Examplar ACC7032
Examplar ACC7032
Complete the details marked in the coloured text and leave everything else blank. Where appropriate, copy and paste your
submission after the first pages as indicated. You are reminded of the University regulations on cheating. Except where the
assessment is group-based, the final piece of work which is submitted must be your own work. Close similarity between
submissions is likely to lead to an investigation for cheating. You must submit a file in an MSWord or equivalent format as tutors
will use MSWord to provide feedback including, where appropriate, annotations in the text.
Student Number
Check this box [x] if the Faculty has
Course and Year International MBA notified you that you are eligible for a
Reasonable Adjustment (including
Module Code
ACC7032 additional time) in relation to the marking
of this assessment. Please note that
Module Title Managing Financial Performance action may be taken under the
University’s Student Disciplinary
Module Tutor Procedure against any student making a
false claim for Reasonable Adjustments.
Personal Tutor
Scarce
resource Well done; change company policy
Q4 planning 30 29 to avoid losing money by making
and uninformed decisions -1
budgeting
1
ID Number: 19145025
TOTAL 100 86
Grammatical Errors Inappropriate Structure If the box above has been ticked you should
arrange a consultation with a member of staff from
the Centre for Academic Success via
Punctuation Errors Inadequate Referencing [email protected]
Moderation Comments (Please note that moderation is carried out through ‘sampling’. If this section is left blank, your work is not part of the sample.)
Your work was moderated and the marking was found to be accurate, consistent and fair.
Moderator Moderator
Date: 04/0X/20XX
Name: Signature:
2
ID Number: 19145025
Proper report header/ format used. This is an easy mark. NB - please
ensure you use a proper header as this shows your ability to follow
instructions and present information in a requested format. See making
scheme for mark(s) available for the format.
1.1
To: The Directors of Alphabet Holdings Plc
From: Maitham Rajvani – Financial Analyst at Alphabet Holdings Plc
Date: 11th January 2020
Subject: Financial Analysis of 2 Acquisition Targets: ABC Ltd &XYZ Ltd
Introduction
This report demonstrates the financial analysis of both companies that could be potential
investments for Alphabet Holdings Plc. Along with a critical evaluation, I have also explained my
recommendation on which company to acquire and why.
Profitability
The average shareholder’s expectation as per Standard and Poor’s 500 is approximately 10%
(S&P Global, 2020), therefore both companies can satisfy investors from a profitability
perspective.
Excellent writing style with benchmarking (to Standard Poor 500) shows the student's evidence-based writing skill. Would have been more
effective if the student had captured the industry/ competitor comparisons as well - much closer to the case.
With a yearly profit of 21%, XYZ is likely to produce the highest return for shareholders. Due to
recruiting less staff, XYZ also has a GPM of 62.7% compared to ABC’s 36.5% who recruit more
to care for young children.
Incorrect grammar, yellow. A very good attempt linking profitability to practical staffing issues. Understand nature of business to understand costs
affecting gross profit and those affecting net operating profit - advised to fully understand the business and business nature to inform
However, ABC’s nature of business results in them having less than half the asset base
compared to XYZ who store and repair vehicles, giving them a higher ROA and ROCE.
Overall, XYZ is more profitable and their operations seem to be more in line with Alphabet’s
current investments. Captured practical issues that affect profitability
Liquidity
This is an organisation’s ability to pay for its current obligations (Kontus and Mihanovic 2019)
and a current ratio of above 1 is deemed to be enough (Durrah. Et.al 2016).
Theory, requiring context but well referenced.
ABC is within this range, however, XYZ has almost three times more. On the contrary, a ratio of
4.2 demonstrates inefficiency of current assets being in the bank and receiving 0.1% return
(Mosquera, 2020) rather than investing in current assets to receive 41.3% return.
Very good attempt but requires consideration of implications and industry in context. Also important to capture alignment to acquiring company
policy and/or future efforts required.
Ultimately, XYZ holds more than three times the amount of cash, compared to ABC resulting in
XYZ being the more appropriate company to invest in, especially from a “cash is king”
perspective.
