SA Syl2008 Jun14 P12
SA Syl2008 Jun14 P12
SA Syl2008 Jun14 P12
FINAL EXAMINATION
GROUP III
(SYLLABUS 2008)
The figures in the margin on the right side indicate full marks.
Please: (i) Answer all bits of a question at one place.
(ii) Open a new page for answer to a new question.
(iii) Tick the question number answered on the front sheet of the answer-book.
Answer Question No. 1 from Part A which is compulsory and any five questions from Part B.
1. (a) In each of the cases given below, one out of four answers is correct. Indicate the
correct answer (= 1 mark) and give workings/reasons briefly in support of your answer
(= 1 mark): 2×8=16
(i) X Ltd. issued ` 100, 12% Debentures 5 years ago. Interest rates have risen since
then, so that debentures of the company are now selling at 15% yield basis. What
is the current expected market price of the debentures?
(A) ` 75
(B) ` 80
(C) ` 90
(D) ` 85
(ii)
Given: Last year Current year
Sales unit 2,000 2,800
Selling price per unit ` 10 ` 10
EPS ` 9.60 ` 38.40
What is the Degree of Combined Leverage?
(A) 6.5
(B) 5.6
(C) 7.5
(D) 5.7
(iii) MI Ltd. has annual sales of ` 365 lakhs. The company has investment opportunities
in the money market to earn a return of 15% per annum. If the company could
reduce its float by 3 days, what would be the increase in company's total return?
(Assume 1 year = 365 days)
(A) ` 45,000
(B) ` 40,000
(C) ` 54,000
Academics Department, The Institute of Cost Accountants of India (Statutory Body under an Act of Parliament) Page 1
Suggested Answer_Syl2008_Jun2014_Paper_12
(D) ` 46,000
(iv) In the inter-bank market, the DM is quoting ` 21.50. If the bank charges 0.125%
commission for TT selling, what is the TT selling rate?
(A) ` 21.47/DM
(B) ` 21.53/DM
(C) ` 22.78/DM
(D) ` 23.45/DM
(v) The required rate of return on equity is 24% and cost of debt is 12%. The company
has a capital structure mix of 80% of equity and 20% debt. What is the overall rate
of return, the company should earn? Assume no tax.
(A) 21.6%
(B) 14.4%
(C) 18.6%
(D) 17.22%
(vii) Initial Investment ` 20 lakh. Expected annual cash flows ` 6 lakh for 10 years. Cost
of capital @ 15%. What is the Profitability Index? The cumulative discounting factor
@ 15% for 10 years = 5.019.
(A) 1.51
(B) 1.15
(C) 5.15
(D) 0.151
Answer:
1. (a)
Interest on Debenture 12
(i) `80 [B]: Market value of Debentures = ` 80
Current Yield Rate 0.15
(ii) `7.5 [C]: Degree of Combined leverage =
Part B
(75 Marks for any five questions.)
2. (a) XYZ Ltd. sells its products on a gross profit of 20% of sales. The following information is
extracted from its annual accounts for the year ending 31st March, 2014.
Academics Department, The Institute of Cost Accountants of India (Statutory Body under an Act of Parliament) Page 3
Suggested Answer_Syl2008_Jun2014_Paper_12
`
Sales (at 3 months credit) 40,00,000
Raw materials 12,00,000
Wages (15 days in arrears) 9,60,000
Manufacturing expenses and general expenses (One month in arrears) 12,00,000
Administration expenses (one month in arrears) 4,80,000
Sales promotion expenses (payable half yearly in advance) 2,00,000
The company enjoys one month credit from the suppliers and maintains 2 months
stock of raw materials and 1½ months stock of finished goods. Cash balance is
maintained at ` 1,00,000 as a precautionary balance. Assuming a 10% margin, find
out the working capital requirement of XYZ Ltd. 10
(b) The beta co-efficient of a security 'X' is 1.4. The risk free rate of return is 10% and the
required rate of return is 14% on the market portfolio. If the dividend expected during
the coming year is ` 3.50 per share and the growth rate of dividend and earning is 8%,
at what price should the security 'X' be sold, based on the CAPM? 5
Answer:
` `
Current Assets:
Debtors (40,00,000 × 3/12 × 80%) (@ CGS) 8,00,000
Raw material stock (12,00,000 × 2/12) 2,00,000
Finished goods stock (1 ½ months of cost
Production – cost of production is 80% on 40,00,000) 4,00,000
Advance payment of sales promotion 1,00,000
Cash 1,00,000
Total 16,00,000
(-) Current Liabilities:
Sundry creditors (1/12 of 12,00,000) 1,00,000
Wages (arrear for 15 days ) (1/24 of 9,60,000) 40,000
Manufacturing and general expense
(Arrears for 1 month) (1/12 of 12,00,000) 1,00,000
Administrative expenses (Arrears for 1 month)
(1/12 of 4,80,000) 40,000 2,80,000
13,20,000
(+) 10% Margin 1,32,000
Net working capital requirement 14,52,000
D1
Re = g
P0
3.50
0.156 0.08
P0
Or
3.50 0.08
0.156
P0 1
Or
Academics Department, The Institute of Cost Accountants of India (Statutory Body under an Act of Parliament) Page 4
Suggested Answer_Syl2008_Jun2014_Paper_12
3.50 0.08P0
0.156
P0
0.156P0 = 3.50 + 0.08P0
0.156P0 – 0.08P0 = 3.50
0.076P0 = 3.50
3.50
P0 ` 46.05
0.076
3. (a) The credit terms of a firm currently is Net 30. It is considering to change it to Net 60.
