Downloaded from www.ashishlalaji.net Pinnacle Academy Mock Test Series for May 2016 C A Final Examination 2nd Floor Florence Classic, 10, Ashapuri Society, Besides Unnati Vidhyalay, Opp. VUDA Flats, Jain Derasar Rd., Akota, Vadodara-20 Time Allowed-2 hours SFM Mock Test 1 Maximum Marks- 60 27th February 2016 Q 1 is compulsory. Answer any 2 from the remaining. Q1 (a) (b) Unicorn Ltd. wishes to lease-out an asset costing Rs.15,00,000. The useful life of the asset is 4 years and the asset shall be leased for its entire useful life. Unicorn can charge depreciation at 25% and the salvage value at the end of useful life of 4 years shall be equal to the written down value of the asset at the end of 4th year. Assume there are large number of assets in the block of 25%. Unicorn pays taxes at 30% and its cost of capital is 12%. A prospective client wishes to take the asset owned by Unicorn on lease rent of Rs.5,00,000 payable at the end of each year. Should Unicorn accept this offer? Analyze the sensitivity of residual value to lease arrangement being economical. (8 Marks) Armada Leasing Company is considering a proposal to lease out a school bus. The bus can be purchased for Rs.5,00,000 and in turn be leased out at Rs.1,25,000 per year for 8 years with payments occurring at the end of each year: (i) Estimate the internal rate of return for the company. Ignore tax. (ii) What should be the yearly lease payment charged by the company in order to earn 20 per cent annual compounded rate of return before expenses and taxes? (iii) Calculate the annual lease rent to be charged so as to amount to 20 per cent after tax annual compound rate of return assuming tax rate to be 40%, straight-line depreciation, annual expenses of Rs.50,000 and resale value of Rs.1,00,000 after the term. (8 Marks) (Assessed answer papers shall be returned on 12th March 2016) [Question paper and solution shall be hosted on: www.ashishlalaji.net] Best of Luck! 1 Downloaded from www.ashishlalaji.net (c) Suppose you contemplate to buy a call option with strike price of Rs.42/$ as you expect the following spot rates with their probabilities: Rs./$ Probability 40.00 0.15 41.50 0.25 43.00 0.30 44.50 0.20 46.00 0.10 What should be the option premium to enable you to break-even? (4 Marks) Q2 (a) i. ii. A Ltd. has currently 10 lakh shares outstanding. It has surplus cash of Rs.315 lakhs of which it wants to distribute 50% to its shareholders. The company has decided to buy back its own shares using the surplus cash at a buy back price of Rs.105. This buy back price is 5% higher than theoretical buy back price. The current EPS of the company is Rs.12 per share. After the buy back the PE multiple shall rise to 8.5 times. You are required to determine: Pre-buyback MPS, Market Capitalisation and PE Multiple Post-buyback MPS, Market Capitalisation and EPS (8 Marks) (b) Smart Ltd. wants to acquire Dull Ltd. The balance sheet of Dull Ltd. as on 31st March 2007 is as follows: Liabilities Amount Equity Share Capital (Rs.10) 6,00,000 Retained Earnings 2,00,000 12 % Debentures 2,00,000 Creditors and other liabilities 3,20,000 Total 13,20,000 Assets Amount Cash 20,000 Debtors 30,000 Inventories 1,70,000 Plant and Equipment 11,00,000 Total 13,20,000 Shareholders of Dull Ltd. shall get 1 share in Smart Ltd. for every 2 shares. External Liabilities are expected to settle at Rs.3,00,000. Shares of Smart Ltd. shall be issued at its current market price of Rs.15 per share. Debenture holders will get 13 % convertible debentures of Smart Ltd. for the same amount. Debtors and inventories are expected to realize Rs.1,80,000. Smart Ltd. has decided to operate the business of Dull Ltd. as a separate division. The division is likely to give cash flows after tax of Rs.3,00,000 each year for 6 years. Smart