ACCOUNTING PAPER 1
GRADE 12
NATIONAL SENIOR CERTIFICATE EXAMINATIONS
SEPTEMBER 2020
MARKING PRINCIPLES:
QUESTION 1: CORPORATE GOVERNANCE AND AUDIT REPORT
1.1
1.1.1 | D✓ |
1.1.2 | A✓ |
1.1.3 | B✓ |
1.1.4 | C✓ |
1.2 AUDIT REPORT
1.2.1
Where, why and when is this audit report expected to be presented? | |
Where | Any one valid answer ✓ At the Annual General Meeting (AGM) On the Annual Report to shareholders On financial publications and newspapers On the internet |
Why | Any one valid answer ✓ Inform shareholders / potential investors about the performance / progress of the company. If there is any compliance with the IFRS. Transparency Public company financial statement needs to be published. Auditors, appointed by shareholders, are answerable to them. |
When | Any one valid answer ✓ At the end of the financial period Upon completion of the independent audit process On the date of the AGM and thereafter |
1.2.2
Provide TWO points why the independent auditors make reference to pages 12–30 of the Annual Report. |
Any two valid points ✓✓ ✓✓
|
1.2.3
Explain TWO points on the impact of this report on the company. |
Any two valid points ✓✓ ✓✓
|
TOTAL MARKS 15
QUESTION 2: STATEMENT OF COMPREHENSIVE INCOME
STATEMENT OF COMPREHENSIVE INCOME FOR THE YEAR ENDED 30 JUNE 2020.
Sales | 6 720 000 |
Cost of sales sales - GP | (4 200 000)✓ |
Gross profit GOI - RI or OOI | 2 520 000✓ |
Other operating income | 142 080 |
Rent income (153 120 ✓ – 11 040✓✓) | 142 080✓ |
Gross operating income | 2 662 080 |
Operating expenses | (1 738 080) |
Directors' fees 384 000✓ + 158 400 ✓✓ 172 800 − 14 400 2 marks 384 000 + 172 800 − 14 400 | 542 400 ✓ |
Salaries and Wages 384 000 + 172 800 812 000✓ − 556 800 ✓✓ + 9 720 ✓✓ | 264 920✓ |
Employers contribution 22 080 ✓ + 1920✓ | 24 000✓ |
Advertising 11 650 ✓ + 3 000 ✓ ✓ | 14 650 ✓ |
Audit fees | 120 000 |
Depreciation | 340 000 |
Sundry expenses | 432 110 |
Operating profit GOI − OE | 924 000✓ |
Interest income Balancing figure; OPBIE − OP | 21 000 |
Operating profit before interest expense NPBT + IE | 945 000✓ |
Interest expense | (36 000)✓ |
Net profit before tax *(272 700 × 100/30) | 909 000✓ |
Income tax | (272 700) |
Net profit after tax *NPBT - income tax | 636 300✓ |
*OR Net profit before tax: (NPAT − 272 700) 1 mark
Net profit after tax: 272 700 x 70/30 = 636 300 2 marks
TOTAL MARKS = 30
QUESTION 3: STATEMENT OF FINANCIAL POSITION, SHARE CAPITAL NOTE
3.1 Share Capital
Authorised Share Capital: 3 000 000 ordinary shares | ||
Issued Share capital: | ||
1 800 000 | Shares in issue at beginning of year x R6,00 ** (as to be ASP ) | 10 800 000✓ |
(120 000) | Shares repurchased at ASP of R6 ✓✓ per share 7,20 / 1,2 | (720 000) ✓ |
240 000 ✓✓ | Additional shares issued during the year at R6,60 per share | 1 584 000 ✓ |
