased: 1 April 2012 Cost Price: R22 000 Depreciation Policy: 10% p.a. on cost price Date Depreciation calculations 2012 30 September 2013 30 September 2014 30 September 2015 30 June K. Current Depreciation Accumulated Depreciation R22 000 x 10% x 6/12 R1 100 R1 100 R22 000 x 10% x 12/12 R2 200 R3 300 R22 000 x 10% x 12/12 R2 200 R5 500 R? R? ? Income tax for the year amounts to R63 280. 37 © Gauteng Department of Education SESSION: 2 ACTIVITY 1 SOLUTION 1.1 Give ONE word/term for each of the descriptions by choosing a word/term from the list. Write only the word/term next to the question number (1.1.1–1.1.4). 1.1.1 Income 1.1.2 Current liability 1.1.3 Current asset 1.1.4 Expense 8 2.1.1 Calculate the profit or loss on disposal of the computer: No part marks 22 000 – 5 500 – 1650 – 800 = R14 050 – (5 500 + 1650) – 800 = R14 050 OR 22 000 OR Cost price Accu depr (5 500 + 1 650 ) Carrying value Disposal/Bank Loss on sale of asset 22 000 7 150 14 850 800 14 050 Asset disposal Equipment 22 000 Accu depr (5 500 + 1 650 ) Bank Loss on sale of asset Ignore details here 22 000 7 150 800 14 050 22 000 8 38 © Gauteng Department of Education 2.1.2 NERO LTD INCOME STATEMENT FOR THE YEAR ENDED 30 SEPTEMBER 2015 Sales (2 720 000 – 6 200 – 9 600 ) –R15 800: 2 marks Cost of Sales (1 310 000 – 6 400 ) Mark figures only 8 2 704 200 (1 303 600) Gross Profit Check operation, COS must be deducted 1 400 600 Other operating income 157 180 Fee income (104 750 – 750 ) 104 000 Rent income (56 000 – 8 000 ) 48 000 580 4 600 Check operation Bad debts recovered 12 Trading stock surplus (490 000 – [479 000 + 6 400]) Ignore workings,1 method mark for any figure Gross operating income 1 557 780 (1 331 350) Salaries and wages 162 000 Discount allowed 905 Insurance 11 000 Sundry expenses (39 250 – 3 200 ) 36 050 585 000Directors fees (390 000 + 390 000 + 195 000 ) Audit fees 975 000 53 705 Consumable stores 24 000 390 @ 54 250 14 050 Operating Expense Check operation, mark figure only Provision for bad debts adjustment 22 No part marks Depreciation (1 650 + 16 800 + 35 800 See 4.1.1 @Any figure Loss on sale of asset See 4.1.1 Operating profit 226 430 Interest Income Profit before interest expense/finance cost Interest expense / Finance cost If no brackets accept the figure 228 930 Profit before tax Income Tax 5 Net Profit after tax 2 500 (18 000) 210 930 If no brackets accept the figure (63 280) Check operation, tax and interest expense must be deducted 147 650 TOTAL MARKS 47 55 39 © Gauteng Department of Education SESSION 2: ACTIVITY 2 Class Activity 2 Completed by learners and Educator: 1hr:30 minutes 1. SELATI LIMITED You are provided with information for the financial year ended 30 June 2013. REQUIRED: 1.1 Complete the Income Statement. (54) 1.2 Prepare the note for Retained Income. (7) INFORMATION: EXTRACT FROM THE TRIAL BALANCE ON 30 JUNE 2013: Balance Sheet Accounts Section Ordinary share capital (2 250 000 shares) Retained income (1 July 2012) Trading stock Debtors' control Provision for bad debts Creditors' control Loan: Puma Bank Bank (Dr) SARS: Income tax (Dr) Pension fund Unemployment Insurance Fund (UIF) Fixed deposit: Sharp Bank Nominal Accounts Section Sales Cost of sales Salaries and wages Directors' fees Audit fees Employer's contribution (Pension and UIF) Bank charges Sundry expenses Bad debts Rent income Interest on fixed deposit R 4 500 000 735 000 1 534 000 521 300 22 000 786 800 630 000 129 400 260 000 15 800 2 300 450 000 R ? 8 200 000 788 000 1 840 000 88 000 81 000 31 000 89 730 12 100 69 160 27 000 40 © Gauteng Department of Education Repairs and maintenance Packing material Ordinary share dividends (interim) 125 600 43 900 ? ADJUSTMENTS AND ADDITIONAL INFORMATION: 1. The auditors are owed a further R7 500. 2. Goods are sold at a mark-up of 60% on cost price. The company held discounted cash sales during the year to clear excess stock. The total of trade discount given to customers was R702 000. 3. Packing material to the value of R41 000 was used during the year ended 30 June 2013. 4. Interest on the bank overdraft, R2 800, is included in the bank charges. 5. No entries have been made for stock stolen at the beginning of June 2013. The insurance company has informed Selati Ltd that they have transferred R32 000 into the business' bank account in respect of the insurance claim. Selati Ltd bears 20% of any stock loss. 6. A physical stocktaking on 30 June 2013 reflected that stock to the value of R1 475 500 was on hand. 7. An amount of R1 700 received from M Mpoani had been credited to the Debtors' Control Account in June 2013. The account of M Mpoani was written off as a bad debt during May 2013. The provision for bad debts must be adjusted to 4% of outstanding debtors. 8. One employee was omitted from the Salaries Journal for June 2013. His salary details are: Deductions 2 020 9. Employer's Contribution 1 610 Net salary 4 980 EZ Builders was paid R105 000 for the construction of a storeroom (R80 000) and repairs to paving (R25 000). The entire amount was debited to Land and Buildings in error. 41 © Gauteng Department of Education The loan statement from Puma Bank on 30 June 2013 reflected: 10. Balance at beginning of financial year Repayments during the year Interest capitalised Balance at end of financial year R1 470 000 840 000 ? 750 000 11. Rent income for July 2013 has already been received. The monthly rent was increased by 10% on 1 May 2013. 12. Depreciation is the missing figure in the Income Statement. 13. Net profit and tax: 14. After taking all adjustments into account, the correct net profit after tax is R588 000. The income tax rate is 30% of net income before tax. Shares and dividends: Interim dividends of 14 cents per share were declared and paid on 31 December 2012. 250 000 shares were issued on 1 January 2013. This was properly recorded. Final dividends of 10 cents per share were declared on 30 June 2013. 42 © Gauteng Department of Education SESSION NO: 2 ACTIVITY 2 SOLUTION TOPIC: COMPANIES FINANCIAL STATEMENTS 1. 1.1 SELATI LIMITED INCOME STATEMENT FOR THE YEAR ENDED 30 JUNE 2013 Sales (13 120 000 – 702 000) 12 418 000 Cost of sales (8 200 000) Gross profit 4 218 000 5 66 220 Other income (5200 + 10%) 2 marks Rent income (69 160– 5 720) 63 440 Bad debts recovered Provision for bad debts adjustment 1 700 1 080 4 284 220 11 Gross operating profit Operating expenses (3 348 420) (4 980 + 2 020) 2 marks or nothing Salaries and wages (788 000+ 7 000 ) 795 000 Audit fees (88 000 + 7 500) 95 500 Employer's contribution (81 000+ 1 610) 82 610 Bank charges (31 000 – 2 800) 28 200 Sundry expenses 89 730 Bad debts 12 100 Repairs and maintenance (125 600 + 25 000) Packing material Loss due to stock theft (40 000 – 32 000) Trading stock deficit (1 534 000– 40 000–1 475 500) 150 600 41 000 8 000 18 500 May be combined as R26 500 (6 marks) 1 840 000 Directors' fees 187 180 28 Depreciation 935 800 Operating profit 27 000 Interest income Profit before interest expense Interest expense (2 800 + 120 000) 962 800 (122 800) 43 © Gauteng Department of Education 840 000 Net profit before tax (252 000) 10 Income tax for the year Net profit after tax 588 000 54 NOTE FOR RETAINED INCOME Balance at the beginning of the year 735 000 588 000 Net profit after tax Dividends (505 000) Interim 2 000 000 x 14c 280 000 Final 225 000 2 250 000 x 10c Balance at the end of the year 818 000 44 © Gauteng Department of Education 7 SESSION NO 3: CLASS ACTIVITY 1 Completed by learners and Educator: 1hr:30 minutes BALANCE SHEET AND NOTES 3.1 You are provided with information relating to Langberg Limited for the financial year ended 31 August 2015. REQUIRED: 3.1.1 Prepare the following notes to the Balance Sheet: (10) (13) (11) Ordinary share capital Retained income Trade and other payables 3.1.2 Complete the Equity and Liability section of the Balance Sheet on 31 August 2015. (17) INFORMATION: 1. The following figures were extracted from the financial records at the end of the financial year, 31 August 2015: Ordinary share capital (See information below) Retained income (on 1 September 2014) Fixed deposits at Okiep Bank Fixed deposits at Gariep Bank Savings Account Mortgage Loan from Okiep Bank Fixed/Tangible assets Debtors’ control Creditors’ control Creditors for salaries Accrued income Trading stock Income received in advance Bank (favourable balance) Consumable stores on hand Shareholders for dividends SARS (Income tax) provisional tax payments SARS (PAYE) R? 801 000 540 000 ? 265 000 ? 3 496 500 75 000 65 200 24 200 12 600 ? 11 500 123 500 11 000 ? 380 000 9 700 45 © Gauteng Department of Education 2. The authorised share capital consists of 1 200 000 ordinary shares. Prior to 1 September 2014, 420 000 ordinary shares had been issued to the public at R6,00 each. On 31 May 2015 a further 180 000 shares were issued at R7,20 per share. On 30 June 2015 the directors agreed to buy-back 50 000 shares at R7,55 per share from a dissatisfied shareholder. A direct transfer of funds was made on 31 August 2015 but has not yet been recorded in the books. 3. No entry has been made for income tax for the year. This was calculated to be R408 800. The income tax rate is 28%. 4. Dividends were as follows: Interim dividends of 65 cents per share were paid on 28 February 2015. Final dividends of 38 cents per share (buy-back shareholders did not qualify) were declared on 31 August 2015. 5. The bank reconciliation statement reflected a cheque of R62 000 which had appeared in the Cash payments journal and was post-dated 31 October 2015. 6. A debtor with a credit balance of R7 000 is to be transferred to the Creditors’ ledger. 7. Interest is capitalised on the mortgage loan. The loan statement from Okiep Bank reflected a balance of R440 000 (at the beginning of the year) and interest of R48 600 for the year ended 31 August 2015. Monthly repayments are R7 600 (including interest). The monthly capital repayments on the loan will remain until the loan has been paid in full. 3.2 AUDITORS’ REPORT AND BUSINESS ETHICS 3.2.1 Who is responsible to see to it that the financial statements are drawn up? (2) 3.2.2 To which main group of people should the auditors address their report and why is the report directed to this group of people? (3) 3.2.3 The auditor’s report refers to the International Financial Reporting Standards (IFRS). Explain why the auditors have to bring the IFRS into account when they give their opinion. (2) 46 © Gauteng Department of Education 3.2.4 Refer to the following extract from the independent auditors’ report of Langberg Limited. “According to us, the financial statements, in all material respects, fairly present the financial position of Langberg Ltd as at 30 June 2015, and the results of the financial operations and cash flows for the year then ended in accordance with International Financial Reporting Standards, and in the manner required by the Companies Act in South Africa.” Should the shareholders be satisfied with the auditor’s report? Give ONE reason for your answer. (3) 3.2.5 If the auditors neglect to fulfill their duties, it could have serious consequences for them. Discuss TWO advantages for the shareholders of Langberg Limited that all auditors should be members of a professional body. (4) 3.2.6 J. Mei, the auditor’s partner, who does the auditing at Langberg Limited, is going to marry A. Mabote, the financial director at Langberg Limited. Would this influence the audit of Langberg Limited in any way? Give a reason for you answer. What advice will you give J. Mei? (5) 70 47 © Gauteng Department of Education SESSION 3 ACTIVITY 1 SOLUTION 3.1 ORDINARY SHARE CAPITAL AUTHORISED SHARE CAPITAL Number of authorized ordinary shares: 1 200 000 ISSUED SHARE CAPITAL 420 000 In issue at beginning of year at R6 2 520 000 180 000 Issued during the year at R7,20 1 296 000 50 000 Shares repurchased during the year (Average issue price, R6,36 per share) (318 000) 550 000 Shares in issue at the end of the year 3 498 000 Operation 10 RETAINED INCOME Balance at the beginning of the year *Net profit after tax for the year (72/28 x 408 800) Share buy-back (50 000 x 1,19) (see average price) Dividends (operation one part correct and in brackets) 801 000 1 051 200 (59 500) (482 000) Interim (420 000 x 0,65) 273 000 Final (550 000 x 0,38) 209 000 Balance at the end of the year 1 310 900 Operation 13 * (1 460 000 (2 marks) – 408 800 (1 mark)) 48 © Gauteng Department of Education TRADE AND OTHER PAYABLES Trade creditors (65 200 + 62 000+ 7 000) One part correct 134 200 28 800 SARS (Income tax) (408 800- 380 000) Creditors for salaries 24 200 Income received in advance 11 500 9 700 SARS (PAYE) 208 400 Operation 3.1.2 11 LANGBERG LIMITED BALANCE SHEET ON 31 AUGUST 2015 EQUITY AND LIABILITIES SHAREHOLDERS’ EQUITY (operation) 4 808 900 Ordinary share capital (see 3.1.1) 3 498 000 Retained income (see 3.1.1) 1 310 900 NON CURRENT LIABILITIES 354 800 Mortgage loan: Star Bank (440 000 + 48 600 - 91 200- 42 600) CURRENT LIABILITIES (operation) 354 800 Trade and other payables (see 3.1.1) 208 400 *Shareholders for dividends (see Retained income) 209 000 (see mortgage loan) 42 600 *Current portion of loan TOTAL EQUITY AND LIABILITIES 460 000 5 623 700 * Shareholders and current portion can be shown as Trade & other payables 17 49 © Gauteng Department of Education 3.2.1 Who is responsible to see to it that the financial statements are drawn up? Directors of the company. 2 3.2.2 To which main group of people should the auditors address their report and why is the report directed to this group of people? Shareholders – They are the owners of the company who want to see which recommendations the auditors will make. 3 3.2.3 The auditor’s report refers to the International Financial Reporting Standards (IFRS). Explain why the auditors have to bring the IFRS into account when they give their opinion? It is a requirement of audit standards and assures that the financial statements of a company comply with International Standards and can thus be compared with other companies. 