New! Hire Essay Assignment Writer Online and Get Flat 20% Discount!!Order Now

BUACC3741 Auditing

Published : 09-Sep,2021  |  Views : 10

Question:

RBL’s Finance Director provided you with the following statement of financial position and income statement information which included actual figures for years ending 31 December 2013 to 2015, with estimated figures for 2016.

RBL produces gadgets. This was once a fairly profitable industry but both the size and profitability of the industry in Australia have declined significantly in recent years due to advanced technology and replacement products (which RBL is unable to produce with its existing plant and equipment). Over recent years a number of its competitors and customers have closed down and existing tariffs, quotas and import duties on imported gadgets have been scheduled to be abolished at the beginning of 2016.

RBL’s factory closed in late November, pending the resolution of an industrial dispute (factory workers demanding a 15% wage rise and reduced hours). It is unlikely that work will resume prior to the Christmas shutdown and consequently the estimated figures for 2016 are not, in the opinion of the Finance Director, expected to change.

 

ROB_PROB LIMITED

INCOME STATEMENT

 

2013

$'000

2014

$'000

2015

$'000

2016

$'000

Revenue

COGS

Depreciation

Amortisation

Interest - Expense (net)

112,500

90,000

2,000

750

2,400

115,875

98,494

2,000

750

2,000

108,923

98,031

2,000

750

1,800

92,584

86,103

2,000

750

1,500

Other expenses

1,850

1,850

1,850

1,850

NPBT

15,500

10,781

4,492

381

Tax expense

6,045

4,204

1,752

149

NPAT

9,455

6,577

2,740

232

 

ROB_PROB LIMITED

BALANCE SHEET AS AT

 

2013

$'000

2014

$'000

2015

$'000

2016

$'000

Current assets

Cash

Receivables

Inventories

Other

 

630

21,171

19,784

517

 

500

24,347

22,752

517

 

450

27,999

26,164

517

 

150

33,598

31,397

517

Total Current Assets

42,102

48,116

55,130

65,662

 

Non-Current assets

Investments

Property, plant & equipment

Intangibles

Other

 

 

87

25,921

15,349

1,115

 

 

87

23,977

14,582

1,115

 

 

87

22,179

13,852

1,115

 

 

87

20,515

13,160

1,115

Total Non Current Assets

42,472

39,761

37,233

34,877

Total assets

84,574

87,877

92,363

100,539

Current liabilities

Creditors

Borrowings

Provisions

 

9,267

5,000

11,772

 

10,657

0

12,361

 

12,256

2,500

12,978

 

14,707

4,000

13,627

 

26,039

23,018

27,734

32,334

Non-current liabilities

Creditors

Borrowings

Provisions

 

1,338

5,000

1,531

 

1,137

5,000

1,479

 

94

3,000

1,552

 

1,360

5,000

1,630

 

7,869

7,616

4,646

7,990

Total liabilities

33,908

30,634

32,380

40,324

Net assets

50,666

57,243

59,983

60,215

Shareholders, equity

Share capital

Reserves

Retained profits

 

26,202

11,187

13,277

 

26,202

11,187

19,854

 

26,202

11,187

22,594

 

26,202

11,187

22,826

Total shareholders, equity

50,666

57,243

59,983

60,215

Required

(A) The responsible partner for accepting new clients has requested you to prepare a preliminary analytical review on the information provided by RBL’s Finance Director. The partner suggests that as a minimum you should provide him with the following information bearing in mind that any change above 10% is material.

(A:1) Horizontal analysis for 2016 and 2015. 

(A:2) Calculate 2 liquidity ratios, 2 activity ratios, 4 profitability ratios and 2 solvency ratios over the period 2013 to 2016. Use the ratios to assess if the company has a going concern problem.

(B)    List four areas of high inherent risk based on your findings in (a) above and explain how they could affect the financial statements of 2016. 

Answer:

A1: Horizontal analysis of income statement and balance sheet.