Management Efficiency
This ratio assists in analysing the utilization of current assets and management of liabilities for
an organisation, from an internal perspective (Borad, 2019) Theory
ABC is running a safe operation since their client is the government who pay them obediently
within 19 days. On the contrary, ABC takes 97 days to clear their payables, giving them a cash
cycle of -78 days. This gives them a very good cash cycle where they receive almost five times
the amount of money, before having to pay it out once. Excellent context consideration i.e
nature of clients - government
XYZ’s nature of business means their clients are individuals who are away for long periods of
time with the Heavy Goods Vehicles (HGV), resulting in their trade receivables being cleared
after 83 days. Unlike ABC, XYZ clear their payables after 119 days, giving them a cash cycle of
-37 days.
3
ID Number: 19145025
ABC has a better cash cycle, however XYZ is deemed to be more ethical, would be more
valued and promises to be able to result in long-term relationships with their suppliers.
Gearing
The optimum gearing ratio is advised to be between 25-50% (Siyanbola, 2019).
XYZ has a ratio of 50%, keeping it within range while ABC has 0 since they have no debt. No
debt may sound great, but it can be argued to be a missed opportunity. Banks grant loans with
7% interest (Barclays, 2020) and this can easily be financed by ABC who can in return, earn
18% net profit or if they invested in capital employed or assets, earn 64%. Another alternative
would be to invest in cost of sales, earning 36.5% gross profit.
ABC could also use that cash to invest into buying a hotel, which would be easily affordable
considering they would have a mortgage of about 3-4%, saving them the lease costs currently
being paid.
XYZ’s 50% gearing may be slightly concerning at first, however their interest cover ratio
demonstrates their operating profit being almost ten times more than what they pay as interest
charges, classifying their gearing as ideal.
Captured theory, referenced
(See Appendix 1 for all Ratio Calculations)
Conclusion
ABC and XYZ are both profitable and sustainable businesses to invest in.
ABC is a safe option and has the better cash cycle considering their nature of business,
however XYZ is more profitable and has the better liquidity making them the better target, while
ABC is a good tenant.
Recommendation
XYZ’s line of business provides more synergy and greater potential for long-term success as
well as better monetary benefits for Alphabet Holdings.
Having said that, several practices will have to be improved upon, in order to make this
business more profitable. Hiring debt collectors to follow up on pending payments and investing
in assets by using the cash in the bank would be my initial suggestions, which should see XYZ
turning over much greater revenue and resulting in greater profit margins with less trade
receivables.
The directors of Alphabet Holdings should consider entering a contractual agreement with ABC,
leasing the loss-making hotel to them, resulting in creation of external income and cancelling
out any losses.
Also consider inadequacy of information - only one year's financials given, unable to
do trend analysis which is beneficial. Also consider other limitations of ratio analysis
e.g reliance on historical data, changes in dynamics, manipulation risks.
5
ID Number: 19145025
1.2 Working Capital Management (WCM)
According to Ganesan (2007), WCM can be described as cash used by an organisation to
maintain an efficient balance between its current assets and current liabilities. Working capital
ratio is calculated as:
Below are the Working Capital Ratio’s for ABC and XYZ:
ABC Ltd
Current Assets £83,406
Current Liabilities £51,806
Working Capital Ratio 1.6
XYZ Ltd
Current Assets £130,287 Also required to consider efficiency
Current Liabilities £30,736 ratios in relation to industry dynamics
Working Capital Ratio 4.2
A ratio of 1.5-2.0 is optimal, keeping the company on solid financial footing (Biedron, 2019).
Therefore, with a ratio of 1.6, ABC is within range of an optimal working capital.
However, XYZ is out of range with a ratio of 4.2. A higher ratio is preferable to a lower one, but
a ratio of 4.2 shows available capital as underutilized and inefficient. This means assets exist in
excess that have not been re-invested to generate additional income but have rather
accumulated in the bank account, generating zero return, considering the base rate on fixed
deposits are approximately 0.1% (Bank of England, 2020). As a result, this will lead to a poor
ROA and a missed opportunity for additional income.
Conclusively, ABC is considered to have a stronger Working Capital since it is more within ideal
range rather than XYZ.
6
ID Number: 19145025
1.3 Sources of Finance
The first step is to estimate the amount of capital required in order to acquire XYZ.