Ltd. has planned to demerge this division at the end of 6th year and hive it off for Rs.1,00,000. Cost of capital of Dull Ltd. is 12 % and for Smart Ltd. is 14 %. Is the merger of Dull Ltd. financially sound decision for Smart Ltd.? (8 Marks) (c) i. ii. Distinguish between (any one): Futures and Options Leasing and Hire Purchase (4 Marks) 2 Downloaded from www.ashishlalaji.net Q3 Sparkle Company, a Surat based diamond company, has exported on 1st September 2007, polished diamonds worth SAR 40 million to a business man based in Saudi Arabia. The business man has made immediate payment of 25% of the deal and shall pay balance after 3 months. He has made spot payment and shall make future payment in Saudi Rials (SAR). The spot rates are as under: 1 $ = Rs.40.91 / 95 and 1 $ = SAR 3.76 / 78 The Swap points are as under: 3-month: $ and INR: 105 / 108 $ and SAR: 4/8 The Saudi business man has alternatively proposed to pay $ 8 million after 3 months. Sparkle Company wishes to hedge only for 75 % of its exposure. Accordingly, the finance manager has suggested following alternatives: I. Receive payment in SAR after 3 months and get it converted into INR at 3-months forward contract cross rate between SAR and INR. II. Accept offer of receiving payment in USD and adopt money market strategy. Relevant interest rates are: US: Deposit 3% Borrowing: 5% India: Deposit 8% Borrowing: 12% III. Accept offer of receiving payment in USD and enter into currency futures contract. The contract size is $ 2 million and futures price is Rs.41.90/$. After 3 months, actual spot rates turn out as under: 1 $ = Rs.41.81 / 85 and 1 $ = SAR 3.78 / 85 Approximate exchange rates and receipt calculations till 2 decimal points. Calculate for each alternative described above, the total amount received in INR after 3 months (including amount received on date of export). (20 Marks) Q4 Following is the balance sheet of Yuga Ltd. as on 31st March 2007: Liabilities Amount (Rs.) Share Capital- Equity Shares of Rs. 10 each Reserves 4,00,000 Creditors 60,000 40,000 5,00,000 Assets Plant Machinery Stock Debtors Bank Preliminary Expenses Amount (Rs.) 30,000 1,50,000 40,000 2,10,000 60,000 10,000 5,00,000 The management of the company wishes to put its company for sale and hence wishes to gauge its value. It provides following additional information: 3 Downloaded from www.ashishlalaji.net Profit expectations: Profit before tax for last three years are: 2004-05: 7,000 2005-06: 12,000 2006-07: 20,000 Profit of 2005-06 is after providing for abnormal loss of Rs.3,000. The company has obtained an advantageous contract. The advantage is valued at Rs.25,000 increase in profit. Future expected tax rate is 30 %. Goodwill Valuation: Peers in the industry earn 6 % on closing capital employed. Company shall value its goodwill at three years purchase of super profits. Ignore depreciation on change in value of fixed assets. Weights should not be applied for projecting future profit. Dividend Profile: Yuga Ltd. is a regular dividend paying company. It has paid dividend at 14 % (against industry average of 11%) and is expected to continue the same in future (in case business is not sold). Industry PE multiple: The PE multiple of peers is on an average 15 times. Discount of 15% is considered adequate. Current Valuations: Current value of Plant is Rs.50,000, Machinery is Rs.1,40,000 and Stock is Rs.58,000. Future Cash Flows: Cash flow after tax for the coming year is estimated at Rs.10,000, which shall thereafter increase at 12 % p.a. for next 4 years and at the end of which shall grow perpetually at a stable growth rate of 7% p.a. Every incremental rupee is expected to come at incremental cash outflow of Re.0.35. The relevant cost of capital for the firm is 9%. You are required to