2 3.2.4 Should the shareholders be satisfied with the auditor’s report? Give ONE reason for your answer. Yes, it is said that the financial statements fairly present the financial position of the company. It is therefore an unqualified report. 3 50 © Gauteng Department of Education 3.2.5 If the auditors neglect to fulfill their duties, it could have serious consequences for them. Discuss TWO advantages for the shareholders of Langberg Limited that all auditors be members of a professional body. Any TWO valid advantages Conduct of auditors to respond with ethical code. All auditors are CAs and bound to the professional body – SAICA. SAICA guarantee a high standard of professional auditors. SAICA guarantee a high level of competence and integrity. 4 3.2.6 J. Mei, the auditor’s partner, who does the auditing at Langberg Limited, is going to marry A. Mabote, the financial director at Langberg Limited. Would this influence the audit at Langberg Limited in any way? Give a reason for your answer. Yes, One valid reason There is a conflict of interest. It can bring the objectivity of the audit under suspicion. It can threaten the independency of the audit. What advice will you give J. Mei? Any valid advice J. Mei must excuse him from auditing the financial results of Langberg Limited. 5 TOTAL MARKS 70 51 © Gauteng Department of Education 52 © Gauteng Department of Education SESSION NO 3: CLASS ACTIVITY 2 Completed by learners and Educator: 1hr:30 minutes 3.2 BALANCE SHEET AND NOTES You are provided with information extracted from the financial records of Sias Limited. The financial year ends on 28 February each year. REQUIRED: 3.2.1 3.2.2 Prepare the following notes to the Balance sheet on 28 February 2014. Ordinary share capital Retained Income (9) (14) Prepare the Balance Sheet on 28 February 2014. (ALL workings must be shown in brackets – all the notes are NOT required.) (40) 53 © Gauteng Department of Education INFORMATION: 1. The following balances appeared in the General Ledger on 28 February 2014: BALANCE SHEET ACCOUNTS SECTION Ordinary share capital (120 000 ordinary shares) Retained income (1 March 2013) Long-term loan: Dineo Lenders Fixed assets at carrying value (28 February 2014) Trading stock Debtors control Provision for bad debts (1 March 2013) Creditors control Bank overdraft Cash float Fixed deposit at Morgenzon Bank SARS: Income tax - debit SARS: VAT NOMINAL ACCOUNTS SECTION Dividends on ordinary shares (interim) FINAL ACCOUNTS SECTION Profit and Loss Account (net profit) 2. R 540 000 15 000 117 600 699 060 41 500 15 250 820 24 200 3 900 500 15 000 48 500 8 000 36 000 150 000 The following Information / adjustments must still be considered: 2.1 Shares and dividends: The company has an authorised share capital of 600 000 ordinary shares. The directors declared a final dividend of 8% of share capital on 27 February 2014. The dividend was declared before the shares were repurchased. The company bought back 5 000 shares at R5 per share on 28 February 2014. No entry has been made of this transaction. 2.2 The following items must be brought into account: Consumable goods on hand on 28 February 2014, R1 200 Provision for bad debts at 4% of net debtors Advertising prepaid, R5 000 An adjustment to the Rent Income Account (The total in the Rent Income Account was R17 900 which included rent for March and April 2014 – rent was increased by 8% from 1 January 2014.) The net profit before tax was calculated as R150 000 after taking into account the adjustments above. The Income tax rate is 30% of net profit. 2.3 A loan was received from Dineo Lenders on 1 September 2012. The loan is to be repaid in equal monthly instalments over 5 years. The first instalment was paid on 30 September 2012. 2.4 The fixed deposit expires on 30 November 2014. 54 © Gauteng Department of Education SESSION NO 3: ACTIVITY 2 3.2.1 NOTES TO THE BALANCE SHEET ON 28 FEBRUARY 2014 ORDINARY SHARE CAPITAL Authorised Number of authorised ordinary shares: 600 000 shares Issued 120 000 shares issued at beginning of year 5 000 shares repurchased during the year (average R4,50 per share) 115 000 shares in issue at end of year one part 540 000 (22 500) 517 500 9 correct RETAINED INCOME Balance at the beginning of the year Net profit after tax for the (150 000 – 45 000) Repurchase of 5 000 shares Dividends for the year one part correct Interim Final (540 000 x 8%) one part 15 000 105 000 (2 500) (79 200) 36 000 43 200 correct 13 Balance at the end of the year operation 38 300 55 © Gauteng Department of Education 3.2.3 BALANCE SHEET OF SIAS LIMITED ON 28 FEBRUARY 2014. ASSETS NON-CURRENT ASSETS Fixed assets FINANCIAL ASSESTS Fixed deposit at Morgenzon Bank (15000 – 15000) 699 060 699 060 - CURRENT ASSETS operation Inventories (41 500+ 1 200) Trade and other receivables (15 250 – 610 + 3 500 + 5 000) one part correct Cash and cash equivalents (500 + 15 000) 81 340 42 700 23 140 15 500 780 400 TOTAL ASSETS 15 EQUITY AND LIABILITIES ORDINARY SHAREHOLDERS’EQUITY Ordinary share capital Retained income operation 555 800 517 500 38 300 5 NON-CURRENT LIABILITIES operation Long-term loan: Dineo Lenders (117 600 – 33 600) 5 CURRENT LIABILITIES operation Trade and other payables one part correct (24 200 + 8 000 + 2 700 + 43 200) Bank overdraft ( 3 900 + 25 000) Short-term loan TOTAL EQUITY AND LIABILITIES operation 17 84 000 84 000 140 600 42 78 100 28 900 33 600 780 400 56 © Gauteng Department of Education SESSION 4: TOPIC: COMPANIES FINANCIAL STATEMENTS AND FINANCIAL INDICATORS SUGGESTIONS FOR IMPROVEMENT (a) The Cash Flow Statement should be taught by focusing on specific aspects in isolation in order to develop learners’ confidence in identifying specific figures and practicing the correct use of brackets to indicate outflows. Some of these figures are relatively easy to calculate, e.g. the difference between loans at the beginning and end of the year will indicate the value of the cash outflow (in brackets) or the cash inflow (without brackets). Formative tests on the specific items would be beneficial in developing learners’ understanding. Note that under CAPS the Cash Flow Statement could contain an outflow under Financing Activities of the amount paid to repurchase shares from shareholders (b) Where a bank overdraft exists, in calculating the Cash and Cash Equivalents from the Balance Sheet figures, learners must be taught to reduce the overdraft by the cash resources on hand (e .g . petty cash) in order to arrive at the correct net figure. (c) In commenting on financial indicators, learners must understand that partmarks are earned for quoting the trends in the actual figures from one year to the next or from one company to another. However, comments should go beyond merely quoting the trends . For example, in commenting on the returns, earnings and dividends of shareholders, candidates should also offer a general comment on or interpretation of the figures in order to earn full marks . (d) In commenting on the use of loans, in order to earn full marks for a comprehensive answer, learners must be taught to cover both the debt: equity ratio (i .e . to assess the degree of risk) and the return on capital employed compared to the interest rate (i .e . to assess positive or negative gearing) . (e) In interpreting financial statements, including Cash Flow Statements, teachers should encourage learners to adopt the concept of Materiality in order to assess which figures are more significant or ‘material’ than others This skill can be learnt by requiring learners to draw on personal interests or experiences, e .g . in a Cricket match, a century scored by a player is more significant than 20 runs scored by another player. (f) When teaching the preparation of annual financial statements in Grades 10 to 12, teachers are advised to encourage learners to question specific items and figures that they are preparing. This can be done on a simplistic level such as questioning whether the profit earned is satisfactory or not. This will serve to sow the seeds of an analytical or inquisitive approach by learners . (g) Despite the improvement noticed in the calculation of financial indicators, weaker candidates do require additional support . Teachers must continue to conduct formative tests on this topic at regular intervals, as this lends itself to all sections across the curriculum . Learners must also be taught to understand the logic underlying each financial indicator. It is a retrogressive step to expect learners to memorize formulae because these can easily be forgotten if the underlying logic is not understood. Also, inserting figures into a roteremembered formula serves no positive educational purpose as learners will not be able to offer meaningful interpretations of the results . The formative tests should therefore cover both the calculation and the purpose of the financial indicator. 57 © Gauteng Department of Education (h) Teachers must also ensure that other ratios and financial indicators not tested in this examination be given the same emphasis, e .g . liquidity ratios . LESSON FORMAT: Completed by learners and Educator: 1hr:30 minutes SESSION 4: ACTIVITY 1 1. Indicate where each of the following items would be placed in the Balance Sheet by choosing the answer from the list below. Write only the answer next to the question number (1.1.1–1.1.4) in the ANSWER BOOK. non-current assets; current assets; non-current liabilities; current liabilities 1.1 Current portion of a loan (2) 1.2 Fixed deposits (maturing in two years' time) (2) 1.3 Trade and other receivables (2) 1.4 Bank overdraft (2) SECTION B: NOTES ON CONTENT CASH FLOW STATEMENTS 1. Introduction The cash flow statement reflects the movement of cash within an enterprise during a specific period. The Companies Act stipulates that a cash flow statement must be part of the company’s financial statements 2. Users of financial statements and its purpose There are four main financial statements which companies prepare, namely: STATEMENT OF COMPREHENSIVE INCOME ( Income statement) STATEMENT OF FINANCIAL POSITION (Balance sheet) Cash flow statement Statement of changes in equity For the purposes of the curriculum we only need to know how to prepare the first three. We first prepare the income statement, then the balance sheet and thereafter the cash flow statement. 58 © Gauteng Department of Education INCOME STATEMENT BALANCE SHEET CASH FLOW STATEMENT The purpose of doing the cash flow statement is to: Determine the cash inflows for the financial period and their sources Determine the cash outflows for the financial period and what it was spent on Determine the net effect of the changes in cash Prepare it as part of the published financial statements of a public company Help assess the liquidity of the company How were capital developments projects financed? Does the company generate sufficient cash from its operations to maintain its current operating capacity Some users of the Cash Flow Statement: Management Directors Banks Investors 3. Format of the cash flow statement (components) Cash Flow Statement Cash flows from operating activities Cash flows from investing activities The most common source of cash for a company. It involves the buying and selling of inventory, receipts from debtors, payments to creditors and the paying of expenses Cash changes as a result of buying and selling of tangible / fixed assets and any changes in investments i.e. Fixed deposits Cash flows from financing activities Cash changes as a result of obtaining financing and paying off loans/issuing of shares 59 © Gauteng Department of Education Inflows Money received from sales Money received from other incomes Outflows Money paid for stock Money paid for expenses Money paid for tax Money paid for dividends Inflows Money received from the sale of assets Fixed deposits maturing Outflows Money paid for replacing tangible / fixed assets Money paid for buying new assets Investing in fixed deposits Inflows Money received from issuing shares Money received from obtaining loans Outflows Money used for repaying loans 4. Preparing the cash flow statement The Cash Flow statement consists of a face and the associated notes. These are prepared after the Income statement and the Balance sheet for the current year have been completed. The following must be available before a Cash Flow Statement can be prepared 60 © Gauteng Department of Education Steps in preparing the Cash Flow Statement 1. Calculate the cash generated from operations by considering the following: 2. Net profit before tax Depreciation (non cash item) Interest Expense(Financing expense) Information obtained from the income statement Calculate the changes in working capital by considering the following: 61 © Gauteng Department of Education Changes in inventory. Increase (outflow) , decrease (inflow) Changes in trade and other receivables. Increase (outflow) , decrease (inflow) Exclude SARS INCOME TAX (DR BALANCE) Changes in trade and other payables. Increase (inflow) , decrease (outflow) Exclude SARS INCOME TAX(CR BALANCE) SHAREHOLDERS FOR DIVIDENDS AIULIG Assets increase utilised/ liabilities increase generated ADGLDU Assets decreased generated/ liabilities decreased utilised 2011 Inventories 10 000 Trade & rec 30 000 Trade& pay 50 000 Cash generated (LOVE ARROW) 2012 15 000 (5 000) 10 000 20 000 (excludes SARS INCOME TAX (DR) 40 000 (10 000) 5 000 You may use the logical method or you may do the SARS: Income tax account. The bank amounts in this account would represent the taxation paid. Opening balance SARS INCOME TAX Bank Balance CPJ1 140 000 c/d 20 000 160 000 B2 Balance Income tax b/d 60 000 100 000 160 000 Balance b/d 20 000 Closing balance TAXATION PAID R140 000 Expense Calculate the amount of dividend paid. You may use the logical method or you may do the Shareholders for dividend and ordinary share dividend accounts. The bank amounts in these accounts would represent the dividend paid. INTERIM DIVIDEND PAID 62 © Gauteng Department of Education ORDINARY SHARE DIVIDENDS Bank Shareholders for dividends 36 000 24 000 N2 Appropriation 60 000 60 000 60 000 LAST YEARS DIVIDEND SHAREHOLDERS FOR DIVIDENDS Bank Balance 40 000 24 000 Balance Ordinary share dividends 64 