Section A (Compulsory) - Question 1 The following trial balance relatesto Caya Bhd at 31 March 2021:
Question:
Section A (Compulsory) - Question 1
The following trial balance relatesto Caya Bhd at 31 March 2021:
Note | Dr RM'000 | Cr RM'000 | |
Ordinary sharesof RM0.50 each | 2,450 | ||
Retained earnings at 1 April2020 | 280 | ||
6% convertible loan note | (i) | 6,000 | |
Land - at cost1 April 2020 | (ii) | 5,000 | |
Building - at cost1 April 2020 | (ii) | 10,000 | |
Other property, plant and equipment | (ii) | 2,500 | |
Accumulated depreciation - 1 April2020 | |||
- Building | 2,000 | ||
- Other property, plantand equipment | 1,250 | ||
Current tax | (iii) | 160 | |
Deferred tax | (iii) | 520 | |
Inventory - 4 April2021 | (iv) | 7,200 | |
Trade receivables | 4,820 | ||
Bank | 2,420 | ||
Trade payables | 4,900 | ||
Revenue | 67,930 | ||
Cost of sales | (iv) | 41,550 | |
Distribution costs | 5,500 | ||
Administrative expenses | 6,140 | ||
Loan interest paid | (i) | 360 | |
85,490 | 85,490 |
Additional information:
- Caya Bhd issued a 6% RM6 million convertible loan note on 1 April 2020 at par. Interest is payable in arrears on 31 March each year. The loan note is redeemable at par on 31 March 2023 or convertible into equity shares at the option of the loannote holders on the basis of 30 equity shares for each RM100 of the loan note. The interest on an equivalent loan note withoutthe conversion rightswould be 8%.
The present value of interest payable at the end of each year based on discount ratesof 6% and 8% are as follows
6% | 8% | |
RM'000 | RM'000 | |
End of year 1 | 338 | 335 |
End of year 2 | 320 | 310 |
End of year 3 | 302 | 284 |
The present value of the loan note redeemable on 31 March 2023 using the following applicable discount rates is:
6% | 8% | |
RM'000 | RM'000 | |
End of year 3 | 5,040 | 4,740 |
- Caya Bhd revalued its property on 1 April 2020. The market value of the property on 1 April 2020 was:
RM'000 | |
Land | 6,000 |
Building | 10,000 |
At this date, the remaining estimated life of the property was 20 years. Caya Bhd does not transfer to retained earnings in respect of excess depreciation on the revaluation of its assets. Ignore deferred tax on the revaluation. Depreciation on the buildingis charged to the cost of sales.
Depreciation on other property, plant and equipment of RM250,000 for the year ended 31 March 2021 ischarged to the administrative expenses.
- The financial controller has estimated the provision for income tax for the year ended 31 March2021 at RM3.88million. Current tax represents the over provision of the tax liability for the year ended 31 March 2020. At 31 March 2021, Caya Bhd had taxabletemporary differences of RM5.4 million requiring a deferred tax liability. Caya Bhd's rate of income tax is 25%.
- Caya Bhd conducted the physical inventory count on 4 April 2021. At this date the value of inventory at cost was RM7.2 million and this figure has been used in thecost of sales calculation in the trial balance. Between the year end of 31 March 2021 and 4 April 2021, the movement of inventories is as follows:
RM'000
Received a delivery of goods at cost 540
Sales of inventories at a mark-upon cost of 30% 1,560
Neither the goods delivered nor the sales made in this period were included in Caya Bhd's purchases (as part of cost of sales) or revenue in the above trial balance.
- Your answers and workings should be presented to the nearestRM000.
Required:
- Prepare an adjusted trial balance as at 31 March 2021. The format of the adjusted trial balance is as follows:
Account Description | Unadjusted Trial Balance |
Adjusting Entries | Adjusted TrialBalance | |||
Dr RM'000 | Cr RM'000 | Dr RM'000 | Cr RM'000 | Dr RM'000 | Cr RM'000 | |
Ordinary shares of RM0.50 each |
2,450 |
2,450 | ||||
(Note: Show all relevant workings)
- Prepare the followingstatements for Caya Bhd. in accordance with the requirements of IAS 1/ MFRS 101.
- A statement of Profit or Loss and Other Comprehensive Income for the year ended31 March 2021.
- A Statement of Changes in Equity for the year to 31 March 2021.
- A Statement of Financial Positionas at 31 March 2021.