value the company as per following methods: (i) Discounted Cash Flow Technique (ii) Asset Backing Method (iii) Dividend Yield Method (iv) Earnings Yield Method (v) PE Multiple Valuation Method (20 Marks) 4 Downloaded from www.ashishlalaji.net Solution of SFM Mock Test 1 27th February 2016 Q1 (a) (i) Analysis of Leasing Alternative from the view-point of lessor: Year 1 2 3 4 4 Lease Depreciation Receipts 5,00,000 5,00,000 5,00,000 5,00,000 Salvage 3,75,000 2,81,250 2,10,938 1,58,203 EBT 1,25,000 2,18,750 2,89,062 3,41,797 Taxes @ 30% Net Cash Inflows 37,500 4,62,500 65,625 4,34,375 86,719 4,13,281 1,02,539 3,97,461 4,74,609 Less: PVF (12%) PV 0.893 4,13,013 0.797 3,46,197 0.712 2,94,256 0.636 2,52,785 0.636 3,01,851 Σ PVCI 16,08,102 Σ PVCO 15,00,000 NPV 1,08,102 In view of positive NPV Unicorn Ltd. should lease out its asset. (6 Marks) (ii) The lessor shall reject the leasing decision if the NPV is zero or less. If the PV of salvage value reduces by Rs.1,08,102 from its existing level of Rs.3,01,851 i.e. by 35.81%, the leasing proposal shall become uneconomical. (b) (i) Calculation of Pre-Tax Internal Rate of Return (IRR): (2 Marks) Year 1–8 Cash Inflow PVF (10%) 1,25,000 PV (10%) 5.335 6,66,875 Less: Σ PVCO 5,00,000 NPV (10%) 1,66,875 PVF (20%) PV (20%) 3.837 4,79,625 Less: Σ PVCO 5,00,000 NPV (20%) (20,375) 1,66,875 Pre-Tax IRR = 10% + ---------------------------- X 10 = 18.91% 1,66,875 – (-20,375) (3 Marks) (ii) Calculation of Lease Rent to give Pre-tax and Pre-expense return of 20%: Cost of asset to be recovered 5,00,000 Lease Rent = ------------------------------------------ = --------------- = Rs.1,30,310 PVF (20%, 8yrs.) 3.837 (1 Mark) Solution prepared by CA. Ashish Lalaji 5 Downloaded from www.ashishlalaji.net (iii) Calculation of Lease Rent to give Post-tax and Post-expense return of 20%: Let the lease rent to be charged be Rs. X. Year 1–8 Cash Inflow Taxes @ 40% CFAT X 0.4X 0.6X PVF (20%) 3.837 PV (20%) 2.302X *Total expenses p.a.: Depreciation: 50,000 + Expenses: 50,000 i.e. Rs.1,00,000 *Tax shield on total expenses p.a.: 1,00,000 X 40% i.e. Rs.40,000 *PV of tax shield on total expenses: 40,000 X 3.837 i.e. Rs.1,53,480 *PV of cash outflow on account of expenses: 50,000 X 3.837 i.e. Rs.1,91,850 *PV of salvage value at end of 8th year: 1,00,000 X 0.233 i.e. Rs.23,300 Thus, total cash inflows due to leasing = 2.302X + 1,53,480 + 23,300 – 1,91,850 i.e. 2.302X – 15,070. Now, lease rent should be so charged that the cost of the asset is recovered----i.e. 2.302X – 15,070 = 5,00,000 i.e. X = Rs.2,23,749. (4 Marks) (c) Assuming call option is American Styled: Let the premium to be charged be Rs. x. Spot Price Exercise Price Gross Pay-off Premium paid Net Pay-off 40 42 --x -x 41.5 42 --x -x 43 42 1 x 1-x 44.5 46 42 42 2.5 4 x x 2.5-x 4-x Based on the probabilities given, the expected net pay-off shall be-x (0.15) + -x (0.25) + (1 – x) (0.3) + (2.5 – x) (0.2) + (4 – x) (0.1) i.e. –0.15X – 0.25X + 0.3 – 0.3X + 0.5 – 0.2X + 0.4 – 0.X i.e. 1.2 – X Now, to break even, net pay off has to be “0” i.e. 1.2 – X = 0 i.e. X = Rs.1.20. Thus, the maximum premium acceptable is Rs.1.20. Assuming call option is European Styled: Let the premium to be charged be Rs. x. Expected spot rate = 40 (0.15) + 41.5 (0.25) + 43(0.30) + 44.5 (0.20) + 46 (0.10) = Rs.42.775. Net pay-off shall be: 42.775 – 42 – x i.e. 0.775 – x. Now, to break even, net pay off has to be “0” i.e. 0.775 – x = 0 i.e. X = Re.0.775. (4 Marks for any one approach) Solution prepared by CA. Ashish Lalaji 6 Downloaded from www.ashishlalaji.net Q2 (a) (i) Actual buy back price = 1.05 (Theoretical Buy Back Price) i.e. Theoretical buy back price = 105 / 1.05 = Rs.100 Now, cash to be distributed to buy back shares = 315 X 50% i.e. Rs.157.5 lakhs. Thus, no. of shares repurchased = 157.5 / 105 = 1.5 lakh shares. Now, Theoretical buy back price = MN / N – n i.e. 100 = M(10) / 10 – 1.5 i.e. M = Rs.85. Thus, pre-buy-back MPS is Rs.85 Pre-buy back Market Capitalisation = 85 X 10 lakh shares = Rs.850 lakhs Pre-buy back PE multiple = 85 / 12 = 7.08 times (5 Marks) (ii) Post-buy back EPS = 12 X 10 / 8.5 lakh shares = Rs.14.12 Post-buy back MPS = 14.12 X PE ratio 8.5 = Rs.120.02 Post-buy back Market Capitalisation = 120.02 X 8.5 lakh shares = Rs.1,020 lakhs (3 Marks) (b) Calculation of Cost of Merger: Issue of equity shares (60,000 X ½ X Rs.15) Issue of 13 % Convertible Debentures Settlement of External Liabilities Amount (Rs.) 4,50,000 Less: Debtors and inventory Cash balance 2,00,000 3,00,000 9,50,000 1,80,000 20,000 7,50,000 (4 Marks) Calculation of Benefits of Merger: Year Cash PVF PV Inflow (14%) 1 – 6 3,00,000 3.889 11,66,700 6 1,00,000 0.456 45,600 12,12,300 (4 Marks) Conclusion: As benefits of merger are higher than its cost, merger is financially viable. (c) (i) Distinction between Options and Futures: Futures are agreements/contracts to buy or sell specified quantity of the underlying assets at a price agreed upon by the buyer and seller, on or before a specified time. In other words, both the buyer as well as the seller is obligated to buy/sell the underlying asset. In case of options, the buyer of the option has only a right to buy/sell the underlying asset and not the obligation. Such obligation is on part of seller of the option only. Solution prepared by CA. Ashish Lalaji 7 Downloaded from www.ashishlalaji.net Futures contracts have a symmetric risk profile for both buyers as well as sellers; whereas options have asymmetric risk profile. In case of options, for the option holder (i.e. buyer), upside potential is unlimited, while losses are limited to the premium paid by him to the option writer, while for the option writer (i.e. seller), upside potential is limited to the premium received from the buyer, while losses are unlimited. Futures contracts prices are affected mainly by the prices of the underlying asset. Prices of options are affected not only by the prices of the underlying asset, but also the time remaining for expiry of the contract, the volatility of the underlying asset and various other quantifiable and non-quantifiable factors. It costs nothing to enter into a futures contract, whereas there is a cost of entering into an options contract, termed as premium. (ii) Leasing vis-à-vis Hire Purchase: Basis Ownership Hire Purchase Lease Financing It passes to the hirer on The lessor is the owner of the asset payment of last instalment leased and the ownership of the asset never passes to the lessee. However, at the termination of the lease agreement the lessee may have the option to purchase the assets leased to him Down payment 20%-25% of the cost of the No down payment is to be paid. asset has to be paid as down payment Depreciation Depreciation is charged in Depreciation is charged by the the books of hirer lessor in case of operating lease, while the same is charged by the lessee in case of financial lease (as per AS-19). Maintenance Maintenance cost is borne Maintenance cost is borne by the by the hirer lessor in case of operating lease, while the same is borne by the lessee in case of financial lease Tax benefits Hirer has two tax benefits, Entire lease rental paid by the namely, depreciation and lessee is tax deductible. claim of finance charge involved in the hiring charge payable by him. Risk of The risk of obsolescence is The risk of obsolescence is borne obsolescence borne by the hirer by the lessor in case of operating lease, while the same is borne by the lessee in case of financial lease. 