000 Balance c/d B2 40 000 24 000 64 000 24 000 DIVIDENDS PAID (36 000 +40 000) R76 000 Calculate the fixed assets purchased. INVESTING ACTIVITIES COST PRICE METHOD ASSET B2 BALANCE 210 000 ASSET DISPOSAL(CP) BANK 200 000 Balance 360 000 410 000 Balance 410 000 360 000 ASSET DISPOSAL ASSET 50 000 50 000 N2 ACCUMULATED DEPRECIATION BANK 50 000 40 000 10 000 50 000 63 © Gauteng Department of Education BALANCE BANK CARRYING VALUE ASSET B2 500 000 ASSET DISPOSAL(CV) DEPRECIATION 330 000 Balance 830 000 Balance 30 000 BANK 30 000 700 000 700 000 ASSET 100 000 830 000 ASSET DISPOSAL 30 000 N2 30 000 30 000 INVESTING ACTIVITIES THE INCREASE OR DECREASE OF FINANCIAL ASSETS FIXED DEPOSITS FINANCING ACTIVITIES Calculate proceeds from the issue of shares. Remember to include the premium Calculate proceeds from obtaining new loans. Calculate repayment of loans. Calculate the price of the repurchase (buy back ) of shares FINANCIAL INDICATORS RATIOS A PROFITABILITY 1. GP on Cost of sales 2. GP on Turnover 3. Total Expenses on Turnover 4. Operating profit on turnover 5. Net Profit after Tax on Turnover PURPOSE Determine the level of profitability and operating efficiency of the business. [How profitable is the business] Verify the mark-up. [Business policy on Gross Profit on Sales] Check on control over expenses. Check on control over stock / inventory. [Applicable to Periodic Inventory system] 64 © Gauteng Department of Education ProfItability Ratios/Percentages Ratio Comments 1. Gross Profit on Cost of Sales Periodic Inventory System Verify mark-up. Compare with the previous year and determine the extent of the drop in percentage.. Gross profit X 100 Cost of Sales 1 Answer = X % If the business uses the Periodic Inventory System and a Fixed Mark-up and the % mark-up is lower than as per policy, then the drop in mark-up can be attributed to the following: Trade discounts were offered to bulk buyers. Stock was discounted during a stock clearance sale. Errors in calculating mark-up. Theft of stock. If the business used a variable mark-up, the result would be an average mark-up on cost. This could be compared with the average mark-up of the previous of the year to see if there is an improvement or decline in the mark-up. Continuous Inventory System [Perpetual] Verify mark-up. Compare with the previous year and determine the extent of the drop in percentage.. If the business uses the Perpetual / Continuous Inventory System and a Fixed Mark-up, and the % mark-up is lower than as per policy, then the drop in mark-up cannot be attributed to theft of stock. It can be attributed to the following: 2. Gross Profit on Turnover Trade discounts were offered to bulk buyers. Stock was discounted during a stock clearance sale. Errors in calculating mark-up. Theft of stock is not applicable.[Explain] Check on GP policy on Turnover to see if it is maintained. For every R1 of sale, X % was the gross profit. 65 © Gauteng Department of Education Gross profit X 100 Turnover 1 Answer = X % Compare with the previous year. A drop in % could be attributed to the same reasons as in the case of a drop in Gross Profit on Cost of Sales. The Effect of Trading Stock on Gross Profit Note: The business uses a fixed mark-up of 100% on cost. Trading Statement Example 1 Example 2 Opening stock 100 000 100 000 Purchases 450 000 450 000 Carriage on purchases 25 000 25 000 Customs duties 15 000 15 000 Import duties 10 000 10 000 Total Value of Goods Available for Sale 600 000 600 000 Less: Closing stock 150 000 90 000 Cost of sales 450 000 510 000 Gross profit 450 000 390 000 Sales 900 000 900 000 Gross Profit on Cost of Sales S T O C K 100% 76,5% C O N T R O L Periodic Inventory System Continuous Inventory System Fixed Mark-Up Fixed mark-up will assist in monitoring stock Calculation of GP on COS must indicate must indicate whether the mark-up is maintained. If the mark-up is lower it indicates that there are stock shortages. Take physical stock and compare it with the balance on the Trading Stock Account to establish stock shortages. Variable Mark-Up 66 © Gauteng Department of Education Stock shortages would be by comparing the average mark-up with the previous year. Other reasons for a drop in markup: Goods were discounted during a period of sale. Goods were discounted to promote bulk sales. 3. Total Expenses on Turnover (sales) Total Expenses Turnover X 100 1 4. Net Income after Tax On Turnover Net Income after Tax X 100 Turnover 1 This shows what portion of the GP on Turnover is used for Operating Expenses. Compare result with the previous year to see if the % is a lower [improvement in control over expenses] or if the % is higher [poor control over expenses]. Identify specific expenses that need to be curbed. Guard against decreasing salaries and wages to improve control over expenses. [Note that macroeconomics is not only about making a profit but it is also a social responsibility insofar as creating jobs is concerned. Advertising expenditure seen in relation to sales. If the drop in % from GP on turnover to Net Profit after Tax on turnover is very high, then the focus must be on curbing expenses including interest expense since the cost of financing will have an effect on this ratio. [See ratio 3 above] Compare result with the previous year to assess whether there is an improvement or deterioration in the control over expenses. RATIOS PURPOSE B Liquidity Ratios 1. 2. 3. 4. Current Ratio. Acid Test Ratio. Rate of Stock Turnover. Period for which enough Stock is on Hand. 5. Debtors’ Average Collection To assess whether the business can pay off its immediate debts / its short-term obligations. Make comparisons with the results of the previous year and comment on: The cause and level of improvement 67 © Gauteng Department of Education Period. 6. Creditors’ Average Payment Period. OR deterioration. Points to consider when calculating liquidity ratios: When calculating a ratio, the left hand side of the ratio must be divided by the right hand side of the ratio. Therefore, the right hand side of the ratio will always be equated to 1 i.e. the result would read x : 1. When calculating the Rate of Stock Turnover, the result would read ‘ x times per year’. [Refer to 4, 5 and 6 below] It is highly recommended that a ‘period’ is calculated in days and not in months. It is easier to comment on the exact number of days than on a fraction of a month. Therefore, in the calculation multiply by 365 days to arrive at an answer in days. LIquidity Ratios Ratio Comments 1. Current Ratio Current Assets : Current Liabilities ▪ Inventories ▪ Payables ▪ Receivables ▪ Bank Overdraft] ▪ Cash How much of current assets does the business have for every R1 of current liability. Is the business liquid? How does the result compare with the previous year? Will the business be able to pay its short-term debts? What can a higher ratio be attributed to? ▪ High stock levels. ▪ Obsolete stock. ▪ Inventory is valued at prices higher than the realistic value. ▪ Increase in debtors through credit 68 © Gauteng Department of Education 2. Acid Test Ratio Current Assets – inventories : Current liabilities [ Receivables [Payables Cash] Bank Overdraft] sales. ▪ Increase in cash through loans. What can a lower ratio be attributed to: ▪ Decrease in any of the current assets or ▪ increase in any of the current liabilities. The Acid Test Ratio is calculated to: Assess the ability of the business to pay off its short-term debts without having to sell its stock [inventory]. How much of current assets excluding stock does the business have for every R1 of current liability? Why is stock excluded? ▪ Obsolete stock cannot be converted to cash quickly. ▪ Stock may be over priced and cannot be sold quickly. ▪ Generally stock cannot be converted to cash quickly. To determine the extent to which the business has invested in stock. How will this be determined? By examining the drop between the Current Ratio and the Acid Test Ratio. Other factors that can affect the ratio: ▪ Cash invested in Fixed Deposits. ▪ Debtors are taking too long to pay. ▪ Creditors are being paid too soon. How does the result compare with the previous year? 69 © Gauteng Department of Education Will the business be able to pay its shortterm debts? 3. Rate of Stock Turnover Cost of sales Average Stock Answer = X times per year The Rate of Stock Turnover is calculated to check the liquidity and operating efficiency of the business by determining the number of times stock is replaced in a year. A high stock turnover rate is advantageous and would result in: ▪ Increased sales [Turnover] ▪ Increased cash sales would improve cash flow. [Money is available more quickly] ▪ Increase in turnover would lead to profits being realized more quickly. A lower stock turnover rate could be as a result of: ▪ Stockpiling due to ageing, poor quality or changes in fashion. ▪ Wrong purchases ▪ Wrong purchase policy [When must stock be replaced] ▪ Poor sales ▪ Economic circumstances. Consequences of stock piling: Incur costs for storage [Rent etc]. Profits decrease. Cash is tied to stock that cannot be sold easily because it is outdated. Affects liquidity. How does this result compare with the previous year? 4. Period for which enough stock on hand Average Stock Cost of sales X Answer = X days 365 1 The Period for which enough Stock is on Hand is calculated to help the business in planning and replenishing stock. This process involves: Adhering to the purchasing policies. Timeous placing of orders. 70 © Gauteng Department of Education Checking up on availability of stock. If the period is long it indicates that more working capital is tied up in stock. [Working Capital = Current Assets – Current Liabilities] It must be noted that the type of business will also influence the period e.g. Clothing may be replaced seasonally. Approximately four times a year. Groceries and other food items may be replaced more rapidly, that is, daily or weekly. 5. Debtors’ average Collection period Average Debtors Credit Sales Answer = X days X 365 1 How does this result compare with the previous year? The debtors’ collection period is calculated to determine whether debtors are complying with the credit terms policy. If the collection period exceeds the terms for collection in the policy it means that the credit terms policy is not efficient and the consequences are as follows: The business would not have sufficient cash to meet its financial obligations for e.g. payment to creditors, paying salaries and other operating expenses. The business would have to borrow money as a result cash flow constraints and would have to pay interest on overdraft. Compare the result with the previous year and if the payment has worsened, it means that there is a regression in credit regulation. 71 © Gauteng Department of Education If the collection period complies with the credit terms policy or it is shorter than the terms for collection it means that: The credit terms policy is efficient. The collection period has a positive effect on the liquidity position of the business because the debt is converted to cash more quickly. Ways of improving the Debtors’ Average Collection Period: Offer settlement discounts Charge interest on overdue accounts. Regular communication with debtors to settle their accounts. Communicate by: ▪ Sending out monthly statements. ▪ Following-up telephonically or by SMS. ▪ Escalating the account to senior the credit controller if payment is not forthcoming. N.B. The Debtors’ Collection Period must be shorter than the Creditors’ Payment Period. Important: How does this result compare with the credit terms policy? How does this result compare with the previous year? 6. Creditors’ average Payment period The creditors’ payment period is calculated to determine the following: Whether there is compliance 72 © Gauteng Department of Education Average Creditors Credit Purchases X 365 1 Answer = X days with the credit terms facilities arranged with creditors. Whether it is in keeping with the internal payment policy of the business so that: ▪ Settlement discounts are received. ▪ Interest is not charged on overdue accounts. ▪ Supplies are not halted due to late payment. A longer period of payment is always better because: It does not create financial constraints on the business. Surplus cash could be invested and interest could be earned on it. [Money Market account, 32 day call account etc.] Important How does this result compare with the credit terms policy? How does this result compare with the previous year? RATIO C Solvency [Refers to Shareholders’ Equity] Solvency can be calculated as a ratio or as an amount. Ratio PURPOSE This ratio tests the credit worthiness of the business and indicates whether the business can meet all its commitments. = Total Assets : Total Liabilities Amount = Total Assets - Total Liabilities = Shareholders’ Equity Solvency Ratios 73 © Gauteng Department of Education Ratio Comment Solvency Assets must always be greater than R1 in order for the business to be solvent. Total Assets : Total Liabilities How does the Total Assets compare with the Total Liabilities? How does this result compare with the previous year? RATIO PURPOSE This ratio is calculated to assess the extent to which the business is financed through loans as against own capital raised through the sale of shares. Hence, it indicates the degree of financial risk of the business. D Gearing Note: Loans are subject to a finance cost viz. interest on loan. [Risk] Share capital is not subject to a cost. This shows the ratio between: Borrowed Capital and Own Capital [Non-Current Liabilities] [Shareholders’ Equity] ▪ Loans ▪ Share Capital ▪ Share Premium ▪ Retained Income Important: Use this ratio to comment on loans. Gearing Ratios / Percentages Ratio Comment Debt to Equity Ratio Borrowed Capital : Own Capital [Non-Current Liabilities] [Shareholders’ Equity] This ratio tests the credit worthiness of the business and indicates the extent to which the business is geared [financed] by loans [borrowed capital]. 