1 920 000 ✓ | Shares in issue at the end of the year | 11 664 000✓ |
9 |
3.2 STATEMENT OF FINANCIAL POSITION ON 31 AUGUST 2020.
NON-CURRENT ASSETS | 8 951 200✓ |
Fixed assets | 8 121 000 |
Financial assests | 830 200 |
CURRENT ASSETS TA-NCA | 5 312 800 ✓ |
60 × 1750 Inventories ( 2 340 000✓ + 105 000 ✓✓) | 2 445 000*✓ |
Trade and other receivables Balancing figure | 2 000 000 ✓ |
Cash and cash equivalents 864 800+3 000 | 867 800✓ |
TOTAL ASSESTS See TE + L | 14 264 000✓ |
EQUITY AND LIABILITIES | |
SHAREHOLDER EQUITY Operation | 11 678 960✓ |
Ordinary share capital see 3.1 | 11 664 000✓ |
Retained income | 14 960 |
NON-CURRENT LIABILITIES | 1 487 200 |
(1 840 000+130 800−307 200) two marks Loan: Tambo Bank 1 663 600✓ − 176 400✓ | 1 487 200*✓ |
CURRENT LIABILITIES | 1 097 840 |
Trade and other payables | 463 840 |
Current Portion of Loan See loan above | 176 400✓ |
SARS ( Income tax) Balancing figure | 35 200✓ |
Shareholders for Divivdends see 3.1 1 920 000 x 22c | 422 400✓ |
TOTAL EQUITY AND LIABILITIES Operation | 14 264 000✓ |
21 |
TOTAL MARKS 30
QUESTION 4: CASH FLOW STATEMENT, FINANCIAL INDICATORS
4.1
4.1.1 | False✓ |
4.1.2 | True✓ |
4.1.3 | False✓ |
3 |
4.2.1
CASH GENERATED FROM OPERATIONS | |
Profit before tax 980 000 + 420 000 | 1 400 000✓* |
Depreciation | 390 000 |
Interest expense | 452 000 |
Net profit before changes in working capital Operation | 2 242 000✓ |
Net change in working capital | (1 230 700)✓ |
Change in inventory | (915 100) |
Change in receivables 332 200 – 305 800 | 26 400✓* |
Change in payables 963 000 – 621 000 | (342 000)✓* |
Cash generated from operations Operation | 1 011 300✓ |
NOTE: The figure and the bracket (or no bracket) must be correct to earn the mark in the money column.
*One part correct
9 |
4.2.2
CASH EFFECT FROM FINANCING ACTIVITIES | |
Proceeds from shares issued | 397 500 |
360 000 x 7,95 Repurchase of shares 2 862 000 ✓✓ + 162 000 ✓ | (3 024 000) *✓ |
Long-term loans received 3 850 000 – 3 080 000 | 770 000 ✓ |
Operation | (1 856 500) ✓ |
NOTE: The figure and the bracket (or no bracket) must be correct to earn the
mark in the money column
*One part correct
7 |
4.2.3 Calculate the following amounts for the Cash Flow Statement.
Income tax paid | |
Workings | Answer |
– 69 300 ✓ + 420 000 ✓ – 19 800 ✓ Accept alternative arrangements for calculations such as signs reversed, brackets and/or ledger accounts | 330 900✓ One part correct |
4 |
Dividends paid | |
Workings | Answer |
Total dividend for the year: 1 700 700 ✓+162 000 ✓ − 980 000 ✓ –1 239 200 ✓ = 356 500 ✓four mark ✓ 210 000 + 356 500 – 130 900 OR one mark five marks 210 000 + 225 600 356 500 - 130 900 Interim dividend Accept alternative arrangements for calculations such as signs reversed, brackets and/or ledger accounts | 435 600 ✓ One part correct |
7 |
Proceeds oon fixed assehts sold | |
Workings | Answer |
12 750 000 ✓ + 390 000 ✓ – 13 995 000 ✓ Accept alternative arrangements for calculations such as signs reversed, brackets and/or ledger accounts | 855 000✓ |