8 Downloaded from www.ashishlalaji.net Q3 The given exchange rates are tabulated as under: Bid Price Offer Price $ and INR: Spot 3-month fwd Actual spot 40.91 41.96 41.81 40.95 42.03 41.85 $ and SAR: Spot 3-month fwd Actual spot 3.76 3.80 3.78 3.78 3.86 3.85 (2 Marks) Spot payment of SAR 10 million is received, which shall be converted to INR as under: • Buy $ at spot offer rate of SAR 3.78 / $ • Sell $ at spot bid rate of Rs.40.91 / $ Thus, effective cross rate is: 40.91 / 3.78 i.e. 1 SAR = Rs.10.82 i.e. payment received is – 10 X 10.82 i.e. Rs.108.2 million (4 Marks) (I) Analysis of Forward Market Hedge: 3-month forward rate for selling SAR is: 41.96 / 3.86 i.e. 1 SAR = Rs.10.87 Question requires only 75% of exposure to be hedged i.e. 30 X 75% i.e. SAR 22.5 million. Thus, receipts of SAR 22.5 million (30 X 75% as firm shall hedge only for 75% of the exposure) is converted to INR at forward rate to receive – 22.5 X 10.87 i.e. Rs.244.58 million. Remaining, non-hedged receipts of SAR 7.5 million shall be converted to INR at actual spot rate after 3 months, which is 1 SAR = Rs.10.86 [41.81 / 3.85]. Thus, balance receipts are: 7.5 X 10.86 i.e. Rs.81.45 million. Thus, total receipts = 108.2 + 244.58 + 81.45 = Rs.434.23 million. (3 Marks) (II) Analysis of Money Market Hedge: Counter offer is to pay $8 million instead of SAR 30 million. Hence, again 75% of exposure shall be hedged i.e. 75% of $8 million i.e. $6 million. • Borrow in US $[6 / 1 + (0.05 X 3/12)] i.e. $ 5.93 million at 5 % p.a. for 3 months • Convert $ 5.93 million to INR at spot bid rate of Rs.40.91/$ to receive Rs.242.60 million • Invest Rs.242.60 million in India at 8% p.a. for 3 months to receive after 3 months – Rs.247.45 million. Remaining, non-hedged receipts of $2 million shall be converted to INR at actual spot bid rate after 3 months of Rs.41.81 to receive Rs.83.62 million. Thus, total receipts = 108.2 + 247.45 + 83.62 = Rs.439.27 million. (5 Marks) Solution prepared by CA. Ashish Lalaji 9 Downloaded from www.ashishlalaji.net (III) Analysis of Currency Futures: No. of contracts required = Amount hedged / Contract size = (8 X 75%) / 2 = 3 contracts. Thus, firm shall sell 3 contracts at Rs.41.90. Thus, after 3 months the firm has a right to sell $6 million at contracted futures price of Rs.41.90 / $ i.e. amount received = 6 X 41.9 = Rs.251.4 million. Remaining, non-hedged receipts of $2 million shall be converted to INR at actual spot bid rate after 3 months of Rs.41.81 to receive Rs.83.62 million. Thus, total receipts = 108.2 + 251.4 + 83.62 = Rs.443.22 million. (6 Marks) Conclusion: Firm should adopt currency futures as the hedging strategy in view of highest eventual receipts. In other words, even the offer of the Saudi business man of making payment in dollars should also be accepted. Q6 Valuation of Yuga Ltd. as per – (i) Discounted Cash Flow Technique: Year Gross Incre. CFAT Invesmt 1 10,000 2 11,200 420 3 12,544 470 4 14,049 527 5 15,735 590 5 Net CFAT 10,000 10,780 12,074 13,522 15,145 PVF [9%] 0.917 0.842 0.772 0.708 0.650 822550* 0.650 PV 9170 9077 9321 9574 9844 46986 534658 581644 * 15,735 + 7% = 16,836 – [(16,836 – 15,735) X 0.35] = 16,451 / 0.02 (3 Marks) (ii) Asset Backing Method: Determining Average Future Maintainable Profits (FMP): 2004-05 2005-06 7,000 Add: Abnormal loss 12,000 3,000 Add: Increase in closing stock 20,000 18,000 2006-07 Divided by: no. of years Average PBT Add: Advantageous contract Average adjusted PBT Less: Tax at 30% Average FMP: 15,000 38,000 60,000 3 20,000 25,000 45,000 13,500 31,500 (4 Marks) 10 Downloaded from www.ashishlalaji.net Determining Closing Capital Employed: Plant 50,000 Machinery 1,40,000 Stock 58,000 Debtors 2,10,000 Bank 60,000 5,18,000 Less: Creditors 40,000 4,78,000 (3 Marks) Valuation of Goodwill: Average FMP Less: Normal Profits Super Normal Profits X No. of years of purchase Goodwill: 