Quiz2 - Basic EPS - Solution

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 3

Net income 4,440,000

Divided by EPS 1.50


Average Shares 2,960,000
Less:
Jan 01 (1,200,000 x 200%) 2,400,000
Apr 01 (400,000 x 200% x 9/12) 600,000
Average shares for Oct 01 transaction (40,000)
Divided by share dividend 200%
(20,000)
Divided by 3/12 (Oct to Dec) 25%
Treasury shares acquired (80,000) 1

Jan 01 (400,000 x 2 x 12/12) 800,000


July 01 (200,000 x 6/12) 100,000
Average shares 900,000 2

Jan 01 (300,000 x 1.2 x 12/12) 360,000


March 01 (120,000 x 10/12) 100,000
July 01 (60,000 x 6/12) (30,000)
Average shares 430,000

Net income 1,075,000


Divided by average shares 430,000
EPS 2.50 3

To record ordinary share dividend:


Retained Earnings (10% x 120,000 shares x P130) 1,560,000
Share capital (10% x 120,000 shares x P100) 1,200,000
Share Premium 360,000

Increase in ordinary share capital (8,200,000 - 6,000,000) 2,200,000


Less: increase in share capital due to share dividend 1,200,000
Increase in ordinary share capital - July 01 transaction 1,000,000
Divided by par value per share 50
No. of ordinary shares issued on July 01 20,000
To record July 01 ordinary share capital transaction:
Cash ((P50 x 20,000 shares) + P1,000,000) 2,000,000
Ordinary share capital 1,000,000
Share Premium (P50 x 20,000 shares) 1,000,000

To record the treasury shares transaction on October 01:


Treasury shares (12,000 shares x P120) 1,440,000
Cash 1,440,000

To record the reissuance of treasury shares on December 01:


Cash (6,000 x P70) 420,000
Retained Earnings (balance) 300,000
Treasury shares (6,000 shares x P120) 720,000

Beginning balance 3,000,000


- Share dividend transaction 360,000
- July 01 transaction 1,000,000
Ending balance, December 31 4,360,000

Retained earnings, Jan 01 3,000,000


Share dividend, March 31 (1,560,000)
Share dividend, December 01 (300,000)
Net income (SQUEEZE) 2,260,000
Retained earnings, Dec 31 3,400,000

Beginning (120,000 x 1.1 x 12/12) 132,000


July 01 (20,000 x 6/12) 10,000
Oct 01 (12,000 x 3/12) (3,000)
Dec 01 (6,000 x 1/12) 500
Average ordinary shares 139,500

Net income 2,260,000


Less: Preference dividend (4M x 10%) 400,000
1,860,000
Divided by average shares 139,500
Basic EPS 13.33
4

You might also like