Accounts Project

Download as pdf or txt
Download as pdf or txt
You are on page 1of 5

Ayesha Steel Mill Limited

Ratio Analysis

Current Ratio:
Current Assets 11,164,196 =
Current Liabilities 16,711,096 0.668071

Quick Ratio:
Current Assets-Inventory 11164196 - 7299544 = 3864652 = 0.231263
Currect Liabilities 16711096 16711096

Working Capital:
Current Assets-Current Liabilities 11164196 - 16711096 = -5,546,900

Net Operating (Working Capital)


Current Assets-Account Payable 11164196 - 1233907 = 9,930,289

PROFITABILITY

Return on Assets:
Operating Income 1452877 = 0.044389 4.44%
Total Assets 32,730,909

Return on Equity:
Net Income 255722 = 0.029236 2.92%
Total Equity 8746828

Earning Per Share:


Net Income 255722 = 0.26
No Of Shares 983546

Net Profit Margin:


Net Income 255722 = 0.01264 1.26%
Sales 20,230,797

Assets Management (Turnover)


Inventory Trunover:
Cost of Good Sold 18,552,531 18,552,531 3.164932 times
Total Inventory or Average Inventory (379,561+6,919,983)/(112,006+4,312,261) 5861905.5

Assets Turnover:
Cost of Good Sold 18552531 0.6980317
Total Average Assets 26578348.5

Account Receivable Trunover:


Net Sales 20,230,797 20230797 40.70116
Average A/C Receivable (198537+144500)(105243+145834)/2 497057

Days Sales Outstanding:


365 365 8.968059
A/C Receivable Turnover 40.7

Debt Managements/ Financial Leverage

Debts Ratio:
Total Debts (Total Liabilities) 23,984,081 0.732766 73.28%
Total Assets 32,730,909

Debts to Equity Ratio:


Total Equity 8,746,828 0.364693 36.47%
Total Debts (Total Liabilities) 23,984,081

TIE (Times Interest-Earned) Ratio:


Interest Expense 1,865,306 Will Discuss with Samad
Net Income 255,722

Financial Statement Analysis

Market Capitalization:
Market Value of Share*No of Shares 10.35*983546 10179701
Market Value Added:
Market Capitalization-Book value of Shares 10179701-9835460 344241

Economic Value Added:


Operating Income-(Market Capitalization*interest expense%)
7299544
4424267
11723811
5861906

32,730,909
20,425,788

598,537 105,243
144,500 145,834

994114

983546

You might also like