4 |
4.2.4 Calculate the following financial indicators on 29 February 2020.
Return on average Shareholder's Equity | |
Workings | Answer |
980 000 ✓ X 100 ✓½ (11 161 200 +13 168 000) ✓ 1 12 164 600 2 marks | 8.1%✓ |
Net asset value per share | |
Workings | Answer |
11 161 200 X 100 1 190 000 1 | 937,9c *✓✓ One part correct Accept 938 cents |
TOTAL MARKS 40
QUESTION 5: INTERPRETATION OF COMPANY INFORMATION
5.1
Compare the liquidity position of both companies and comment on the company that is managing the short term assets more effectively. | |
Financial indicators (with figures and trend) ✓✓ ✓✓ Comment on one company ✓✓ | |
LOCK LTD | Although current ratio decreased from 2,1 : 1 to 1,9 : 1, the acid test ratio remains fairly consistent at 1,3 : 1 compared to 1,4 : 1 the previous year. |
DOWN LTD | The acid test ratio is consistent at 1,5 : 1 whilst the current ratio increased from 2,8 : 1 to 3,6 : 1. |
COMMENT | Lock Ltd appears to control working capital more efficiently by ensuring that stock is moving. They also have enough current assets (cash) to meet short term liabilities. OR Down Ltd is not managing stock effectively. Whilst they would not experience cash flow problems, they are holding too much stock which may contribute to low profitability. |
6 |
5.2
Compare the dividend pay-out policy of each company. | |
LOCK LTD | Dividend pay-out rate is 52% (45/86) compared to 81% (65/80) in 2019. ✓✓ |
DOWN LTD | Dividend pay-out rate is 86% (60/70) in 2020 and 86% (62/72) in 2019. Down Ltd has maintained the dividend pay-out rate at 86% ✓✓ |
Provide TWO possible reasons why one company decided to change their policy. | |
Any TWO reasons ✓✓ ✓✓ They are retaining earnings to concentrate on growth. They want to ease cash-flow problems and continue managing expenses to improve profitability. They want to sustain the trend of increasing profitability and return on equity so shareholders can see the long-term prospects of the company. |
5.3
Lock Ltd decided to increase their loans during the current financial year, whilst Down Ltd decided to maintain their existing loans. Comment on the decisions of both companies. Make reference to the degree of risk and gearing. | |
LOCK LTD | Debt/ equity ratio increased from 0,3 : 1 to 0,6 : 1 ✓ ROTCE increased from 12% to 15% ✓ Although the business is now highly geared ✓ the loan is being effectively used to improve profitability. Business is positively geared so the decision was appropriate.✓ |
DOWN LTD | Debt/ equity ratio remained constant at 0,4 : 1 ✓ ROTCE decreased from 13% to 11,7%✓ Although the business is low geared ✓ the loan is not being effectively used as the business is negatively geared so it would be wise to start paying back the loan, or improve strategies to improve profitability. ✓ |
8 |
5.4
A shareholder of Down Ltd is concerned about the drop in the market price of the shares. Explain why they feel this way. Provide TWO points. |
Any 2 valid points ✓✓ ✓✓ This reflects the public demand for shares is low / public confidence in company has decreased. Shareholders want capital growth on their investment. Directors will be judged on the performance of the shares. The market price dropped below the net asset value. |
4 |
5.5 M. Mtolo owns 576 000 shares in Down Ltd, which represents 48% of the total issued shares. He wants to purchase another 25 000 shares.
5.5.1
Do a calculation to show how this would change his % shareholding in the company. |
576 000 + 25 000 576 000 ÷ 48% 601 000 ✓✓ ÷ 1 200 000 ✓✓ x 100 = 50,1% ✓ |
5 |
5.5.2
Provide TWO reasons why you think he is specifically interested in increasing his shareholding in Down Ltd. |
TWO points ✓✓ ✓✓ He wants to be the majority shareholder. He wants to influence strategic decisions. He is aware of the poor performance of the business and thinks that he can make a difference. He sees potential in the company and wants to be part of the future growth. He wants to implement corrective measures to address the downward trends in many of the financial indicators. |
4 |
TOTAL MARKS 35
TOTAL: 150