This will have the effect of increasing the firm's sales. As the firm will not relax credit
standard, the bad debts losses are expected to remain at the same percentage, i.e.,
3 per cent of sales. Incremental production, selling and collection costs are 80 per
cent of sales and expected to remain constant over the range of anticipated sales
increase. The relevant opportunity cost of receivables is 15 per cent. Current annual
credit sales are ` 600 crore and current level of receivables is ` 60 crore. If the credit
terms are changed, the current sales are expected to change to ` 720 crore and the
firm's receivables level will also increase. The firm's financial manager estimates that
the new credit terms, will cause the firm's collection period to increase by 30 days.
Required:
(i) Determine the present collection period and the collection period after the
proposed change in credit terms.
(ii) What level of receivables is implied by the new collection period?
(iii) Determine the increased investment in receivables, if the new credit terms are
adopted.
(iv) Are the new credit terms desirable? (Assume 360 days in a year) 2+1+2+5=10
Answer:
3. (a)
(i) Present collection period = 360 days × current level receivables/Current Annual
credit sales
= 360 days × `60 Crore/ `600 Crore
= 36 days
(ii) New Level of receivables = New Sales × New Collection period/360 days
= ` 720 Crores × 66 days /360 days
= ` 132 Crores.
Academics Department, The Institute of Cost Accountants of India (Statutory Body under an Act of Parliament) Page 5
Suggested Answer_Syl2008_Jun2014_Paper_12
(c) Bad debts 18.00 21.60
(d) Expected Profit [(a) – (b) – (c)] 102.00 122.40
B. Opportunity cost of Investment
In receivables:
Present – `480 × 36/360 × 15% 7.2 15.84
Proposed – `576 × 66/360 × 15%
C. Net gain [A-B] 94.8 106.56
4. (a) Relax Ltd. is a manufacturer of high quality product. The management of company is
considering computerising the company's ordering, inventory and billing procedures.
The Management estimates that the annual savings from computerising include a
reduction of 10 clerical employees with annual salaries of ` 60,000 each, ` 32,000
from reduced production delays caused by raw material inventory problems, ` 48,000
from lost sales due to inventory stock-outs and ` 12,000 associated with timely billing
procedures.
The purchase price of the computer system is ` 8,00,000 and installation costs are `
2,00,000. These outlays will be capitalized (depreciated) on a straight line basis to a
zero book salvage value, which is also its market value at the end of five years. The
operation of the new system requires two computer specialists with annual salaries of
` 1,60,000 per person and annual maintenance cash costs of ` 48,000. The company's
tax rate is 40% and its required rate of return for this project is 10%. Present value of
annuity of ` 1 at 10% rate of discount for 5 years is 3.791 and at the end of 5 years is
0.621.
(b) Describe the marketable securities, which are available in India to invest surplus cash.