74 © Gauteng Department of Education ▪ ▪ ▪ ▪ Loans Share Capital Share Premium Retained Income Credit providers are the interested parties: Banks Creditors Important: Use this ratio to comment on loans. High Gearing High risk [Disadvantageous] Loans are high Costly - interest has to be paid. Low Gearing Low risk [Advantageous] Regarded as creditworthy by banks. Improvement in the ratio can be attributed to: Increase in the number of shares issued. Decrease in loans through partial repayments How does the ratio compare with the previous year? RATIOS PURPOSE These ratios test the efficiency of the investment in the company. E Return 1. Return on average Shareholders’ Equity. [ROSHE] 2. Return on Total on Capital Employed. [ROTCE] 3. Earnings per Share. [EPS] 4. Dividends per Share. [DPS] 5. Net Asset value per Share. [NAV] Return Comparisons against other forms of investments are crucial. The information derived from these percentages assist the directors and shareholders in decision making insofar as the investment in the company is concerned. Ratios / Percentages 75 © Gauteng Department of Education Ratios / Percentages Comment 1 Return on Shareholders’ Equity [ROSHE] Net income after Tax X Ave Shareholders equity 100 1 Answer = X % 2 Return on Total Capital Employed [ROTCE] Net Profit before Tax + Interest X 100 Ave Capital Employed 1 This calculation is done to ascertain the Return on Shareholders’ Equity. [Investment in the Company] Check the profit on investment. Compare the result against the return on alternative investments. Compare the result against the previous year. This ratio indicates whether the business has a return on capital employed that is higher or lower than the percentage interest paid on loans. Important: Use this ratio to comment on loans. Answer = X % Capital employed = Shareholders’ Equity + Non-Current Liabilities Consider the following: Positive Gearing: [Favourable] Applies when funds are borrowed at a relatively low interest rate in order to earn relatively higher returns. Negative Gearing: [Unfavourable] Applies when funds are borrowed at a relatively higher interest rate and the difference between return earned on Capital Employed by utilizing borrowed funds is relatively narrowed down. Example Interest on loan = 15% compared against the ROTCE of 22%. Applies when interest rates on loans are equal to or relatively higher than the return earned by the company on Capital Employed. 3 Earnings per Share [EPS] How does the result compare with the previous year? This ratio refers to the return the 76 © Gauteng Department of Education Net income after Tax No. of Shares issued X 100 1 Answer = X cents per share Calculation as a percentage EPS Price Per Share X 100 1 Answer = X % 4 Dividends per Share [DPS] Total Dividends for the year No. of Shares issued X 100 1 Answer = X cents per share Note: Total Dividends = Dividends Paid [Interim] + Recommended [Final] for the year. Calculation as a percentage DPS Price Per Share Answer = X % X company earned per share. More specifically it means that this is the amount that the company earned for every share invested in the company. This does not mean that the shareholders received this amount per share: Because a portion of the earnings is Retained for further expansion or unforeseen circumstances. Shareholders do not receive the immediate benefit, that is, the total benefit of the earning. This calculation is used by shareholders to gauge the earning per share in relation to the market price of the share for investment purposes. How does the result compare with the previous year? This ratio indicates that portion of the total earnings of the company that the shareholders received. The shareholders must compare their earnings in the form of dividends with: The results of the previous year. Alternative investments [% earned] Note: The difference between Earnings per share and Dividends per share is Retained Income EPS - DPS = RETAINED INCOME 100 1 How does the result compare with the previous year? 77 © Gauteng Department of Education 5 Net Asset Value per Share [NAV] Ordinary Shareholders’ equity X 100 No. of shares issued 1 Answer = X cents per share Note: Assets = Shareholders’ Equity + Liability Shareholders’ Equity = Assets Liability Shareholders’ Equity = Net Assets Hence, Net Assets = Shareholders’ Equity Current curriculum stipulate FOUR values to shares: Issue price Average price Market value = The price at which the share is trading on the Securities Exchange Net asset Value = This Ratio indicates the value of the share according to the accounts and financial statements of the company, that is, according to the books of the company. How does the result compare with the previous year? How does the result compare with the other values? SESSION 4: ACTIVITY 2 Completed by learners and Educator: 1hr:30 minutes CASH-FLOW STATEMENT AND RATIO ANALYSIS The information given below was extracted from the financial statements of Manchester Ltd, distributors of exquisite perfumes. REQUIRED: 2.1 Prepare the following: 2.1.1 Complete the note for reconciliation between profit before taxation and cash generated from operations. (8) 2.1.2 Prepare the Cash-Flow Statement for the year ended 28 February 2009. All workings must be shown in brackets to earn part-marks. 2.2 (28) Calculate the following for 2009: 2.2.1 2.2.2 2.2.3 2.2.4 Current ratio Acid-test ratio Net asset value per share Debt/Equity ratio (Gearing ratio) (3) (4) (4) (3) 78 © Gauteng Department of Education 2.3 Explain why the directors decided to reduce the long-term loan significantly during the current financial year. In your opinion, was this a wise decision? Explain, quoting evidence (figures/financial indicators) from the question. (6) Comment on the return on shareholders' equity, earnings and dividends earned by the shareholders. Quote evidence (figures/financial indicators) from the question. (6) 2.5 Calculate the premium at which the new shares were issued. (5) 2.6 The existing shareholders are unhappy with the price at which the additional shares were sold. Discuss, quoting ONE figure or financial indicator to support your answer. (3) 2.4 INFORMATION: 1. 2. Extract from the Income Statement Depreciation Interest expense Net profit before tax Income tax (rate 30% of net profit) R 33 500 164 450 844 300 ? 28 February 2009 28 February 2008 3 490 885 3 440 885 50 000 3 017 500 2 967 500 50 000 320 000 251 250 60 000 1 250 7 500 231 250 110 250 76 000 45 000 0 TOTAL ASSETS 3 810 885 3 248 750 EQUITY AND LIABILITIES Capital and reserves Ordinary share capital Retained income 3 120 000 2 353 970 766 030 1 443 000 1 050 500 392 500 Non-current liabilities Loan: Enid Bank at 15% p.a. 300 000 300 000 1 525 000 1 525 000 Current liabilities Trade creditors 390 885 209 945 280 750 220 475 BALANCE SHEET ASSETS Non-current assets Fixed/Tangible assets at carrying value Fixed deposit at PDV Bank Current assets Inventories Trade debtors Cash and cash equivalents SARS – Income tax 79 © Gauteng Department of Education Bank overdraft Shareholders for dividends SARS – Income tax TOTAL EQUITY AND LIABILITIES 3. 47 500 133 440 0 0 52 525 7 750 3 810 885 3 248 750 ADDITIONAL INFORMATION: A. Ordinary share capital at the beginning of the year consisted of 210 000 which were issued at R5. Additional new shares were issued halfway through the year on 31 August 2008. at R6,30 These shares did not qualify for interim dividends. B. Fixed assets were sold for R100 000 cash at carrying value. C. Earnings and dividends per share were as follows: Earnings per share Total dividends Interim dividends Final dividends D. 2009 189 cents per share 72 cents per share 40 cents per share 32 cents per share You are also provided with the following financial indicators: % return on shareholders' equity % return on capital employed (after tax) Net asset value per share E. 2008 135 cents per share 105 cents per share 80 cents per share 25 cents per share 2009 26% 24% ? 2008 21% 10% 687 cents The price of the shares on the Johannesburg Securities Exchange (JSE) has fluctuated between 680 cents and 780 cents over the past year. [70] 80 © Gauteng Department of Education SESSION 4: 1.1 ACTIVITY 1 SOLUTION Indicate where each of the following items would be placed in the Balance Sheet by choosing the answer from the list in the question paper. 1.1.1 Current liabilities 1.1.2 Non-current assets 1.1.3 Current assets 1.1.4 Current liabilities 8 2.1.1 Reconciliation between profit before taxation and cash generated from operations Net profit before tax 844 300 Adjustments i.r.o. Depreciation 33 500 Interest on borrowed funds 164 450 Operating profit before changes in working capital 1 042 250 (135 530) Inventory Operation (141 000) Debtors Operation 16 000 Creditors Operation (10 530) 906 720 Changes in working capital Cash generated from operations Check operation Figure Figure Figure Check operation 8 81 © Gauteng Department of Education 2.1.2 MANCHESTER LIMITED CASH FLOW STATEMENT FOR THE YEAR ENDED 28 FEBRUARY 2009 CASH FLOW FROM OPERATING ACTIVITIES Check operation Cash generated from operations See 5.1.1 906 720 Figure must correct & outflow (164 450) If one part correct, figure must be outflow (136 565) If one part correct, figure must be outflow (268 540) Check operation figure must show correct flow (506 885) Interest paid Dividends paid Mark entire line or T-account 52 525 + 217 480 – 133 440 337 165 OR – 52 525 – 217 480 + 133 440 OR Taxation paid 52 525 1 mark + 84 040 2 marks Mark entire line or T-account 7 750 + 253 290 + 7 500 OR – 7 750 – 253 290 – 7 500 CASH FLOW FROM INVESTING ACTIVITIES Purchase of fixed assets Mark entire line or T-account (see below) 3 440 885 – [2 967 500 – 100 000 – 33 500 ] OR 3 440 885 – 2 967 500 + 100 000 + 33 500 If one part correct, figure must be -ve (606 885) OR –3 440 885 + 2 967 500 – 100 000 – 33 500 100 000 Proceeds from the sale of fixed assets CASH FLOW FROM FINANCING ACTIVITIES Proceeds of shares issued Check operation 1 303 470 2 353 970– 1 050 000 Repayment of long term loans 78 470 Figure (1 225 000) Outflow Net change in cash and cash equivalents Check operation, do not accept 46250 or 47500 or 1250 (91 250) 82 © Gauteng Department of Education Cash and cash equivalents at the beginning of the year Must be +ve 45 000 Cash and cash equivalents at the end of the year Figure must (46 250) be -ve Fixed Assets Taccount 2 967 2 967 500 500 606 885 606 885 2.2 217 480 253 290 766 030 844 300 392 500 28 Calculate the following for 2009: 2.2.1 2.2.2 2.2.3 2.2.4 2.3 APP Current ratio proper method & one part correct 320 000 : 390 885 = 0,8 : 1 (accept 0,82: 1) Must be in correct order and must be in the format x:1 3 Acid-test ratio proper method & one part correct 68 750 : 390 885 = 0,2 : 1 (Accept 0,18 : 1) Must be in correct order and must be in the format x:1 4 Net asset value per share proper method & one part correct R3 120 000 / 417 000 shares = 748,2 cents or R7,48 Must be in correct order and must be in cents or Rands Debt/Equity ratio (Gearing ratio) proper method & one part correct 300 000 : 3 120 000 = 0,1 : 1 or 0,096 : 1 Must be in correct order and must be in the format x:1 4 3 Explain why the directors decided to reduce the long-term loan significantly during the current financial year. In your opinion, was this a wise decision? Explain, quoting evidence (figures/financial indicators) from the question. Be aware of differing structures to the answer by learners. The following components should be covered: Explanation of directors’ decision: May award part marks for unclear or incomplete answers Any one reason: The sale of extra shares has brought about an inflow of cash In the previous year the ROTCE (10%) was lower than the interest rates (15%). In the previous year the company was highly geared with a very high debt/equity ratio (> 1 : 1) Opinion: Yes or No Explanation: Evidence: May award part marks for unclear or incomplete answers Any one explanation for Yes: The debt/equity ratio is now very low (0,1 : 1) which indicates a low-risk situation 6 83 © Gauteng Department of Education The saving on interest has increased the profits as indicated by EPS from 135c to 189c or ROSHE from 21% to 26% The company is now in a positive gearing situation with ROTCE of 24% which is much higher than the interest rates. Any one explanation for No: The directors have over-reacted because the evidence shows that they should now consider taking out more loans (ROTCE of 24% exceeds interest rates) and debt/equity ratio of 0,1:1 is low, indicating low risk The short-term liquidity is now a problem as the acid-test ratio is now 0,2:1 and the current ratio is 0,8:1 The net change in cash was a negative of R91 250 which has caused short-term liquidity concerns. 2.4 Comment on the return on shareholder’s equity, earnings and dividends earned by the shareholders. Quote evidence (figures/financial indicators) from the question. Returns on shareholders equity Quote financial indicator ROSHE has increased from 21% to 26% OR: ROSHE is now 26% OR: ROSHE increased by 5% points OR: ROSHE increased by 23,8% Any valid specific comment related to the indicator, e.g. This exceeds the returns on alternative investments Earnings Quote financial indicator EPS has improved from 135c to 189c OR: EPS is now 189c OR: EPS increased by 54c or 40% Any valid specific comment related to the indicator, e.g. This compares well to the value of the share Dividends Quote financial indicator DPS has declined from 105c to 72c OR: DPS is now 72c OR: DPS decreased by 33c or 31,4% Any valid specific comment related to the indicator, e.g. The company is retaining more of its profits OR: This increases the NAV OR: The dividend payout rate dropped to less than 50% of profits OR: Increases the infrastructure of the company 6 84 © Gauteng Department of Education 2.5 Calculate the average price of the shares on 28 February 2009. Number of shares issued = (2 353 970 – 1 050 500)/R6.30 = 206 900 shares Number of shares at beginning of the year=210 600 Total number of shares=417 000 Value of the shares=R2 353 970/417 000=R 5.65 proper method & one part correct 2.6 5 The existing shareholders are unhappy with the price at which the additional shares were sold? Discuss quoting ONE figure or financial indicator to support your answer. Quoting of figures / financial indicator Comment Part-marks may be awarded for unclear, partial or incomplete comments Expected responses: The shares were issued at a price of R6,30 which is lower than the NAV (R6,87 or R7,48) which means that the existing shareholders are being disadvantaged The shares were issued at a price of R6,30 which is lower than the market price (R6,80 to R7,80) which means that the existing shareholders are being disadvantaged 3 TOTAL MARKS 70 85 © Gauteng Department of Education SESSION NO 4: ACTIVITY 3 Completed by learners and Educator: 1hr:30 minutes CASH FLOW AND INTERPRETATION OF INFORMATION 4.1 Choose one word/term from the following to complete the sentences given below: Unqualified, qualified, limited liability, unlimited liability, interest, directors, shareholders, dependent, independent, dividends. 