Question

1 Approved Answer

Posted on Jul 21, 2024

Oman Fiber Optic Co. SAOG 2013 2012 Financial Performance Statement of comprehensive Income Revenue 26,951 Cost of Sales (12,321) Gross Profit 14,630 Other income 105

image text in transcribed

Oman Fiber Optic Co. SAOG 2013 2012 Financial Performance Statement of comprehensive Income Revenue 26,951 Cost of Sales (12,321) Gross Profit 14,630 Other income 105 Total Income 14,735 Operating expenses (12,696) Other Gains/(losses) 2,805 Income Tax (583) Net profit for the year 4,262 Other comprehensive income Total comprehensive income 4,262 25,011 (10,872) 14,139 17 14,156 (11,198) (4,724) 206 (1,560) (1,560) 236 21 221 478 14,045 3,405 2,138 Financial Position Statement of Financial Position Assets Non-current assets Tangible assets 5,584 Investments 21 Other assets 44 5,649 Current assets Investments Receivables & prepayments 19,615 Inventories 3,572 Cash & bank balances 1,435 Other assets 24,622 Total assets 30,271 Liabilities Non-current Liabilities Borrowings 4,095 Other liabilities 189 4,284 Current Liabilities Borrowings 4,679 Payables & accruals 9,263 Other liabilities 13,942 Total liabilities 18,226 Equity Share capital 4,744 Retained earnings 5,720 Others 1,581 Net-worth 12,045 19,588 20,066 149 149 4,038 8,095 12,133 12,282 4,744 1,823 1,217 7,784 Use the method of comparables to calculate the Value per share for : Oman Cables Year 2013 Voltamp Oman Fibre Oman Cables 0.470 4.845 ??? Share Price Par Value 0.100 1.000 0.100 Voltamp Energy SAOG 2013 2012 4,979 Financial Performance Statement of Comprehensive Income Revenue 22,160 Cost of Sales (17,181) Gross Profit Other income 153 Total Income Operating expenses (3,364) Other Gains/(losses) 517 Income Tax (333) Net profit for the year Other comprehensive income Total comprehensive income 1,952 5,132 17,283 (13,551) 3,732 59 3,791 (2,362) 190 (312) 1,307 1,952 1,307 9,748 495 10,243 Financial Position Statement of Financial Position Assets Non-current assets Tangible assets 10,116 Investments 500 Other assets 667 11,283 Current assets Investments 1,973 Receivables & prepayments 5,169 Inventories 5,278 Cash & bank balances 1,286 Other assets 13,706 Total assets 24,989 Liabilities Non-current Liabilities Borrowings 3,520 Other liabilities 313 3,833 Current Liabilities Borrowings 1,375 Payables & accruals 3,658 Other liabilities 2,482 5,607 5,725 1,354 15,168 25,411 4,500 282 4,782 1,247 4,169 5,033 5,416 8,866 10,198 Total liabilities Equity Share capital Retained earnings 6,050 2,163 Others 6,050 2,685 7,388 16,123 7,000 Net-worth 15,213 Oman Cables Industry SAOG 2012 2013 Financial Performance Statement of Comprehensive Income Revenue Cost of Sales Gross Profit Other income Total Income Operating expenses Other Gains/ (losses) Income Tax Net profit for the year Other comprehensive income Total comprehensive income 306,058 (274,621) 31,437 148 31,585 (11,131) 38 (2,096) 18,396 (918) 17,478 257,160 (233,121) 24,039 852 24,891 (10,267) (1,755) 12,873 509 13,382 36,270 1,995 38,265 54,801 49,095 4,652 Financial Position Statement of Financial Position Assets Non-current assets Tangible assets 38,622 Investments 2,007 Other assets 40,629 Current assets Investments Receivables & prepayments 68,998 Inventories 56,077 Cash & bank balances 1,275 Other assets 126,350 Total assets 166,979 Liabilities Non-current Liabilities Borrowings 4,875 Other liabilities 2,383 7,258 Current Liabilities Borrowings 58,015 Payables & accruals 29,245 Other liabilities 87,260 Total liabilities 94,518 Equity Share capital 8,970 Retained earnings 