31,500 28,680 (4,78,000 X 6%) 2,820 3 8,460 (1 Mark) Value of Firm: Value of net assets (calculated above) Add: Value of Goodwill 4,78,000 8,460 4,86,460 (3 Marks) (iii) Dividend Yield Method: Value per share = [14 / 11] X 10 = Rs.12.73 Value of firm = 12.73 X 40,000 shares = Rs.5,09,200 (2 Marks) (iv) Earnings Yield Method: Company’s ROE = 31,500 / 4,00,000 = 7.875 % Value per share = [7.875 / 6] X 10 = Rs.13.125 Value of firm = 13.125 X 40,000 shares = Rs.5,25,000 (2 Marks) (v) PE Multiple Valuation Method: Value of firm = 31,500 X 12.75* = Rs.4,01,625 * 15 X 85% (2 Marks) Solution prepared by CA. Ashish Lalaji 11 Dear Student, Downloaded from www.ashishlalaji.net This time the assessment has been done by those who actually evaluate CA Examination answer sheets. Your marks are thus that much close to what it would have been in the Final Examination. Hope you reap the benefits of one more student friendly step taken by Pinnacle Academy. Sharing with you the observations of the evaluator. Yours lovingly CA. Ashish Lalaji Observations on evaluation of Answer Books for FMQuestion Paper Dated; 27-Feb-16 1(a) - Majority of the students correctly calculated Depreciation, Net cash inflows & PV. Mistakes observed in some cases were (1) missing out to consider Salvage value, (2) Incorrect PV factor 1(b) - Part (i) & (ii) of the question is satisfactorily answered in most of the cases In Part (iii), majority students faced difficulty in analysing correct PV of post-tax cash flows. 1 (c) - Satisfactorily answered in most of the cases under either of the approach selected. 2 (a) - In part (i) Theoretical buy back price Rs 100 is commonly mistaken as Pre-buy back MPS in many cases, resulting in incorrect calculation of Market Capitalisation & PE as well. Those who could correctly answer part (i) are generally right with part (ii) 2 (b) - Benefits of Merger is rightly answered by most of all cases except some students who wrongly considered PV factor for 12% instead of 14% Cost of Merger is generally calculated rightly except some students who calculated Value of Net Assets transferred instead of Cost of Merger 2 (c) - Students are conceptually clear about distinctions as asked in the question. Some students who have discussed only few points of distinction should try to cover more points of distinction. 12 Downloaded from www.ashishlalaji.net 3 - This optional question was most opted by majority students Many students missed to consider 75% exposure as hedged and 25% as non-hedged and to calculate the receipts for both these portions at separate applicable rates. In some cases, bid & offer rates were misinterpreted resulting in incorrect calculation of receipts. Students who were careful in above two points, were successful in answering satisfactorily. 4 - This optional question was least opted, and not fully answered correctly by those who opted Closing capital employed was satisfactorily calculated by majority students who opted. Increase in closing stock Rs 20000 was most commonly missed out element in calculation of Future Maintainable Profits, this also resulted in incorrect goodwill. General Observation: Certain students attempted excess questions. Please note that as per current practice of evaluation if student has attempted excess question then last attempted optional question will be considered as Excess and no evaluation should be done for said question. For instance if you answer Q7 and score 16 but Q7 is an excess question & answered last and you have also attempted Q6 before Q7 and scored 6 marks in it. Marks of Q 7 shall not be considered as you attempted that last. So your final total of marks shall be less by 10 marks. Suggestion for the student would be to attempt question first in which they are sure and confident. 13