4.1.1 The fact that shareholders can only lose the capital invested by them is called … 4.1.2 The … appoint external auditors. 4.1.3 The external auditors must be … of the entity being audited. 4.1.4 The audit report states: “With the exception of a few aspects, shareholders can rely on the figures in the financial statements.” This will be regarded as a/an ... report. 4.2 (4) XOLISE TRADERS LIMITED The information was taken from the accounting records of Xolise Traders Limited. The financial year ends annually on 28 February. The company is registered with a share capital of 600 000 ordinary shares. REQUIRED: 4.2.1 Complete the Reconciliation of Net Profit before Tax and Cash Generated from Operations on 28 February 2015. (12) 4.2.2 Calculate the tangible/fixed assets purchased during 2015. (5) 4.2.3 Complete the Cash Flow Statement on 28 February 2015. (12) 4.2.4 Calculate the following on 28 February 2015: Earnings per share Dividends per share Net Asset value per share Return on average capital employed The debt-equity ratio (3) (4) (3) (8) (3) 4.2.5 Briefly comment on the liquidity of the company. Quote TWO financial (4) 86 © Gauteng Department of Education indicators (with actual figures/ratios/percentages) to support your comment. 4.2.6 What major decisions by the directors are reflected in the Cash Flow Statement? State TWO decisions and quote the relevant figures. Also explain how EACH of these decisions would benefit the company in future. (6) 4.2.7 The company is slow in repaying the loan. Explain why this is a good decision. Quote TWO financial indicators with figures to support your answer. (6) INFORMATION: 1. Extract from the Income Statement for the year ended 28 February 2015 Net profit before tax 1 283 100 Net profit after tax 987 000 Depreciation on tangible/fixed assets 65 000 Interest paid 42 600 2. Extract from the Balance Sheet on 28 February 2015 2014 Tangible (Fixed) assets at carrying value 3 002 000 2 330 200 Current Assets Inventory Trade and other receivables Cash and cash equivalents 1 347 400 850 400 489 000 8 000 1 289 600 710 800 540 200 38 600 Ordinary shareholders’ equity Ordinary share capital Retained income 3 534 000 3 111 400 422 600 2 880 000 2 551 400 328 600 Loan: Bid Bank (17% p.a.) 340 000 370 000 Current Liabilities Trade and other payables Bank overdraft 475 400 429 400 46 000 369 800 369 800 87 © Gauteng Department of Education 3. Trade and other receivables 489 000 540 200 Trade Debtors Prepaid expenses SARS (Income Tax) 475 000 14 000 - 530 000 8 000 2 200 4. Trade and other payables Trade creditors Accrued expenses SARS (Income Tax) Shareholders for dividends 429 400 89 500 7 300 3 600 329 000 369 800 81 700 9 100 279 000 5. Tangible/fixed assets comprise of Land and buildings, Vehicles and Equipment. Equipment and Land and Buildings were purchased during the year. A vehicle costing R170 000 was sold at book value. The accumulated depreciation on the vehicle sold was R67 000. 6. Interim dividends were not declared during the 2014 financial year. Interim dividends paid during the 2015 financial year amounted to R564 000. 7. On 1 March 2014 there were 400 000 ordinary shares registered on the JSE. On 1 March 2014 they issued a further 70 000 shares. 8. Financial Indicators Current ratio Acid test ratio Stock turnover rate Earnings per share Dividends per share Return on total capital employed Debt-equity ratio Net asset value per share Market value of the share 2015 2,83 : 1 1,04 : 1 5 times ? ? ? ? ? 758 cents 2014 3,48 : 1 1,56 : 1 3 times 158 cents 70 cents 25,4% 0,12 : 1 720 cents 620 cents 70 88 © Gauteng Department of Education SESSION 4 ACTIVITY 3 SOLUTION 4.1 Choose one word/term from the following to complete the sentences given below: 4.1.1 Limited liability 4.1.2 Shareholders 4.1.3 Independent 4 4.1.4 Qualified 4.2 XOLISE TRADERS LIMITED 4.2.1 Reconciliation of profit before taxation and cash generated by operations Net profit before tax Adjustments i.r.o. Depreciation (42 000 + 23 000) Interest paid Operating profit before change in working capital Change in working capital (check operation) 1 283 100 Increase in inventory Decrease in Debtors (538 000 - 489 000) (if one part correct) Increase in creditors (96 800 - 90 800) (if one part correct) Cash generated by operations (check operation) (139 600) 65 000 42 600 1 390 700 12 4.2.2 Calculate the total tangible assets purchased Method mark if any one part correct. - 5 89 © Gauteng Department of Education 90 © Gauteng Department of Education 91 © Gauteng Department of Education 4.2.3 Cash Flow Statement on 28 February 2015 Cash Flow from Operating Activity (check operation) Cash Generated from Operations Interest Paid Taxation paid (296 100 – 2 200 – 3 600) (if one part correct) Dividends paid 130 200 1 306 100 (42 600) (290 300) Cash Flow from Investing Activities (check operation) Purchase of tangible assets (see 4.2.2) Proceeds from disposal of tangible assets (736 800) (839 800) 103 000 Cash Flows from Financing Activities (check operation) Proceeds from the issue of new shares Repayment of loan 530 000 Net Change in Cash and Cash Equivalents (if one part correct) Cash and cash equivalents at the beginning of the year Cash and cash equivalents at the end of the year (76 600) 4.2.4 (843 000) 560 000 (30 000) 38 600 (38 000) 12 Calculate the following on 28 February 2015 Earnings per share (EPS) 987 000 3 Dividends per share (DPS) (893 000) = 190 cents accept R1,90 do not accept 1,9 (if one part correct) 92 © Gauteng Department of Education 4 93 © Gauteng Department of Education 94 © Gauteng Department of Education Net Asset Value per share (NAV) x 100 3 The Return on average capital employed (ROTCE) (1 325 700) 1 283 100 42 600 x 100 000 +340 000 + 2 880 000 + 370 000) (3 562 000) = 37,22 % 2 (if one part correct) 8 Debt - equity ratio 3 4.2.5 Briefly comment on the liquidity of the company. Quote TWO financial indicators to support your answer. Any TWO Financial indicator Trend with figures Current ratio: decreased from 3,48 : 1 to 2,83 : 1 Acid test ratio: decreased from 1,56 : 1 to 1,04 : 1 Rate of stock turnover: improved from 3 to 5 times per annum 4 95 © Gauteng Department of Education 4.2.6 What major decisions by the directors are reflected in the Cash Flow Statement? State TWO decisions and quote the relevant figures. Also explain how EACH of these decisions would benefit the company in future. Decision and figures Benefit for company Dividends was paid, R843 000 This will attract new shareholders; Price on the JSE could increase; Current shareholders will be satisfied with their dividends; Fixed/tangible assets purchased, R839 800 New assets will increase the efficiency of the company. This will lead to an increase in profits. Fixed/tangible assets sold, R103 000 Money received from asset disposals will improve cash flow – could be used to finance new assets purchased. New share issued, R560 000 Improves cash flow of the company; Money was used to purchase new tangible/fixed assets 6 4.2.7 The company is slow in repaying the loan. Explain why this is a good decision. Quote TWO financial indicators with figures to support your answer. 96 © Gauteng Department of Education Financial indicators Figures Explanation ROTCE Improved from 25,4% to 37,2%. There is positive gearing of profits by 20,2% against the interest rate of 17% p.a. Debt/Equity ration Is 0,1 : 1 Shows low risk (low geared) 6 70 97 © Gauteng Department of Education SESSION 5: ACTIVITY 1 Completed by learners and Educator: 1hr:30 minutes CASH FLOW STATEMENT, INTERPRETATION AND RATIO ANALYSIS You are provided with information relating to Neonell Hardware Ltd, a public company whose financial year ends annually on 28 February. REQUIRED: 4.1 Explain the difference between a Balance Sheet and a Cash Flow Statement. (2) 4.2 Calculate the following amounts as it would appear in the Cash Flow Statement on 28 February 2015: Dividends paid Cash flow from financing activities Net change in cash and cash equivalents (5) (10) (4) 4.3 At the AGM a shareholder stated that she is unhappy about the bank overdraft on 28 February 2015. She feels that the directors made some poor decisions that resulted in this situation. Explain TWO such decisions, with relevant figures, to support her opinion. (6) 4.4 Calculate the following financial indicators for the year ended 28 February 2015: 4.4.1 4.4.2 4.4.3 4.5 4.6 4.7 Acid test ratio Net asset value per share Debt-equity ratio (5) (3) (3) The directors wanted to expand business operations and therefore chose to increase loans during the current financial year, instead of issuing more shares. Explain and quote TWO financial indicators (actual figures/ratios/percentages) that are relevant to their choice. Explain whether this was a good choice or not. (8) The directors are of the opinion that the liquidity has deteriorated. Explain and quote THREE financial indicators (with figures) to support their opinion. (9) The Nel family owns 740 000 shares in this company. Explain the effect that the repurchase of shares on 31 December 2014 had on their control of the company. Give a (5) calculation(s) to support your answer. 98 © Gauteng Department of Education INFORMATION: A. Information from the Income Statement for the year ended 28 February 2015: Depreciation 370 200 Interest on loan (capitalised) 88 500 Net profit before tax 1 575 000 Income tax 441 000 B. Information from the Balance Sheet as at: Fixed Assets (carrying value) 28 Feb. 2015 8 473 400 28 Feb. 2014 4 569 000 Current Assets Inventories Trade debtors SARS: income tax Cash and cash equivalents 3 337 300 818 200 2 377 600 128 000 13 500 4 641 000 641 000 1 512 000 2 488 000 Shareholders' equity Ordinary share capital Retained Income 8 839 000 8 700 000 139 000 7 400 000 6 600 000 800 000 908 000 508 000 2 063 700 678 700 870 000 515 000 1 302 000 700 000 480 000 122 000 Mortgage Loan: Star Bank (12,5% p.a.) Current Liabilities Trade creditors Shareholders for dividends Bank overdraft SARS: Income tax C. Shareholders' register: DATE 1 March 2014 31 March 2014 31 December 2014 28 February 2015 DETAILS 1 200 000 shares in issue 300 000 additional shares issued at R8 each 50 000 shares bought back at R9,50 each. Average price of all shares issued to date was R6 per share. 1 450 000 shares in issue 99 © Gauteng Department of Education D. E. F. Dividends for the financial year ending 28 February 2015: Interim dividends paid on 31 August 2014 Final dividends declared on 28 February 2015 Details regarding movement of fixed assets in 2015 New, larger premises (land and buildings) acquired A new vehicle purchased, to replace vehicle traded in A vehicle traded in at carrying value (after 1½ years in operation) 50c per share R870 000 4 051 000 330 000 106 400 Some financial indicators 28 Feb. 2015 Debt-equity ratio Net asset value per share (NAV) Current ratio Acid test ratio Stock turnover rate Debtors' collection period Return on average capital employed (ROTCE) ? ? 1,6 : 1 ? 6,8 times p.a. 40 days 18,8% 28 Feb. 2014 0,1 : 1 617 cents 3,6 : 1 3,1 : 1 5,1 times p.a. 35 days 16,4% 60 100 © Gauteng Department of Education SESSSION 5 ACTIVITY 1 SOLUTION 4.1 Explain the difference between a Balance Sheet and a Cash Flow Statement. Balance Sheet: ANY explanation: It reflects the net worth/financial position of a company on a particular date. It shows the real value of assets, equity and liabilities on a certain date. Cash Flow Statement: ANY explanation: It reflects the cash flow in and out for the past financial year. It shows the cash results of operating, financing and investing activities. 4.2 2 Calculate the following amounts as it would appear in the Cash Flow Statement on 28 February 2015. Dividends paid: (1 500 000 x 0,50) 480 000 - 870 000 + 750 000 480 000 + 1 620 000 – 870 000 OR – 480 000 – 1620 000 + 870 000 1 mark 2 marks 1 mark 5 = R1 230 000 operation, one aspect correct operation 2 325 000 no brackets 2 400 000 brackets (475 000) no brackets 400 000 CASH FLOW FROM FINANCING ACTIVITIES Layout marks; ignore order Proceeds from issue of shares (300 000 x R8) Repurchase of shares (50 000 x 9,50) Additional long-term loan (908 000 - 508 000) NET CHANGE IN CASH AND CASH EQUIVALENTS operation (2 989 500) Cash and cash equivalents: beginning of year operation; one part correct Cash and cash equivalents: end of year (- 515 000 + 13 500) 2 488 000 (501 500) Foreign entries -1 (max - 2) Presentation / Placement / Incorrect or incomplete details -1 (max - 2) 101 © Gauteng Department of Education 10 4 4.3 At the AGM a shareholder stated that she is unhappy about the bank overdraft on 28 February 2015. She feels that the directors made some poor decisions that resulted in this situation. Explain TWO decisions with relevant figures, to support her opinion. Any TWO valid answers: Explanation Figures (3 + 3) Dividends paid of R1 230 000 (see 4.2) caused a large outflow of cash. Fixed assets bought are very high (R4 381 000 [= 4 051 000 + 330 000]) (see info E) The buy-back of shares (R475 000) (see 4.2) reduced cash resources / reduced the capital base of the company. The vehicle was sold at book value (R106 400) (see info E) although it was only 1½ years old. The directors allowed a large bank overdraft of R515 000 or R501 500 as a result of high payments for dividends/fixed assets. 