48,672 Others 14,819 Net-worth 72,461 108,548 146,813 6,500 2,213 8,713 48,822 27,533 76,355 85,068 8,970 39,953 12,822 61,745 Oman Fiber Optic Co. SAOG 2013 2012 Financial Performance Statement of comprehensive Income Revenue 26,951 Cost of Sales (12,321) Gross Profit 14,630 Other income 105 Total Income 14,735 Operating expenses (12,696) Other Gains/(losses) 2,805 Income Tax (583) Net profit for the year 4,262 Other comprehensive income Total comprehensive income 4,262 25,011 (10,872) 14,139 17 14,156 (11,198) (4,724) 206 (1,560) (1,560) 236 21 221 478 14,045 3,405 2,138 Financial Position Statement of Financial Position Assets Non-current assets Tangible assets 5,584 Investments 21 Other assets 44 5,649 Current assets Investments Receivables & prepayments 19,615 Inventories 3,572 Cash & bank balances 1,435 Other assets 24,622 Total assets 30,271 Liabilities Non-current Liabilities Borrowings 4,095 Other liabilities 189 4,284 Current Liabilities Borrowings 4,679 Payables & accruals 9,263 Other liabilities 13,942 Total liabilities 18,226 Equity Share capital 4,744 Retained earnings 5,720 Others 1,581 Net-worth 12,045 19,588 20,066 149 149 4,038 8,095 12,133 12,282 4,744 1,823 1,217 7,784 Use the method of comparables to calculate the Value per share for : Oman Cables Year 2013 Voltamp Oman Fibre Oman Cables 0.470 4.845 ??? Share Price Par Value 0.100 1.000 0.100 Voltamp Energy SAOG 2013 2012 4,979 Financial Performance Statement of Comprehensive Income Revenue 22,160 Cost of Sales (17,181) Gross Profit Other income 153 Total Income Operating expenses (3,364) Other Gains/(losses) 517 Income Tax (333) Net profit for the year Other comprehensive income Total comprehensive income 1,952 5,132 17,283 (13,551) 3,732 59 3,791 (2,362) 190 (312) 1,307 1,952 1,307 9,748 495 10,243 Financial Position Statement of Financial Position Assets Non-current assets Tangible assets 10,116 Investments 500 Other assets 667 11,283 Current assets Investments 1,973 Receivables & prepayments 5,169 Inventories 5,278 Cash & bank balances 1,286 Other assets 13,706 Total assets 24,989 Liabilities Non-current Liabilities Borrowings 3,520 Other liabilities 313 3,833 Current Liabilities Borrowings 1,375 Payables & accruals 3,658 Other liabilities 2,482 5,607 5,725 1,354 15,168 25,411 4,500 282 4,782 1,247 4,169 5,033 5,416 8,866 10,198 Total liabilities Equity Share capital Retained earnings 6,050 2,163 Others 6,050 2,685 7,388 16,123 7,000 Net-worth 15,213 Oman Cables Industry SAOG 2012 2013 Financial Performance Statement of Comprehensive Income Revenue Cost of Sales Gross Profit Other income Total Income Operating expenses Other Gains/ (losses) Income Tax Net profit for the year Other comprehensive income Total comprehensive income 306,058 (274,621) 31,437 148 31,585 (11,131) 38 (2,096) 18,396 (918) 17,478 257,160 (233,121) 24,039 852 24,891 (10,267) (1,755) 12,873 509 13,382 36,270 1,995 38,265 54,801 49,095 4,652 Financial Position Statement of Financial Position Assets Non-current assets Tangible assets 38,622 Investments 2,007 Other assets 40,629 Current assets Investments Receivables & prepayments 68,998 Inventories 56,077 Cash & bank balances 1,275 Other assets 126,350 Total assets 166,979 Liabilities Non-current Liabilities Borrowings 4,875 Other liabilities 2,383 7,258 Current Liabilities Borrowings 58,015 Payables & accruals 29,245 Other liabilities 87,260 Total liabilities 94,518 Equity Share capital 8,970 Retained earnings 48,672 Others 14,819 Net-worth 72,461 108,548 146,813 6,500 2,213 8,713 48,822 27,533 76,355 85,068 8,970 39,953 12,822 61,745