Course Code: Fn-550
Course Code: Fn-550
Course Code: Fn-550
MANAGEMENT
2009 2008
Cash 7,282
57,600
A/R 632,160
351,200
Inventories 1,287,360
715,200
Total CA 1,926,8021,124,000
Gross FA 491,000
1,202,950
Less: Dep. 146,200
263,160
Net FA 344,800
939,790
Total Assets 2,866,592
1,468,800
Balance Sheet:
Liabilities and Equity
Amount rupee in 000
2009 2008
Accts payable 524,160 145,600
Notes payable 636,808 200,000
Accruals 489,600 136,000
Total CL 1,650,568 481,600
Long-term debt 723,432 323,432
Common stock 460,000 460,000
Retained earnings 32,592 203,768
Total Equity 492,592 663,768
Total L & E 2,866,592 1,468,800
Income statement
Amount rupee in ooo
2009 2008
Sales 6,034,000 3,432,000
COGS 5,528,000 2,864,000
Other expenses 519,988 358,672
EBITDA (13,988) 209,328
Depr. & Amort. 116,960 18,900
EBIT (130,948) 190,428
Interest Exp. 136,012 43,828
EBT (266,960) 146,600
Taxes (106,784) 58,640
Net income (160,176) 87,960
Other data
2009 2008
No. of shares 100,000,000 100,000,000
EPS -Rs.1.602 Rs.0.88
DPS Rs.0.11 Rs.0.22
Stock price Rs.2.25 Rs.8.50
Lease pmts Rs.40,000 Rs.40,000