6 4.4.1 Calculate the acid test ratio. (3 337 300 - 818 200) : 2 063 700 OR (2 377 600 + 128 000 + 13 500) : 2 063 700 2 519 100 : 2 063 700 1,22 : 1 5 operation 4.4.2 Calculate the net asset value per share. 8 839 000 1 450 000 x 100 1 = 610 cents one part correct; R or c or 609,6 cents or R6,10 3 4.4.3 Calculate the debt-equity ratio. 908 000 : = 0,1 : 8 839 000 1 one part correct; must be shown as ' x:1' 3 102 © Gauteng Department of Education 4.5 The directors wanted to expand business operations and therefore chose to increase loans during the current financial year, instead of issuing more shares. Explain and quote TWO financial indicators (actual figures/ratios/percentages) that are relevant to their choice. Explain whether this was a good choice or not. Explain TWO indicators Figures quoted with each ROTCE This is 18,8% and increased from 16,4% (more profits) DEBT/EQUITY RATIO This is 0,1 : 1 (see 4.4.3); it is the same as in 2014 (risk the same with higher loans) Explanation: Depends on calculation above in 4.4.2 en 4.4.3 Positively geared, as ROTCE (18,8%) is higher than interest rate (12,5%) Low financial risk / Not making much use of loans (relies more on funds from internal sources) / They are able to repay loans (0,1: 1) This is therefore a good choice. (one mark only) 4.6 8 The directors are of the opinion that the liquidity has deteriorated. Explain and quote THREE financial indicators (with figures) to support their opinion. Any THREE valid financial indicators: Name of financial indicator Figure and trend Current ratio: 3,6 : 1 to 1,6 : 1 / decreased to 1,6 : 1 Acid test ratio: 3,1 : 1 to 1,2 : 1 / decreased to 1,2 : 1 Stock turnover rate: 5,1 to 6,8 times p.a./ increased to 6,8 times Debtors' collection period: 35 to 40 days / increased to 40 days General comment: For 3 marks Not in agreement with directors' opinion, i.e.: The liquidity has generally improved. The current ratio and acid-test ratio were too high in 2014. They are much more efficient in 2015. Stock is now being sold more quickly which will generate greater profit. However the debtors are paying slightly more slowly – this trend must be rectified next year. OR: In agreement with directors' opinion, i.e.: Liquidity has deteriorated, as current and acid test ratio's has decreased and debtors are taking longer to pay - less cash available, despite faster turnover rate of stock. One valid point per indicator OR 3 marks for overall comment: Excellent answer = 3 marks; Good = 2; Poor =1; Incorrect =0 Increases/decreases are not comments but trends; Comment would be on improvement or not / efficiency Expected responses for 1 mark each: The current ratio improved / was possibly too high in 2014 / cash was too high/ current assets do not earn any return / they may be more efficient in 2015. The acid test ratio improved / is more efficient in 2015 / cash is lower The stock turnover rate has improved / stock increased but is being sold more quickly/ assists liquidity and is appropriate for a hardware store. The debtors are paying more slowly / this trend must be rectified / brought in line with normal credit terms of 30 days. 103 © Gauteng Department of Education 9 104 © Gauteng Department of Education 4.7 The Nel family owns 740 000 shares in this company. Explain the effect that the repurchase of shares on 31 December 2014 had on their control of the company. Give a calculation(s) to support your answer. Before the repurchase the family's shareholding was: Both figures 740 000 x 100 = 49,3% 1 500 000 1 After the repurchase the family's shareholding is: Both figures 740 000 x 100 = 51,0% 1 450 000 1 (Note: Shareholding increased by 1,7%; this is correct for 4 marks) The family is now the majority shareholder. For 3 marks: They owned less than half the shares in issue before the repurchase (1 mark) but now own more than half the shares in issue (1 mark). The family is now the majority shareholder (1 mark). OR For 3 marks: They owned 740 000 of 1,5million shares before the repurchase (1 mark), and they owned 740 000 of 1,45million shares after the repurchase (1 mark). The family is now the majority shareholder (1 mark). 5 A relevant calculation without an explanation = max 2 Q4: Total Marks 60 105 © Gauteng Department of Education SESSION: 5 NOTES ON CONTENT Completed by learners and Educator: 1hr:30 minutes TOPIC: CORPORATE GOVERNANCE, ETHICS AND INTERNAL CONTROL TEACHER NOTE: You are advised to build the following practices into the work plan for the year: Use of past NSC papers: Every learner should have access to past examination papers . With the introduction of CAPS in 2014, it will be necessary for teachers to adapt parts of certain questions so that they can be used for revision purposes . Questions that include par value of shares and share premium will have to be altered and adapted. To comply with CAPS, teachers should ensure that learners have sufficient practice with questions involving repurchase (buy-back) of shares, and cash budgets and projected income statements in the context of companies (i .e . not simply in the context of sole traders) . Teachers should also answer these papers themselves so as to improve their own confidence in their ability to deal with each topic. Internal control and ethical issues: Teachers should teach not only the logic and the process of each Accounting application in the curriculum, but also the internal control measures and ethical considerations that are relevant to each application . These aspects must be integrated into the teaching of the relevant topics . Furthermore, as these issues are integrated in different topics in examination questions, integration in the teaching of the different topics should result in more effective understanding of these issues . Requirements of questions: Teachers must become familiar with the requirements of typical examination – type questions in NSC papers. For example, if a question requires a figure to be provided in an explanation, this must be done to earn the relevant mark . Teachers should then ensure that learners are familiar with the basic layout of examination questions and where to look for the relevant information . Time management: Learners must be trained in the art of managing their time and to adhere to the suggested time allocations provided in the paper . Comments and explanations: Teachers need to train learners to express themselves clearly and simply where comments or explanations are required . In Accounting, the use of bullet points and short, concise sentences is acceptable . The importance of formative testing: Teachers should ensure that they build up the confidence of learners in all topics through the use of short, informal formative tests . It is more effective if learners mark these formative tests themselves for immediate feedback and for an appreciation of how marks for easy parts of an examination question can be obtained. This will also force learners to take ownership of the learning process . The ‘confidence-booster’ easy sections in each of the questions in the NSC Accounting papers can be used as formative tests that may be self-marked by learners . 106 © Gauteng Department of Education SECTION B: NOTES ON CONTENT The INDEPENDENT auditor's report is a formal opinion, or disclaimer, issued by an external auditor as a result of an external audit or evaluation performed on a company. The report is subsequently provided to a “user” (such as an individual, a group of persons, a company, a government, or even the general public, among others) as an assurance service in order for the user to make decisions based on the results of the audit. An auditor’s report is considered an essential tool when reporting financial information to users, particularly in business. BASIC ELEMENTS OF AUDIT REPORTS The standard report contains five basic elements: Heading Opening or introductory paragraph Scope paragraph Opinion paragraph; and Identity of auditor and date of report Unqualified Opinion called a clean opinion, This is the best type of report a business can receive. an unqualified opinion is an audit report that is issued when an auditor determines that each of the financial records provided by the small business is free of any misrepresentations. An unqualified opinion indicates that the financial records have been maintained in accordance with the standards known as Generally Accepted Accounting Principles (GAAP), IFRS and the Companies Act. Qualified Opinion A qualified opinion, however, will include an additional paragraph that highlights the reason why the audit report is not unqualified. In situations when a company’s financial records have not been maintained in accordance with GAAP but no misrepresentations are identified, an auditor will issue a qualified opinion. The writing of a qualified opinion is extremely similar to that of an unqualified opinion. Adverse Opinion The worst type of financial report that can be issued to a business is an adverse opinion. 107 © Gauteng Department of Education This indicates that the firm’s financial records do not conform to GAAP ,IFRS. and the Companies Act. The financial records provided by the business have been grossly misrepresented - although this may occur by error, it is often an indication of fraud. When this type of report is issued, a company must correct its financial statement and have it re-audited, as investors, lenders and other requesting parties will generally not accept it. Disclaimer of Opinion On some occasions, an auditor is unable to complete an accurate audit report. This may occur for a variety of reasons, such as an absence of appropriate financial records. When this happens, the auditor issues a disclaimer of opinion, stating that an opinion of the firm’s financial status could not be determined. EXAMPLE OF INDEPENDENT AUDITOR’S REPORT INDEPENDENT AUDITOR’S REPORT FOR THE YEAR ENDED 28 FEBRUARY 2011 To the members of Pick n Pay Stores Limited We have audited the Company and Group annual financial statements of Pick n Pay Stores Limited, which comprise the statements of financial position at 28 February 2011, and the statements of comprehensive income, changes in equity and cash flows for the year then ended, and the notes to the financial statements which include a summary of significant accounting policies and other explanatory notes, and the directors’ report, as set out from here. Directors’ responsibility for the financial statements The Company’s directors are responsible for the preparation and fair presentation of these financial statements in accordance with International Financial Reporting Standards, and in the manner required by the Companies Act of South Africa, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. Auditor’s responsibility Our responsibility is to express an opinion on these financial statements based on our audit. We conducted our audit in accordance with International Standards on Auditing. Those standards require that we comply with ethical requirements and plan and perform the audit to obtain reasonable assurance whether the financial statements are free from material misstatement. 108 © Gauteng Department of Education An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statements. The procedures selected depend on the auditor’s judgement, including the assessment of the risks of material misstatement of the financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entity’s preparation and fair presentation of the financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal control. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of accounting estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion. Opinion In our opinion, these financial statements present fairly, in all material respects, the consolidated and separate financial position of Pick n Pay Stores Limited at 28 February 2011 and its consolidated and separate financial performance and consolidated and separate cash flows for the year then ended in accordance with International Financial Reporting Standards, and in the manner required by the Companies Act of South Africa. KPMG Inc. Registered Auditor Per Patrick Farrand Chartered Accountant (SA) Registered Auditor Director 29 April 2011 MSC House Mediterranean Street Cape Town 8001 Source Pick n Pay - Website DIRECTORS REPORT The Directors' Report is a document produced by the board of directors under the requirements of Companies Act, which details the state of the company and its compliance with a set of financial, accounting and corporate social responsibility standards. 109 © Gauteng Department of Education The Directors' Report arose out of a general move for greater transparency in corporate governance. It is useful for shareholders to find out issues such as whether the company has good finances, etc. EXTRACT FROM A DIRECTORS’ REPORT Directors’ report for the year ended 28 February 2011 Nature of business The Company, which is domiciled and incorporated in the Republic of South Africa and listed on the JSE Limited, the recognised securities exchange in South Africa, is an investment holding company. The Group comprises trading subsidiaries that retail food, clothing, general merchandise, pharmaceuticals and liquor throughout southern Africa and in New South Wales, Australia, both on an owned and franchise basis. Subsidiary companies also on occasion acquire and develop strategic retail and distribution sites. General review The Group statement of comprehensive income is presented here and reflects the Group’s operational results. The Group’s headline earnings from continuing operations and dividends for the year are as follows: % Per share – cents 2011 decrease 2010 Headline earnings 189.35 18.3 231.71 Dividends* 142.50 18.3 174.50 *The dividend per share presented is the interim dividend paid in the current year and the final dividend declared after year-end, but in respect of current year profit. Audit committee We draw your attention to the Audit committee report where we set out the responsibilities of the committee and how it has discharged these responsibilities during the year. Dividends paid and declared A cash dividend (number 84) of 134.75 cents per share was paid to shareholders on 14 June 2010. A cash dividend (number 85) of 37.00 cents per share was paid to shareholders on 13 December 2010. 