COMPARITIVE INCOME STATEMENT

PARTICULARS

2016

2015

AMOUNT

Revenue

92584

108923

-16339

Cost of goods sold

86103

98031

-11928

GROSS PROFIT

6481

10892

-4411

Depreciation

2000

2000

0

Amortisation

750

750

0

Interest expense

1500

1800

-300

Other expense

1850

1850

0

PROFIT BEFORE TAX

381

4492

-4111

Tax

149

1752

-1603

PROFIT AFTER TAX

232

2740

-2508

 

COMPARITIVE BALANCE SHEET

PARTICULARS

2016

2015

INCREASE/DECREASE

Current assets

65662

55130

10532

               19.10

Plant

20515

22179

-1664

                -7.50

Intangibles

13,160

13852

-692

                -5.00

Total asset

1,00,539

92363

8176

                  8.85

Current liabilities

32334

27734

4600

               16.59

Noncurrent liabilities

7990

4646

3344

               71.98

Total liabilities

40324

32380

7944

               24.53

Retained earning

22826

22594

232

                  1.03

Total shareholders’ equity

60215

59983

232

                  0.39

Note: All the amounts are in thousands.

1.LIQUIDITY RATIO

1. Current ratio

2013

2014

2015

2016

Current asset

42102

48116

55130

65662

Current liability

26039

23018

27734

32334

Current ratio

          1.62

          2.09

          1.99

          2.03

2. Quick ratio

2013

2014

2015

2016

Current asset

42012

48116

55130

65662

Less: Inventories

19784

22752

26164

31397

Current liabilities

26039

23018

27734

32334

Quick ratio

          0.85

          1.10

          1.04

          1.06

The liquidity ratio is the calculated in order to determine the ability of the company to pay off the short term debts of the company (Piper, 2015). The current ratio is calculated to see that whether the company is able to pay off the current liabilities of the company using the current assets. The most favourable current ratio is considered to be 2. Here, it can be observed that the current ratio is expected to be the higher in the year 2016 which is a good sign. The company’s current ratio was the best in 2014 and in 2015 there was a decline (Izhar & Hontoir, 2001). Since, the 2016 figures are estimated we can say if the estimations are correct then the current ratio is very good.

The quick ratio is another type of liquidity ratio but in this it excludes inventories. As we know, that inventories do not fetch us the cash instantly. So, many times it is excluded from the aspect of current assets. The trend of quick ratio is also similar to that of current ratio.

ACTIVITY RATIO

1. Total asset turnover ratio

2014

2015

2016

Sales

115875

108923

92584

Total asset

87877

92363

100539

Total asset turnover ratio

          1.32

          1.18

          0.92

2. Inventory turnover ratio

2014

2015

2016

Cost of goods sold

98494

98031

86103

Average inventory

21268

24458

28780.5

Inventory turnover ratio

          4.63

          4.01

          2.99

Average inventor is the average of opening and closing inventory. However, we donot have the information of opening inventory of 2013.

There is a requirement of various assets in the company in order to carry out operations. It becomes difficult for the company to have higher returns if there is an obsolete technology and no replacement of old machineries. The assets should be used in the best possible manner to higher the turnover of the company (Loughran, 2011). It has been observed that the total asset turnover of the company is declining which is considered to be unfavourable. It is also dependent on the efficiency of the management and therefore, activity ratios are also called efficiency ratio.

The inventory turnover ratio is calculated to see how many times the inventory is sold during a given time span. This ratio is considered higher the better. The 2016 figure shows a great fall which is unfavourable for the company as it indirectly shows the fall in the revenue of the year (Harrison, Horngren & Thomas, n.d.).

PROFITABILITY RATIO

1. Gross profit ratio (%)

2013

2014

2015

2016

Gross profit

22500

17381

10892

6481

Sales

112500

115875

108923

92584

Gross profit ratio

        20.00

        15.00

        10.00

          7.00

2.Net profit ratio (%)

2013

2014

2015

2016

Net profit

9455

6577

2740

232

Sales

112500

115875

108923

92584

Net profit ratio

          8.40

          5.68

          2.52

          0.25

3. Return on assets

2013

2014

2015

2016

Net income

9455

6577

2740

232

Total assets

84574

87877

92363

100539

Return on asset

0.111796

0.074843

0.029666

0.002308

4. Return on equity

2013

2014

2015

2016

Net income

9455

6577

2740

232

Total equity

50666

57243

59983

60215

Return on equity

0.186614

0.114896

0.04568

0.003853

The primary of a company is to earn profits. We can see from the above profitability ratios that the gross profit and net profit ratios are falling drastically which mean that the performance of the company is getting deteriorated. The performance of the company may be because of the inefficiency of the management along with the obsolete technology. A company needs to make maximum utilisation of its assets which the company is failing and which have been depicted quantitatively through the return on asset ratio. Hence, the falling profitability of the company creates a doubt of its existence (Spiceland, Thomas & Herrmann, n.d.).

