Professional Documents
Culture Documents
ANALYSIS
Meaning and Definitions of Financial Statement Analysis
Metcalf and Titard defined as, Financial Statement Analysis is a process of
evaluating the relationship between component parts of a financial statement to
obtain a better understanding of a firms position and performance.
Advantages
Advantages
Advantages
Advantages
to
to
to
to
the
the
the
the
(i)
(ii)
(iii)
(iv)
(v)
(vi)
Comparative Statements
Trend Analysis
Common-size Statements
Fund Flow Analysis
Cash Flow Analysis
Ratio Analysis
Cost-Volume-Profit Analysis.
1.Comparative Statement
Comparative Statement deal with the comparison of different items of the Profit &
Loss Account and Balance Sheets of two or more periods. In the process of
comparison, the good or poor performance of each items for a period can be known
in order to take corrective action for the future.
Prepare a Comparative Income Statement of K Ltd. For the following Profit and Loss.
Account for the year ended 31st March 2006 and 2007.
Profit & Loss Account for the year ended 31st March 2006
and 2007
Particulars
To Cost of goods
sold
To Operating
expenses
Administrative
exp.
Selling expenses
To Net Profit
2006
Rs.
7,00,000
90,000
60,000
1,50,000
10,00,000
2007
Rs.
8,90,000
Particulars
By Sales
2006
Rs.
10,00,000
2007
Rs.
12,00,000
10,00,000
12,00,000
1,40,000
40,000
1,30,000
12,00,000
Solution:
2006
Rs.
2007
Rs.
10,00,000
12,00,000
8,90,000
Change
Rs.
2,00,000
1,90,000
Percentag
e
20
7,00,000
27.14
Gross Profit
3,10,000
10,000
3,00,000
Operating Expenses:
Administrative Expenses
Selling Expenses
90,000
3.33
1,40,000
40,000
50,000
- 20,000
60,000
Total Operating Expenses
33.33
1,80,000
30,000
1,50,000
Net Profit
20
1,30,000
1,50,000
55.55
-20,000
13.33
Interpretation:
1. Gross Profit of the company increased by 3.33% . But the Net Profit reduced
by 13.33%.
2. The reasons for the reduced net profit is due to increase in administrative
expenses and cost of goods sold.
Comparative Balance Sheet
AB Ltd. Provided the Balance Sheets for the year ended 31 st March 2006 and 2007
as follows
Balance Sheets
Particulars
Share Capital
Profit & Loss A/c
Loan
Current
Liabilities
2006
Rs.
11,00,00
0
2007
Rs.
14,00,0
00
1,45,000
1,75,00
0
Particulars
Fixed Assets
Current Assets
2006
Rs.
12,80,00
0
2007
Rs.
15,20,0
00
2,40,000
3,00,00
0
15,20,00
0
18,20,0
00
2,00,000
75,000
1,50,00
0
95,000
15,20,00 18,20,0
0
00
Prepare a Comparative Balance Sheet.
Solution:
Interpretation:
2006
Rs.
2007
Rs.
2,40,000
12,80,000
3,00,000
15,20,000
15,20,000
18,20,000
95,000
75,000
2,00,000
1,50,000
11,00,000
1,45,000
12,45,000
15,20,000
14,00,000
1,75,000
15,75,000
18,20,000
Change
Rs.
60,000
2,40,000
3,00,000
Percenta
ge
25.00
18.75
19.74
20,000
26.67
-50,000
-25.00
3,00,000
30,000
3,30,000
3,00,000
27.27
20.69
26.51
19.74
(i)
(ii)
(iii)
(iv)
(v)
The base year should be identified. Normally the first year is considered as
base year.
The items to be compared should also be identified.
The values of base year should be considered as 100.
Compare the values of the subsequent years with the base year and
convert it into Trend values (by dividing the value of current year with the
value of base year. This value should be multiplied by 100).
Illustration:7
The following are the information related to Sales and Profit of G Ltd. Calculated the
Trend Percentages by taking 2003 as base. Also interpret the result.
(Rs. in 000s)
Year
2003
2004
2005
2006
2007
Sales
4,500
5,300
6,000
6,500
7,000
Stock
340
450
700
550
400
Profit Before
Tax
420
370
510
300
750
Solution:
Stock
Year
Amount
Rs.