As per the Price Earnings Ratio Database, the Price-Earnings Ratios (PER) is 6.4 (PERDa,
2020). Therefore, if we multiply it by the operating profit of XYZ, it gives a total of £472,000,
rounding it off to £500,000. Hence, Alphabet Holdings Plc requires about £500,000 to buy XYZ.
Once the costs are split, we can now calculate the contribution a single product makes by
subtracting the variable cost from the sales revenue, while fixed costs remain uniform for all the
products.
Below we have the marginal costing calculations for each of the products:
ii) From the findings in part (i), BOZON has the second highest contribution after AXOR,
therefore ceasing the production of BOZON would result in a greater loss. Below is the marginal
costing, reflecting the impact on the net operating income if BOZON’s production is ceased:
AXOR CARBON TOTAL
£m £m £m
Sales Revenue 7,920 3,780 11,700
Variable Costs
Materials (2520) (1680) (4200)
Labour (2520) (2520) (5040)
Contribution 2880 (420) 2460
8
ID Number: 19145025
iii) CARBON results in a negative contribution, therefore ceasing its production would result
positively on the Net Operating income, if AXOR and BOZON are both being produced. The
table below shows the impact:
AXOR BOZON TOTAL
£m £m £m
Sales Revenue 7,920 5,280 13,200
Variable Costs
Materials (2520) (1680) (4200)
Labour (2520) (2520) (5040)
Contribution 2880 1080 3960
iv) The directors have been misled into thinking that fixed costs would be deducted if they were
to cease the production of a specific product.
Marginal costing has proved, regardless of the number of products that are to be produced,
fixed costs remain to be £3780, which is why marginal costing is very effective in evaluating
product value.
v) Ceasing the production of both BOZON and CARBON will not increase profitability, but rather
result in a greater loss from £240m to £900m. Below is the calculation:
AXOR TOTAL
£m £m
Sales Revenue 7,920 7,920
Variable Costs
Materials (2520) (2520)
Labour (2520) (2520)
Contribution 2880 2880
I’d also suggest increasing the production of AXOR since it has the highest contribution, and it
should result in profit maximisation, if fixed costs will continue to remain uniform.
9
ID Number: 19145025
3) i) Calculating the Net Present Value (NPV)
Year 0 Year 1 Year 2 Year 3 Total
£ £ £ £ £
Capital Investment
Land (100,000) (100,000)
Building Costs (158,000) (158,000)
Fittings and Equipment (36,600) (36,600)
(294,600)
Sales Revenue 600,600 612,612 624,864 1,838,076
Operational Costs
Cost of Axor Products Sold (165,900) (169,218) (172,602) (507,720)
Cost of Bozon Products Sold (118,860) (121,237) (123,662) (363,759)
Staff Costs (24,780) (25,276) (25,781) (75,837)
Light and Heat (35,196) (35,900) (36,618) (107,714)
Other Overheads (134,904) (137,602) (140,354) (412,860)
The Payback period is 2 years and [(50,261/125847) * 12] = 2 Years and 4.8 Months.
10
ID Number: 19145025
Discounted Payback Period (DPBP):
Year 0 Year 1 Year 2 Year 3
£ £ £ £
Discounted Cash Flows (294,600) 108,017 98,333 89,603
Cumulative (294,600) (186,583) (88,250) 1,353
The discounted payback period is 2 years and [(88,250/89,603) * 12] = 2 Years and 11.8
Months.
Well presented
iii) Internal Rate of Return (IRR)
The company’s criteria were set at a 5% cushion for possible increase in inflation rates after the
current cost of capital which is set at 12%, giving an accumulated total of 17%. Therefore, for
this project to be accepted, the IRR must be higher than 17% at least.
iv) Recommendations
Summary of findings:
METHOD RESULT CRITERIA Decision
Net Present Value £1,332 Must be Positive Accept
Payback Period 2 Years and 4.8 Must be less than 3 Accept
months years
Discounted Payback 2 Years and 11.8 Must be less than 3 Accept
Period months years
Internal Rate of Return 12.26% Must be 17% or more Reject
I would not recommend that this project should be undertaken because the discounted payback
period cuts it close to just within the range of under 3 years, however when we look at the
Internal Rate of Return, it is nowhere close to the criteria set by the company. Therefore, this
project will not be able to cope with any future inflations possible and hence, I don’t recommend
going forward with this specific project.
