Answered step by step
Verified Expert Solution
Question
1 Approved Answer
please you have not been answering my questions correct. please I am paying for my chegg. all my questions are wrongfully answered. please this my
please you have not been answering my questions correct. please I am paying for my chegg. all my questions are wrongfully answered. please this my assignment is due Tomorrow morning. please assign it to one your professors to do it for me thank you
Balance Sheets 2012 2011 2013E Assets Cash Short-term investments Accounts receivable 9,000 48,600 351,200 715,200 $1,124,000 491,000 146,200 $ 344,800 $1,468,800 7,282 $ 14000 $ 20,000 7132 878,000 1,716 480 $2,680,119 1,220,000 383,160 $ 836,840 632,160 1,287,360 $1,946,802 1,202,950 263,160 $ 939,790 $2,886,592 Inventories Total current assets Gross foxed assets Less: Accumulated depreciation Net fixed assets $3,516,952 Total assets Liabilities and Equity $ 359,800 300,000 380,000 $1,039,800 500,000 1,680,936 296 216 $1,977,159 $3,516,952 $ 324,000 $145,600 200,000 136,000 $ 481,600 Accounts payable Notes payable 720,000 284,960 $1,328,960 1,000,000 460,000 Accruals Total current liabilities Long-term debt Common stock (100,000 shares) Retained earnings Total equity 323,432 460,000 203,768 $ 663,768 $1,468,800 97,632 $ 557,632 $2,886,592 Total liabilities and equity Note "E denotes "estimated; the 2013 data are forecasts Income Statements 2011 2013E 2012 Sales Cost of goods sold Other expenses Depreciation and amortization Total operating costs $3,432,000 2,864,000 340,000 18,900 $3,292,900 $ 209,100 62,500 $ 146,600 $7,035,600 5,800,000 612,960 120,000 $6,532,960 $502,640 80,000 $ 422,640 $5,834,400 4,980,000 720,000 116,960 $5.816,960 $ 17,440 EBIT Interest expense EBT 176,000 ($ 158,560) Taxes (40%) Net income 58,640 87,960 169,056 $ 253,584 (63,424) ($ 95,136) Other Data Stock price Shares outstanding 8 50 100,000 12.17 6.00 100,000 950,000 313 EPS 2011 2012 DPS 2013E $ 0.880 $ 0.920 ($ 0.951) Tax rate Book value per share $ 1014 0110 40% $ 5576 $40,000 0290 40 % $ 7.909 $40,000 40% $ 6.638 $40,000 Lease payments Note "E denotes "estimated: the 2013 data are forecasts Ratio Analysis 2011 2012 Current Quick Inventory turnover Days sales outstanding Fixed assets turnover 2013E Industry Average 2.3 1.5 2.7 0.8 0.5 1.0 4.8 4.5 6.1 37.3 39.6 32.0 10.0 6.2 Total assets turnover 7.0 93 2.0 Debt ratio 25 54.8% 80.7% 50.0% TIE 3.3 0.1 6.2 EBITDA COverage Profit margin Basic eaming power 2.6 0.8 8.0 2.6 % -1.6 % 3.6% 14.2% 0.6% 17.8% ROA 6.0% -3.3% 9.0% ROE 13.3% 9.7 -17.1 % 17.9% Price/Earnings (P/E) -6.3 16.9 Price/Cash flow 8.0 27.5 7.6 Market/Book 1.3 1.1 2.9 Note: "E" denotes "estimated. c. Calculate the 2013 inventory turnover, days sales Cochran must prepare an analysis of where the com- pany is now, what it must do to regain its financial health, and what actions should be taken. Your assignment is to outstanding (DSO), fixed assets tumover, and total assets turnover. How does Computron's utilization of assets stack up against that of other firms in its industry? d. Calculate the 2013 debt, times-interest-eamed and EBITDA coverage ratios. How does Computron compare with the industry with respect to financial leverage? What can you conclude from these ratios? e. Calculate the 2013 profit margin, basic earning power (BEP), return on assets (ROA), and retum on equity (ROE). What can you say about these ratios? f. Calculate the 2013 priceleamings ratio, price/cash flow ratio, and market/book ratio. Do these ratios indicate that investors are expected to have a high or low opinion of the company? help her answer the following questions. Provide clear explanations, not yes or no answers. a. Why are ratios useful? What three groups use ratio analysis and for what reasons? 6. Calculate the 2013 current and quick ratios based on the projected balance sheet and income state- ment data. What can you say about the company's liquidity position in 2011, 2012, and as projected for 2013? We often think of ratios as being useful (1) to managers to help run business, (2) to bankers for credit analysis, and (3) to stockholders for stock valuation. Would these different types of analysts have an equal interest in the liquidity ratios? Fundamental Concepts of Corporate Finance 314 Part I i. What are some potential problems and limitations of 9 Perform a common size analysis and percentage change analysis. What do these analyses tell you about Computron? h.Use the extended Du Pont equation to provide a summary and overview of Computron's financial condition as projected for 2013. What are the firm's major strengths and weaknesses? financial ratio analysis? j. What are some qualitative factors that anelysts should consider when evaluating a company's likey future financial performanceStep by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started