110 © Gauteng Department of Education For further details refer to note 7. The directors have declared a cash dividend (number 86) of 105.50 cents per share. The last day of trade in order to participate in the dividend (CUM dividend) will be Friday, 3 June 2011. Shares will trade EX dividend from the commencement of business on Monday, 6 June 2011 and the record date is Friday, 10 June 2011. The dividend will be paid on Monday, 13 June 2011. Share certificates may not be dematerialised or rematerialized between Monday, 6 June 2011 and Friday, 10 June 2011, both dates inclusive. As dividend number 86 was declared on 15 April 2011 it will only be accounted for in the 2012 financial year. The declaration of this dividend will result in a charge for secondary tax on companies of R50.6 million, which will be accounted for in the 2012 financial year. Share capital The issued ordinary share capital remained unchanged during the year at 480 397 321 shares. At year-end, the Pick n Pay Employee Share Purchase Trust held 3 411 620 (2010: 6 780 488) shares in the Company and 9 103 871 (2010: 10 077 639) shares in Pick n Pay Holdings Limited and a subsidiary company held 1 817 003 (2010: 1 784 303) shares in Pick n Pay Holdings Limited, all of which are accounted for as treasury shares. These shares are held to meet obligations of options granted. Going concern These annual financial statements have been prepared on the going-concern basis. The Board has performed a formal review of the Group’s ability to continue trading as a going concern in the foreseeable future and, based on this review, consider that the presentation of the financial statements on this basis is appropriate. Legal proceedings In July 2010, subject to approval by the Australian competition regulator, the Australian Competition and Consumer Commission (ACCC), we accepted an offer from Metcash Trading Limited (Metcash) to acquire our Australian operation, Franklins. The ACCC reviewed the proposed transaction under its informal merger clearance process and opposed the sale to Metcash on the basis that it is likely to have the effect of substantially lessening competition in the Australian market. Following the ACCC’s decision, the parties announced that they proposed to proceed with the transaction and this led the ACCC to commence legal proceedings in the Federal Court of Australia in December 2010, seeking to prevent the parties from completing the transaction. We and Metcash agreed with the ACCC to an expedited hearing, which commenced in mid-March 2011. The judgement of the Court is expected before 30 June 2011. If the Federal Court of Australia prevents the acquisition by Metcash, we remain committed to the sale of Franklins and anticipate selling the Franklins stores, either individually or in groups, under a competitive tender process. There are no other pending or threatened legal or arbitration proceedings which have had or may have a material effect on the financial position of the Company or the Group. 111 © Gauteng Department of Education Special resolutions On 18 June 2010 the Company’s shareholders approved the following special resolution: General authority to repurchase Company shares It was resolved that the Company or any of its subsidiaries may, in accordance with sections 85 and 89 of the Companies Act, acquire issued shares of the Company or its holding company, upon such terms and conditions and in such amounts as the directors of the Company may determine from time to time. Acquisition of such shares is subject to the Articles of Association of the Company, the provisions of the Companies Act and the Listings Requirements of the JSE Limited (JSE), and provided further that acquisitions by the Company and its subsidiaries of shares in the Company may not, in the aggregate, exceed in any one financial year 5% of the Company’s issued share capital. Subsidiary companies’ special resolutions 100% held subsidiary company, Pick n Pay Franchise Financing (Pty) Limited passed a special resolution to sell its business to a fellow 100% held subsidiary company, Pick n Pay Retailers (Pty) Limited. Directors and Secretary In terms of the Company’s Articles of Association the directors listed here retire by rotation and they offer themselves for re-election. Information pertaining to the directors and the Company Secretary appear here. Holding company The holding company is Pick n Pay Holdings Limited. Directors’ interest in shares 2011 % 1.4 27.6 29.0 Beneficial Non-beneficial Total 2010 % 1.1 27.6 28.7 The directors’ interest in shares is their effective direct shareholding in the Company (excluding treasury shares) and their effective indirect shareholding through Pick n Pay Holdings Limited (excluding treasury shares). Subsidiary companies Details of subsidiary companies are presented in note 21. Borrowings The Group’s overall level of debt (including bank overdrafts and overnight bank borrowings) increased from R1 082.3 million to R1 939.7 million during the year, due to an increased requirement to fund working capital and the Group’s capital expenditure programme. Subsequent events 112 © Gauteng Department of Education There have been no facts or circumstances of a material nature that have arisen between the financial year-end and the date of this report. Source: Pick and Pay - website CORPORATE GOVERNANCE In order to promote good corporate governance by businesses, the South African government commissioned judge Mervin King to investigate the current situation in South Africa and make recommendations. The King Code reports: FIRST KING CODE REPORT King Code 1 was published in 1994. The report recommended standards of conduct of directors of companies and emphasize the need for responsible corporate activities having due regard for the society in which the business operate. SECOND KING CODE REPORT King Code 11 was published in 2002. The report contains a code of corporate practices and conduct. King Code 111 was published in 2009 and came into effect on 1 March 2010. The report focused on protecting the shareholders of companies. THIRD KING CODE REPORT Stresses the fact that there is always a link between good governance and compliances with the law. Good governance cannot be exist separately from the law. However, in so far as the other enterprises are concerned, it is recommended that enterprises comply with the seven characteristics of good corporate governance. These seven characteristics are: 113 © Gauteng Department of Education social responsibility Transparency; Accountability; Responsibility; Discipline; Independence; and Fairness. REMEMBER: S T A R D I F!!!!!!!!!!! PROFESSIONAL BODIES The South Africa Institute of Certified Public Accountants (SAIPA) The South Africa Institute of Certified Public Accountants (SAIPA) provides a home for professionally qualified accountants in practice in commerce and industry. The majority of members offer accounting and allied services to the public, and to business entities, ranging from large organisations to small, owner-managed businesses. SAIPA members also engage in commerce and industry, and in the public sector, where their professional training and affiliation is beneficial to their employees. As professionals, the members are subject to rules of professional conduct and a strict code of ethics. This protects users of their services, and helps to preserve the integrity of the profession. Public Accountants and Auditors Board (PAAB) The basic purpose of the Public Accountants and Auditors Board (PAAB) is to protect the financial interests of the people of the South African stakeholders, through services rendered by registered accounting and auditors. The tasks of the Public Accountants and Auditors Board (PAAB) are: To provide the means and the regulatory framework for the education and training of adequate numbers of competent and disciplined accountants and auditors, to serve the needs of South Africa. To strive constantly towards the maintenance and improvement of standards of registered accountants and auditors. 114 © Gauteng Department of Education To protect and support registered accountants and auditors who carry out their duties competently, fearlessly and in good faith. The South African Institute of Chartered Accountants (SAICA) The South African Institute of Chartered Accountants (SAICA) is the pre-eminent accountancy body in South Africa. It has established itself as one of the leading Institutes in the world, playing its part in a highly dynamic business sector. It provides a wide range of support services to its members enabling them to play a key role in developing the rapidly changing South African economy. The mission of SAICA is to serve the interests of the Chartered Accountancy Profession and Society, by upholding professional standards and integrity, and the pre-eminence of South African Chartered Accountants nationally and internationally, by: Delivering competent entry level members. Providing services to assist members to maintain and enhance their professional competence thereby enabling them to create value for their clients and employers. Enhancing the quality of information used in the private and public sectors for measuring and enhancing organisational performance. Running and facilitating programmes to transform the profession and to facilitate community upliftment. Fulfilling a leadership role regarding relevant business related issues and providing reliable and respected public commentary. AUDITOR EXTERNAL AUDITOR The external auditor is an audit professional who performs an audit on the financial statements of a company, government, individual, or any other legal entity or organization, and who is independent of the entity being audited. Users of this financial information, such as investors, government agencies, and the general public, rely on the external auditor to present an unbiased and independent evaluation on such entities. They are distinguished from internal auditors for two main reasons: The internal auditor's primary responsibility is appraising an entity's risk management strategy and practices, management (including IT) controls frameworks and governance processes, and they do not express an opinion on the entity's financial statements. Besides providing audit services, external auditors also provide different other kind of services. Most common of them are reviews of financial statements and compilation. In review auditors are generally required to tick and tie numbers to general ledger and make inquiries of management. In compilation 115 © Gauteng Department of Education auditors are required to take a look at financial statement to make sure they are free of obvious misstatements and errors. The primary role of external auditors is to express an opinion on whether an entity's financial statements are free of material misstatements. Auditor’s just wanted to make sure that the company's financial statements are true and fair representation of its actual position. If they come across any fraud related information, it is their responsibility to bring it to the management's attention and consider withdrawing from the engagement if management does not take appropriate actions. Normally, external auditors review the entity's control procedures when assessing its overall internal controls. They must also investigate any material issues raised by inquiries from professional or regulatory authorities, such as the local taxing authority. In the South Africa, Chartered Accountants (CA’s) are the only authorized nongovernmental type of external auditors who may perform audits and attestations on an entity's financial statements and provide reports on such audits for public review. INTERNAL AUDITOR An internal auditor is a professional with an in-depth understanding of the business culture, systems, and processes. The internal auditor provides assurance that internal controls in place are adequate to mitigate the risks, governance processes are effective and efficient, and companies’ goals and objectives are met. ACCOUNTING CONTROLS Accounting controls embrace a wide range of controls which include, amongst others, double entry bookkeeping, budgetary control, periodic operating reports and statements, financial statements, cash flow statements, balance sheets, statistical analyses, internal control, etc. For the purpose of our study, we shall concentrate on the aspect of internal control only. Internal control It is important that proper measures should be taken to ensure that the firm is managed in an orderly way to eliminate the possibility of fraud and theft. The procedure followed by a firm in order to prevent fraud and theft or to detect it as soon as it occurs, is called “internal control”. Internal control may briefly be described as “The methods and procedures adopted within a business to safeguard its assets, check the accuracy and reliability of its accounting records, promote operational efficiency”. 