Do not use contractions like don't didn't etc in
writeups
Well evaluated. Critical analysis needs to consider issues regarding value of NPV (how close
is it to zero), payback and discounted payback periods' closeness to threshold.
11
ID Number: 19145025
More context required but well attempted.
v) Limitations of project appraisal techniques
My recommendation to Alphabet Holdings Plc is to always use the above four appraisal
techniques when deciding to invest into a project. The above four techniques have proven to be
accurate indicators of how long an investment can take to be paid back thus a project should
only be accepted when all four appraisal techniques give results that meet the conditions set by
the company.
12
ID Number: 19145025
4.1
4.1.1 Fixed and Variable Overheads using High/Low Method
Silver Gold Platinum Total
£ Units £ Units £ Units
High 66,000 9,000 45,750 4,500 163,200 7,000
Low 60,000 8,000 42,000 4,000 120,000 5,000
Difference 6,000 1,000 3,750 500 43,200 2,000
Variable Overhead
Per Unit 6 7.50 21.60
Total Variable
Overhead 54,000 33,750 151,200
RANKING:
1st: Platinum
2nd: Silver
3rd: Gold
13
ID Number: 19145025
4.2 Budget Production Schedule considering the Gold contract is honoured:
4.3 Budget Production Schedule considering the Gold contract is not honoured:
Silver Gold Platinum Total
Units required 10000 4400 8000
Heat resistant per unit (kg) 2 5 6
Total amount required (kg) 20000 22000 48000 90000
As per the marginal income statements, profit is maximised when the contract for producing
Gold percolators is not honoured. However, the clause in the contract agreement results in a
penalty of £10,000, restricting profit maximisation and results in a lower profit than if the contract
is honoured.
Therefore, I advise the company to honour the contract and prioritise the production of Gold
percolators before moving onto the production of Platinum and Silver respectively.
In this scenario, Continental Engineering Ltd has lost out on approximately £4000 profit due to
the sales director accepting an order for Gold percolators without consulting the financial team
of advisors.
I suggest all the sales directors should be shown these marginal income statements and should
be strictly advised to consult the finance team before committing to any orders, enabling the
organisation to maximise profits.
Well attempted with the need to consider more practical implications e.g risk of
losing disappointed customers and the knock-on effect.
15
ID Number: 19145025
References
Danny Leiwy and Robert Perks. (2013). Accounting Understanding and Practice. 3rd Edition.
Berkshire: McGraw-Hill Education (UK) Limited. p55.
Eleonora Kontuš & Damir Mihanović (2019) Management of liquidity and liquid assets in small
and medium-sized enterprises, Economic Research-Ekonomska Istraživanja, 32:1, 3253-3271,
DOI: 10.1080/1331677X.2019.1660198
M Hopkins. (2016). In: Net Present Value and Risk Modelling for Projects, Taylor & Francis
Group, Florence. Available from: ProQuest Ebook Central
Michael Glautier and Brian Underdown. (2001). Accounting Theory and Practice. 7th Ed. Essex:
Pearson Education Limited.
Michael Jones. (2006) Accounting. 2nd Edition. Chichester: John Wiley & Sons Ltd.
Omar Durrah, Abdul Aziz Abdul Rahman, Syed Ahsan Jamil, Nour Aldeen Ghafeer.
(2016). Exploring the Relationship between Liquidity Ratios and Indicators of Financial
Performance: An Analytical Study on Food Industrial Companies Listed in Amman
Bursa. Available: econjournals.com/index.php/ijefi/article/viewFile/2045/pdf. Last accessed
23.11.20.
16
ID Number: 19145025
Peter Atril and Eddie McLaney. (2017). Accounting and Finance for non-specialists. 10th ed.
Edinburgh Gate: Pearson Education Limited.
Peter Scott. (2016). Accounting for Business. 2nd Ed. Oxford: Oxford University Press
17
ID Number: 19145025