5
Answer:
4. (a)
`
Purchase price of the system 8,00,000
Net cash outlay project 2,00,000
10,00,000
(i) Calculation of Project’s operating and terminal value cash flows over 5 year life
Savings:
`
Reduction in salaries (10 × 60,000) 6,00,000
Reduction in Production delay 32,000
Academics Department, The Institute of Cost Accountants of India (Statutory Body under an Act of Parliament) Page 6
Suggested Answer_Syl2008_Jun2014_Paper_12
Reduction in cost of sales 48,000
Saving from timely billing procedure 12,000
6,92,000
Cost
10,00,000
Depreciation = 2, 00,000
5
`1,76,800
12 7.73 months
` 2,74,400
Academics Department, The Institute of Cost Accountants of India (Statutory Body under an Act of Parliament) Page 7
Suggested Answer_Syl2008_Jun2014_Paper_12
ICD Companies High Default risk Short term Less marketable
(Inter Corporate
Deposits)
MMMF Mutual Funds Low Default risk Short term High marketable
(Money Market
Mutual Funds)
5. (a) PCT Ltd. is in the process of raising ` 15 lakhs as additional capital. For this purpose,
two mutually exclusive alternative financial plans have been identified. The current
level of EBIT is ` 51 lakhs which is likely to remain unchanged. The relevant information
is as under:
Present capital structure 9,00,000 Equity shares of ` 10 each and 10% Bonds of ` 60
lakh
Current EBIT ` 51,00,000
Current EPS ` 2.50
Current market price ` 50 per share
Tax Rate 50%
Financial Plan I 60,000 Equity shares @ ` 25 per share
Financial Plan II 12% Debentures of ` 15,00,000
Required:
(i) Calculate the indifference level of EBIT between the two plans.
(ii) Calculate the financial BEP under both the plans.
(iii) Which alternative financial plan is better? 4+4+2=10
Answer:
5. (a)
(i) Indifference Point:
Plan -I Plan-II
EBIT X X
Less : Interest 6,00,000 7,80,000
EBT X - 6,00,000 x-7,80,000
Less : Tax 50% 0.5 (x-6,00,000) 0.5 (x-7,80,000)
EAT 0.5x - 3,00,000 0.5x- 3,90,000
No. of Equity Share 9,60,000 9,00,000
EPS 0.5x 3,00,000 0.5x 3,90,000
9,60,000 9,00,000
Academics Department, The Institute of Cost Accountants of India (Statutory Body under an Act of Parliament) Page 8
Suggested Answer_Syl2008_Jun2014_Paper_12
0.5x 3,00,000
Plan – I =0
9,60,000
3,00,000
x = = ` 6,00,000
0.5
0.5x 3,90,000
Plan – II =0
9,00,000
3,90,000
x = = ` 7, 80,000
0.5
(i) High Degree of risk - Venture capital financing is, invariably, an investment in a
highly risky project with the objective of earning a high rate of return.
(v) Achieve social objectives - It is different from the development capital provided
by several central and state level government bodies in that the profit objective is the
motive behind the financing. But venture capital profits generate employment, and
balanced regional growth indirectly due to setting up successful new business.
6. (a) An Indian customer who has imported equipment from Germany has approached a
bank for booking a forward Euro contract. The delivery is expected in six months from
now. The following rates are quoted:
($/Euro) spot 0.8453/0.8457
6-m swap 15/20
`/$ spot 46.47/46.57
6-m swap 20/30
What rate the bank will quote, if it needs a margin of 0.5%? 5
Academics Department, The Institute of Cost Accountants of India (Statutory Body under an Act of Parliament) Page 9
Suggested Answer_Syl2008_Jun2014_Paper_12
(b) As a dealer in the bank, you observed the following quotes in the market.
`/$ 42.18/42.60
`/£ 68.59/69.96
`/€ 46.25/47.17
Compute the cross rates for $/£ and $/€. 5
(c) Why Purchasing Power Parity (PPP) theory does not always work in practice? Explain.
5
Answer:
Substituting,
Bid ($/€) = 1/ Ask (`/$) × Bid (`/€) = 1/42.6 × 46.25 = 1.0856
Ask ($/€) = 1/Bid(`/$) × Ask (`/€)= 1/42.18 × 47.17 = 1.1183
(c) Why purchasing power parity theory doesn’t always work in practice?
Anything which limits the free trade of goods will limit the opportunities people have
in taking advantage of these arbitrage opportunities. A few of the larger limits are:
(i) Import and Export Restrictions - Restrictions such as quotas, tariffs and laws will
make it difficult to buy goods in one market and sell them in another. If there is a 300%
tax on imported cricket bats, then in our first example it is no longer profitable to buy
the bat in India instead of the Australia. Australia could also just pass a law make it
illegal to import cricket bats.
