Sunteți pe pagina 1din 5

Financial Management Assignment 1

3. For 2015:

2015 Price / Earnings (P/E) Ratio = 8.5


2015 Market Price per share = 11

EPS for 2015 = 1.294


Net profits for 2015 = 260000

Therefore, Number of shares = 200909.1


Table 1 Net Profits and Dividends 2007 - 2016

Year Net Profits Dividends Earnings Per Share


2007 $ (70,000.00) $ - -
2008 $ (50,000.00) $ - -
2009 $ 40,000.00 $ - $ 0.20
2010 $ 80,000.00 $ 16,000.00 $ 0.40
2011 $ 100,000.00 $ 20,000.00 $ 0.50
2012 $ 130,000.00 $ 26,000.00 $ 0.65
2013 $ 160,000.00 $ 40,000.00 $ 0.80
2014 $ 200,000.00 $ 50,000.00 $ 1.00
2015 $ 260,000.00 $ 65,000.00 $ 1.29
2016 $ 320,000.00 $ 80,000.00 $ 1.59
Data

shares
Cash flow

Software Inc.
Statement of Cash flows
Year Ended December 31,2016
$000
Cash from operating Activities
Net Profits after taxes $ 320.00 *From Net profits and Dividends
Depreciation $ 100.00 *From income Statement
Increase in Accounts receivable $ (300.00) *From balance sheet, 2015-2016 valu
Increase in Inventories $ (200.00) *From balance sheet, 2015-2016 valu
Increase in Accounts payable $ 90.00 *From balance sheet, 2016-2015 valu
Increase in Accruals $ 20.00 *From balance sheet, 2016-2015 valu
Cash provided by operating activities $ 30.00 *Sum of above
Cash flow from Investment Activities
Increase in Gross Fixed Assets $ (200.00) *From balance sheet, 2015-2016 valu
Cash provided by investment Activitie$(200.00)
Cash flow from Financing Activities
Increase in Notes Payable $ (50.00) *From balance sheet, 2015-2016 valu
Decrease in Long Term Debts $ 200.00
Dividends Paid $ (80.00)
Cash Provided by Financing Activities $ 70.00
Net Decrease in Cash and Marketable Securitie $(100.00)
Russ Jhingoorie:
Negative because this negates
profit if money not received.
Larger inventory also hits profit
because this is money spent.
Russ Jhingoorie:
Positive, since increase in
rofits and Dividends accounts payable means
something was purchased
me Statement without cash, therefore
ce sheet, 2015-2016 value Russ Jhingoorie: the money should be
added.
ce sheet, 2015-2016 value Fixed assets are bought.
This is money spent. More
ce sheet, 2016-2015 value
assets means less cash.
ce sheet, 2016-2015 value Negative

ce sheet, 2015-2016 value

ce sheet, 2015-2016 value


Jhingoorie:
ve, since increase in
nts payable means
hing was purchased
ut cash, therefore
oney should be
.

S-ar putea să vă placă și