Use The Information in Exhibit 1 and Exhibit 2 To Answer Question 7 To 12
Use The Information in Exhibit 1 and Exhibit 2 To Answer Question 7 To 12
Use The Information in Exhibit 1 and Exhibit 2 To Answer Question 7 To 12
Mai Linh, financial analyst, is reviewing the financial information of Tuba Electronat. Tuba produces
electronic equipment. Tuba’s financial information is presented in Exhibit 2 and Exhibit 3 and “Notes to
the financial statements”.
Exhibit 1: Balance Sheet (VND billion) Exhibit 2: Income Statement 31/12/2020 (VND bil.)
2020 2019 1. Sales 3910
A. Current Assets 2872 2077 2. Cost of sales 2664
1. Cash 305 256 3. Gross profit 1246
2. Receivables 980 749 4. Sale, general and administrative expenses 223
3. Inventories 821 631 5. Depreciation expenses 182
4. Other current assets 766 441 6. Operating profit 841
B. Non-Current Assets 1440 1258 7. Other expenses 125
5. Fixed assets, net 1120 995 8. Earnings before interest and tax 716
5.1. Gross fixed assets 1450 1250 9. Interest expenses 225
5.2. Accumulated (330) (255) 10. Earnings before tax 491
depreciation
6. Real estate investment 105 90 11. Taxes 90
7. Other non-current assets 215 173 12. Net Income 401
Total Assets 4312 3335 Notes to the financial statements:
C. Liabilities 2016 1810
- Industry: electronic equipment.
CA. Current liabilities 445 301
8. Trade payables 410 281 - There are 90 million shares outstanding at the end of
9. Short-term debt 35 20 2019, and a share offering of 60 million shares on July
CB. Non-Current Liabilities 1571 1509
1st, 2020.
10. Long-term debt 610 626
11. Other 961 883 - Closing price per share as of Dec 31, 2020: 20000đ.
D. Equity 2296 1525 - Corporate income tax rate 20%.
12. Contributed Capital 1500 900
- No stock dividend or share repurchase in 2020.
13. Retained Earnings 796 625
Total liabilities and equity 4312 3335
Question 7: Calculate Tuba’s inventory turnover, receivables turnover, payables turnover, and cash
conversion cycle. (1 point)
Question 10: Calculate Tuba’s interest coverage ratio for 2020. (0.25 points)
Question 11: Calculate Tuba’s current ratio, quick ratio, and cash ratio for 2020. (0.75 points)
Question 12: The electronic industry average for asset turnover, net profit margin, and financial leverage
are 0.9; 0.15; 2.0 respectively. Tuba’s return on equity is low or high? Explain your answer to Question 13
using basic Dupont analysis, with detailed calculations. (1 point)
End of Part 2.