(ii) Travel costs - If it is very expensive to transport goods from one market to another,
we would expect to see a difference in prices in the two markets.
(iii) Perishable goods - It may be simply physically impossible to transfer goods from
one market to another. There may be a place which sells cheap sandwiches in
Indore, but that doesn’t help me if I’m living in Delhi. Of course, this effect is mitigated
by the fact that many of the ingredients used in making the sandwiches are
transportable, so we’d expect that sandwich makers in Delhi and Indore should have
similar material costs.
Academics Department, The Institute of Cost Accountants of India (Statutory Body under an Act of Parliament) Page
10
Suggested Answer_Syl2008_Jun2014_Paper_12
(iv) Location - You can’t buy a piece of property in Indore and move it to New Delhi.
Because of that real estate prices in markets can vary wildly. Since the price of land is
not the same everywhere, we would expect this to have an impact on prices, as
retailers in New Delhi have higher expenses than retailers in Indore.
7. (a) Y Ltd., an Indian company has an export exposure of 6 million (60 lakhs) Yen value at
the end of March, 2014. Yen is not directly quoted against Rupee. The current spot
rates are:
USD/INR = 61.75
USD/JPY = 185.25
It is estimated that Yen will depreciate against Doller to 210 and Rupee to depreciate
against Doller to 65.
Forward rates for March 2014:
USD/YEN = 195.45
and USD/INR = 62.35
(i) Calculate the expected loss, if hedging is not done.
(ii) How the position will change with company taking forward cover? 4+3=7
(b) An importer has to make payment of 1 Million Thai baht to its trading partner in
Bangkok. The currency quotes available are:
For Doller in India : ` 58.0843/58.0996
For Doller in Thailand: Thai Baht 52.9400/52.9600
What is the amount of bill payable in terms of Indian Rupee? 3
(c) Narrate the assumptions of the Black-scholes Option Pricing Model. 5
Answer:
Academics Department, The Institute of Cost Accountants of India (Statutory Body under an Act of Parliament) Page
11
Suggested Answer_Syl2008_Jun2014_Paper_12
60 Lakh Yens
33.33 = 19, 99,800
100 Yens
60 Lakh Yens
Exposure if forward cover is taken 31.90 = 19, 14,000
100 Yens
Expected loss if forward cover is taken = ` 85,800
The loss is minimized when the exposure is hedged with forward cover is suggested to
take forward cover.
7.(b)As a direct quote of `/Thai baht is not available the cross rate will be used by the
importer to buy Thai baht.
`/US$ : ` 58.0843 – 58.0996
Thai baht / US$ : ` 52.9400 – 52.9600
For cross rate (` / Thai baht)bid = (` /US$)bid × (US$/Thai baht)bid
= 58.0843 × 1/52.9600
= 1.0968
As the importer is to buy 1 million Thai baht; his payment in rupees will be
= 10, 00,000 × 1.0975
= ` 10,97,500.
Answer:
Academics Department, The Institute of Cost Accountants of India (Statutory Body under an Act of Parliament) Page
12
Suggested Answer_Syl2008_Jun2014_Paper_12
whole. Similarly cost is compared. Social cost and benefits are measured both
directly and indirectly on employment, environment, culture and income distribution.
(c) The process of borrowing in one currency and simultaneously investing in another with
the exchange risk hedged in the forward market is referred to Covered Interest
Arbitrage. One would first calculate LHS= (1+ rh) and RHS=(F/S) × (1+ rf), i.e. the two
parts of IRP equation. If LHS is not equal to RHS, then there exists arbitrage and profit
can be made by arbitrageur.
(d) Under a Leveraged Lease arrangement, the lessor borrows a substantial portion of
the purchase price of the asset from a lender, which is typically a commercial bank
or a financial institution, with full recourse to the lessee and without recourse to it
(lessor). The lender obtains an assignment of the lease and the rentals to be paid by
the lessee and insists on first mortgage on the asset. The trustee through whom the
transaction is rented receives the rentals from the lessee and passes on to lender and
the surplus left after satisfying the claims of the lender goes to the less or who as
owner of the asset is entitled to the tax benefits.
Academics Department, The Institute of Cost Accountants of India (Statutory Body under an Act of Parliament) Page
13