2003
2004
2005
2006
2007
4,500
5,300
6,000
6,500
7,000
Trend
Percent
age
Amount
100
117.78
340
450
700
550
400
Trend
Percent
age
100
132.35
Profit Before
Tax
Amount
Trend
Rs.
Percenta
ge
420
370
100
510
300
88
750
121.43
133.33
205.88
144.44
161.76
71.42
155.55
117.64
178.57
Interpretation:
(i)
(ii)
(iii)
(i)
(i)
Common-size Income Statement
(ii)
Common-size Balance sheet
Common Size Income Statement: In this statement, the value of each item
of expenses are analysed as a percentage to the total sales. For example, if
the sales is Rs. 4,00,000 and the administrative expenses
Illustration: 8
The Income Statement of a manufacturing Company for 31st March 2006 and
2007 are stated as follows.
Particulars
Sales
Non-operating income (Dividend
received)
Expenses
Cost of production
Administrative Expenses
Selling Expenses
Interest
Total Expenses
Net Profit
Solution:
2006
Rs.
29,00,000
1,50,000
30,50,000
16,40,000
5,40,000
2007
Rs.
34,00,000
1,00,000
35,00,000
18,85,000
6,20,000
2,75,000
3,90,000
2,10,000
3,70,000
27,60,000
31,70,000
2,90,000
3,30,000
Particulars
Rs.
Sales
Less:Cost of
production
Gross Profit
Operating
Expenses
Administrative
Expenses
Selling Expenses
Total Operating
Expenses
Operating Profit
Non-operating
income
(Dividend)
Total Income
Less: Nonoperating
Expenses
Interest
Net profit
2006
%
2007
Rs.
29,00,00
0
16,40,00
0
12,60,00
0
100.00
34,00,000
100.00
56.55
18,85,000
55.44
43.45
15,15,000
44.56
5,40,000
18.62
6,20,000
18.24
2,10,000
7.24
2,75,000
8.08
7,50,000
25.86
8,95,000
26.32
5,10,000
17.59
6,20,000
18.23
1,50,000
5.17
1,00,000
2.94
6,00,000
22.76
7,20,000
21.17
3,70,000
12.76
3,90,000
11.47
2,90,000
10.00
3,30,000
9.70
Interpretation
(i)
(ii)
(iii)
The operating efficiency of the company is more or less same. This is seen
from the percentage of Operating Expenses, Operating Profit and Net
Profit on Sales.
The Gross Profit for 2006 and 2007 on Sale are almost same as 43.45%
and 44.56% respectively.
The Net profit on Sales for 2006 and 2007 are same as 10% and 9.7%.
Illustration:10
The Balance Sheets of N Ltd. And H Ltd. As on 31 st March 2007 are stated as follows.
Particulars
Assets
Cash
Sundry Debtors
Stock
Outstanding Income
Prepaid Expenses
Fixed Assets
Total Assets
Liabilities
Sundry Creditors
Bills Payable
Long-term Loan
Capital
Total Liabilities
N Ltd.
Rs.
H Ltd.
Rs.
75,000
95,000
70,000
77,000
79,000
85,000
26,000
23,000
20,000
10,000
10,20,000
12,10,000
12,90,000
15,00,000
45,000
32,000
25,000
13,000
4,00,000
5,00,000
8,20,000
9,00,000
12,90,000
15,00,000
Prepare a common size Balance Sheet and interpret the result.
Solution :
Common Size Balance Sheet
Particulars
Amount
Current Assets
Cash
Sundry debtors
Stock
Outstanding Income
Prepaid expenses
Total Current Assets
75,000
70,000
79,000
26,000
20,000
2,70,000
N Ltd.
Rs.
%
5.81
5.43
6.12
2.02
1.55
20.93
H Ltd.
Rs.
Amount
95,000
77,000
85,000
23,000
10,000
2,90,000
%
6.33
5.13
5.67
1.53
0.67
19.33
10,20,000
12,90,000
Fixed Assets
Total Assets
Current Liabilities
Sundry Creditors
Bills Payable
Total Current Liabilities
Interpretation:
(i)
(ii)
(iii)
45,000
25,000
70,000
4,00,000
8,20,000
12,90,000
79.07
100.00
3.49
1.94
5.43
31.00
63.57
100.00
12,10,000
15,00,000
32,000
13,000
45,000
5,55,000
9,00,000
15,00,000
80.67
100.00
2.13
0.87
3.00
37.00
60.00
100.00