116 © Gauteng Department of Education SESSION 5 ACTIVITY 2 Completed by learners and Educator: 1hr:30 minutes CORPORATE GOVERNANCE REQUIRED: Read the following extracts from the article "TAX MORALITY" and answer the questions that follow: TAX MORALITY IS HERE TO STAY SAYS SARS COMMISSIONER Oupa Magashula / SARS Commissioner The importance of good corporate governance and greater transparency has been thrown into the spotlight more than ever before by the current global financial crisis. The failure of governance - and, in particular, the excessive risk appetite of foreign financial institutions - plunged economies around the world into the most severe economic crisis in living memory. Managing tax risks should be a core aspect of corporate governance for at least two reasons. The first is obvious. Taxes are often one of the biggest items on the income statements of organisations. How they are managed and planned for is a critical component of responsible corporate governance and oversight. In SARS, we have for many years promoted the notion that there is a moral component to tax compliance and this has seen us at odds with some tax advisers and professionals who insist tax is simply a cost to be reduced wherever possible. Despite these challenges, in South Africa over the past decade tax rates have been reduced by providing substantial tax relief of over R90 billion to individuals and businesses. This relief - while still maintaining and expanding the social and developmental agenda - has been made possible through economic growth, more efficient collection of taxes and growing levels of compliance. We need a tax system which is fair, does not place an undue burden on the economy, but at the same time provides the necessary means to correct imbalances, build infrastructure and stimulate economic growth - this requires everyone to pay their fair share. 117 © Gauteng Department of Education 118 © Gauteng Department of Education REQUIED: 1.1 The article refers to "The importance of good governance and greater transparency .............." 1.1.1 What is "Corporate Governance"? (3) 1.1.2 "Transparency" is one of the seven primary characteristics of good governance. Explain what is meant by "Transparency"?(2) 1.1.3 List 3 other primary characteristics of good governance as listed by the King Code. (3) 1.2 Explain the reason mentioned why "Managing tax risks" is such an important aspect of responsible corporate governance. (2) 1.3 What does "SARS" stand for? 1.4 List three points that explain how South Africa has, despite all challenges, managed to provide substantial tax relief to individuals and businesses (3) 1.5 Discuss, providing two points why it is important that all directors of companies in South Africa adopt an approach of good corporate governance at all time (6) 1.2 (1) You are provided with the following extract taken from the report of the independent auditors. EXTRACT FROM THE REPORT OF THE INDEPENDENT AUDITORS Paragraph 1 We have audited the annual financial statements of Simphiwe Limited set out on pages 8 to 17 for the year ended 30 September 2009. These financial statements are the responsibility of the company's directors. Our responsibility is to express an opinion on these financial statements based on our audit. Paragraph 2 An audit includes: • Examining, on a test basis, evidence supporting the amounts in the financial statements; • Assessing the accounting principles used and significant estimates made by management; • Evaluating the overall financial statement presentation. Paragraph 3 Audit opinion In our opinion, the financial statements fairly present, in all material respects, the financial position of the company at 30 September 2009 and the results of their operations and cash flow for the year then ended in accordance with International Financial Reporting Standards, and in the manner required by the Companies Act, 1973 (Act 61 of 1973) in South Africa. Bailey & Nokwe, Chartered Accountants (SA) 10 Nov. 2009 119 © Gauteng Department of Education REQUIRED: 1.2.1 1.2.2 1.2.3 Explain why it is important for the independent auditor to be a member of a professional body. (2) Refer to the underlined sentence in paragraph 1. Why do the auditors include this sentence in their report? Briefly explain. (2) Refer to the underlined words in paragraph 2. 1.2.4 (a) Give ONE example of 'evidence' that an auditor would use. (2) (b) Give ONE example of the 'accounting principles' he/she would assess as part of the audit. Explain why the auditor would inspect this principle. (3) Refer to paragraph 3. Explain why you would be satisfied with this audit opinion. (2) Refer to the disposal of the computer for R800 in Information 2J of QUESTION 4.1. Another director, Sam Smith, has complained that Ivor Steele has acted unethically in taking over the computer for R800. Ivor disagrees. 1.2.5 (a) Give ONE opinion to support Sam. (4) [15] (b) Give ONE opinion to support Ivor. REQUIRED: As a shareholder, why would you be concerned about this audit report? Explain. State THREE points. 1.2 (6) Refer to the newspaper article (Information A) and answer the following questions: 1.2.1 Refer to paragraph 1. Explain your opinion on the attendance of shareholders at the AGM. 1.2.2 Refer to paragraphs 2 and 3. Answer the following: What is meant by a qualified audit report? Explain. How does this type of report affect the company and the shareholders? Explain. 120 © Gauteng Department of Education (3) 1.2.3 1.3 1.3.1 Why did the independent auditors issue a qualified report in respect of this asset? Explain. Explain why several of the shareholders would think that the longterm prospects of the company are being threatened. Mention corporate governance in your answer. (6) (4) As a shareholder of Manic Ltd, you did not attend the annual general meeting (AGM). You notice the following article in a newspaper, The Daily Views. Paragraph 1 Several shareholders of Manic Ltd accused the directors of unwise decisions that in their opinion would threaten the longterm continuation of the company. Only 50 of the 6 000 shareholders of the company attended the AGM. Paragraph 2 The company received a qualified audit report from the auditors based on an amount of R3 million that had apparently been spent on a residence in an elite area along the KwaZuluNatal coast. Paragraph 3 The directors' report stated that this asset was reflected in the company's Balance Sheet and was being used for business purposes to accommodate business partners from overseas countries. The Daily Views has found that this property was in fact being used for holiday purposes by the CEO and senior directors. Paragraph 4 The CEO, Ben Crooke, was also criticised for accepting a 60% increase in his remuneration. Crooke defended the decision, saying that all remuneration in the company is reviewed by the board of directors which is appointed at the AGM each year. Directors, shareholders and auditors interact directly with the published financial statements of a company. Summarize the roles played by each. (10) 1.3.2 Match column A with the most appropriate description or answer found in column B. Write down only the letter from column B in the answer book. (6 x 2 = 12 marks) 121 © Gauteng Department of Education Column A 1 2 Column B Matching Concept A Why was it necessary for South Africa to bring about alignment in financial reporting with the rest of the world? B 3 Unqualified audit report. C 4 External audit report D 5 Prudence Concept E 6 South Africa recognized the need to prepare their financial statements in line with international standards. What is this international standard called? F G H I The independent regulatory board for auditors [IRBA} The auditor states that the financial statements present the financial position to be in conformity with GAAP except in instances where there is a deviation or departure from GAAP Audit performed by the employees of the company to evaluate the control measures and systems of the company to ensure the accomplishments of the company’s goals and objectives. Financial statements are reported in a conservative manner. To provide credibility to the financial statements prepared by South African companies in the world economy. The auditor states that the financial statements are presented fairly in conformity with GAAP. Audit performed by an independent auditor who will examine the financial statements of the company to determine whether it was fairly presented and in accordance with GAAP. International Financial Reporting Standard [IFRS] If goods have been sold, the sales value and the Cost of Sales value must be recorded simultaneously. 122 © Gauteng Department of Education SESSION 5 ACTIVITY 2 SOLUTION CORPORATE GOVERNANCE 1.1.1 What is "Corporate Governance"? How a business is controlled and managed in a socially desirable manner in order to achieve its goals. Any other acceptable answer 1.1.2 3 Explain what is meant by "Transparency". Information should not be hidden from shareholders and other stakeholders (eg. SARS) - they have legal rights to have the information. Any other acceptable answer 1.1.3 List 3 other primary characteristics of good governance as listed by the King Code. Discipline Independence Accountability Fairness Responsible management Social issues any 3x 1.2 2 3 Explain the reason mentioned why "Managing tax risks" is such an important aspect of responsible corporate governance. Taxes are often one of the biggest items on business Income Statement (Materiality) 2 123 © Gauteng Department of Education What does ‘SARS’ stand for? 1.3 South African Revenue Services 1 List three points that explain how South Africa has, despite all challenges, managed to provide substantial tax relief to individuals and businesses. economic growth more efficient tax collection growing levels of compliance 1.4 3 1.5 Discuss, providing two points why it is important that all directors of companies in South Africa adopt an approach of good corporate governance at all times. Separation of ownership (by shareholders) from control by directors. Shareholders want security and sustainability. If directors follow unethical practices company will not be supported by customers, lenders, suppliers etc. and will not be secure/sustainable. 2 x 6 20 1.2.1 Explain why it is important for the independent auditor to be a member of a professional body. Any one valid reason, e.g. Can award part-marks for partial, unclear or incomplete answers So that readers of financial statements can have 2 124 © Gauteng Department of Education 1.2.2 confidence in his opinion Assurance to the public that he/she is well trained on an on-going basis Disciplinary actions if negligent in performing duties Aware of latest trends e.g. IFRS, Companies Act, King Code Act in ethical manner (integrity, observe code of conduct) To benchmark quality of work Refer to the underlined sentence in paragraph 1. Why do the auditors include this sentence in their report? Briefly explain. Any one valid reason, e.g. Can award part-marks for partial, unclear or incomplete answers The auditor expresses an opinion, he/she does not prepare the financial statements If the auditor has anything to do with preparing the financial statements, he will not be able to express his opinion (conflict of interests, he would be biased) The auditor only checks on a test basis – the directors are responsible for the figures The directors work in the company on a daily basis – they must be held liable for errors or fraud The directors cannot delegate their responsibilities for the preparation of the financial statements. 1.2.3 2 Refer to the underlined words in paragraph 2. (a) Give ONE example of ‘evidence’ that an auditor would use. any valid proof of entries in the books or values in the books or financial statements concerning cash, fixed assets, loans, stock e.g. bank statements, stock sheets counts, invoices (source documents and supporting vouchers), fixed asset register (b) Give ONE example of the ‘accounting principles’ he/she would assess as part of the audit. Explain why the auditor would inspect this principle. One principle provided Explanation of reason: e.g. e.g. Stock valuation method Could lead to differences in profit Valuation of fixed assets Could lead to differences in (historical cost & profit or net asset value depreciation) 5 125 © Gauteng Department of Education Matching principle Income & expenses must be matched in correct accounting period Prudence principle Results must be conservatively reported Going-concern principle Affects valuation of assets Any other valid principles and reasons acceptable – accept transparency, even though it’s a King Code principle 1.2.4 Refer to Paragraph 3. Explain why you would you be satisfied with this audit opinion. Any valid response Part-marks can be awarded for unclear or incomplete answers Possible responses, e.g. The auditors have stated that they are satisfied with all aspects of the financial reporting by the directors/company This is a standard report – cannot expect better (fairly presented) No negative comments reported – if the auditor had been dissatisfied about anything he would have stated it here Complies with IFRS and Companies Act The auditors have not stated the report is qualified or withheld. 2 126 © Gauteng Department of Education 1.2.5 Refer to the disposal of the computer for R800 in Information 2J of QUESTION 4.1. Another director, Sam Smith, has complained that Ivor Steele has acted unethically in taking over the computer for R800. Ivor disagrees. (a) Give one opinion to support Sam Any one valid opinion Part-marks can be awarded for unclear or incomplete answers Ivor is benefiting from a very low charge on an asset that is worth a lot more to the company and hence the shareholders are losing as a result of this transaction (a large loss was made on this disposal). This sets a bad precedent for the company / misuse of his position as director; other employees might feel entitled to similar benefits. The directors do not own the company; the shareholders are the owners of the company. There is also tax implications – the director should be paying tax on this ‘perk’. The transaction was not transparent – no discussion / disclosure on the disposal in advance. The asset was still of use to the company; the director has no right to take it. (b) Give one opinion to support Ivor. Any one valid opinion Part-marks can be awarded for unclear or incomplete answers The computer is already more than three years old, and computers have a relatively short life span. The computer is out-dated; it will probably not be upgradeable. The depreciation at 10% on cost price for computers is unrealistic and should therefore have had a lower carrying value. NB: Do not accept that directors are owners. 4 127 © Gauteng Department of Education
© Copyright 2026 Paperzz