SOLVENCY RATIO

1. Equity ratio

2013

2014

2015

2016

Total equity

50666

57243

59983

60215

Total asset

84574

87877

92363

100539

Equity ratio

          0.60

          0.65

          0.65

          0.60

2. Debt ratio

2013

2014

2015

2016

Total Liabilities

33908

30634

32380

40324

Total assets

84574

87877

92363

100539

Debt ratio

          0.40

          0.35

          0.35

          0.40

In order to survive in the long run, the company has to pay off the short term and long term liabilities of the company. The ability or the inability to pay off its debts is determined by calculating the solvency ratios. However, there are not much variation in the ratio but the increase in the liabilities may question the going concern of the company. Logically speaking, it is difficult for a company to pay off its obligations if it has decreasing profits (Kimmel, Weygandt & Kieso, n.d.).

The four areas where I could see the inherent risk in my finding are:

  • Interest expense – The amount of interest appearing in the income statement is net of interest income. According to which the interest expense is falling but this may not be the reality. It can be possible that the interest income is huge which is protecting the company. As we know, high interest is paid by the companies that are having huge debt in its balance sheet. Therefore, there may be a chance that te company is trying to hide this material information (Weygandt, Kieso & Kimmel, n.d.).
  • In the balance sheet of the company we can observe that the amount of intangibles is falling. Intangibles may include patents to produce the gadgets or the goodwill of the company (Libby, Libby & Short, 2014). However, if the patent is expiring then the company may be overpowered by the competitors who may lead to closure also. However, loss of reputation is a great risk as there are many companies in the industry that are ready to take advantage of such situations.
  • It has been observed that there is 15% fall in the revenues. However, the fall in the gross profit is 40%. It is a matter of concern that how is it possible that a slight fall in revenues is affecting the gross profit at such a higher rate (Ittelson, 2009). It is suspected that the company may have made any adjustments in order to avoid tax.
  • The values taken for the year 2016 are all estimated figures. Therefore, there lies a lack of clarity about the estimates. It is easier to evaluate the performance and analyse it with the actual data than the estimated data as there will always lie an ambiguity(Warren., 2015).

References

Harrison, W., Horngren, C., & Thomas, C. Financial accounting.

Ittelson, T. (2009). Financial statements. Franklin Lakes, NJ: Career Press.

Izhar, R., & Hontoir, J. (2001). Accounting, costing, and management. Oxford: Oxford University Press.

Kimmel, P., Weygandt, J., & Kieso, D. Financial Accounting.

Libby, R., Libby, P., & Short, D. (2014). Financial accounting. New York, NY: McGraw-Hill/Irwin.

Loughran, M. (2011). Financial accounting for dummies. Hoboken (NJ): Wiley.

Piper, M. (2015). Accounting made simple. [United States]: [CreateSpace Pub.].

Spiceland, J., Thomas, W., & Herrmann, D. Financial accounting.

Warren. (2015). Financial Accounting. Cengage Learning.

Weygandt, J., Kieso, D., & Kimmel, P. Financial accounting.

Get An Awesome Price Quote For Your Paper – Absolutely FREE!
    Add File
    Files Missing!

    Please upload all relevant files for quick & complete assistance.

    Our Amazing Features

    delivery

    No missing deadline risk

    No matter how close the deadline is, you will find quick solutions for your urgent assignments.

    work

    100% Plagiarism-free content

    All assessments are written by experts based on research and credible sources. It also quality-approved by editors and proofreaders.

    time

    500+ subject matter experts

    Our team consists of writers and PhD scholars with profound knowledge in their subject of study and deliver A+ quality solution.

    subject

    Covers all subjects

    We offer academic help services for a wide array of subjects.

    price

    Pocket-friendly rate

    We care about our students and guarantee the best price in the market to help them avail top academic services that fit any budget.

    Getting started with MyEssayAssignmentHelp is FREE

    15,000+ happy customers and counting!

    Rated 4.7/5 based on
    1491 reviews
    ;