ACCOUNTING PAPER 1
GRADE 12
NOVEMBER 2020
MEMORANDUM
NATIONAL SENIOR CERTIFICATE
MARKING PRINCIPLES:
QUESTION 1
1.1.1
1.1.2 Calculate: Profit/Loss on the sale of equipment
See (iii) above
40 000 – 33 920
OR
– 40 000 + 75 000 – 41 080
Answer:
If 40 000 - (iii) No part marks
6 080
(2)
1.2 Calculate: Trading stock deficit
18 two marks
(280 – 262) x 4 050
280 one mark 262 one mark 4 050 one mark
(280 x 4 050) – (262 x 4 050)
1 134 000 1 061 100
Answer:
R72 900#
# if x 4 050
NOTE: The relevant figures calculated above must be transferred to the Income Statement.
1.3 STATEMENT OF COMPREHENSIVE INCOME FOR THE YEAR ENDED 28 FEBRUARY 2021
ignore brackets – check if operation is correct
# also award from bottom up if COS calc is done *one part correct
Sales 15 325 200 – 648 000 OR (6 966 000 x 1,2) + 6 966 000 – 648 000 6 966 000 x 2,2 | 14 677 200 |
Cost of sales | (6 966 000) |
Gross profit 6 966 000 x 1,2 8 359 200 – 648 000 three marks if not awarded for sales | 5 S – COS 7 711 200 |
Other income Operation | 175 000 |
Profit on sale of asset* see 1.1.2 (loss will be in operating expenses) | 6 080 |
Rent income 173 000+ 9 000 – 14 000 OR 182 000 – 14 000 OR 173 000 – 5 000 OR 182 000 x 12/13 | 168 000 |
Provision for bad debts adjustment 7 030 – 6 110 | 920 |
Gross operating profit Operation 10 | GP + OI 7 886 200 |
Operating expenses Operation | (6 286 200) |
Salaries and wages | 1 468 120 |
Depreciation 31 281 + 88 749 see 1.1.1 (ii) | 120 030 |
Trading stock deficit see 1.2 | 72 900 |
Directors' fees 3 330 000 + 180 000 or x 39/37 3 330 000 x 2/37 or 90 000 x 39 Alternative: 3 330 000 + 135 918 (OR x 51/49) = 3 465 918 | 3 510 000 |
Audit fees 91 000 + 39 000 OR 91 000 / 0,7 OR x 100/70 91 000 + (91 000 x 30/70) | 130 000 |
Repairs 476 000 + 9 000 if final figure is 476 000 OR 9 000 one mark | 485 000 |
Bad debts 19 200 + 800 if final figure is 19 200 OR 800 one mark | 20 000 |
2 160 19 200 8 640 Advertising 25 680 + 2 400– 240 (2 400 x8) + (2 160 x 4) OR: (2 400 X 12) – (240 x 4) | 27 840 |
Sundry expenses | 452 310 |
Operating profit accept negative depending on figures in this column 22 | GOI – OE 1 600 000 |
Interest income | 25 000 |
Profit before interest expense Operation | OP + INT 1 625 000 |
Interest expense Profit before interest expense – NPbT Accept a positive balancing figure | (75 000) |
Net profit before tax 1 054 000 + Income tax 1 054 000 x 100 / 68 two marks | NP + IT 1 550 000 |
Income tax for the year 1 054 000 x 32/68 If balancing figure, award one mark | (496 000) |
Net profit after tax 6 | 1 054 000 |
(43)
-1 foreign items i.e. B/S items (max -2); for misplaced items, award marks for workings only (not the final answer)
TOTAL MARKS:60
QUESTION 2
2.1
2.1.1 Directors' report
2.1.2 Internal
2.1.3 Limited
(3)
2.2 USANDA LIMITED
2.2.1 Calculate: Income tax paid
(1 777 000 – 1 243 900) one mark
69 300 + 533 100 – 19 800
Alternative presentations: Mark ONE alternative only
– 69 300 – 533 100 + 19 800
(69 300) + (533 100) + 19 800
19 800 | 69 300 |
582 600 | 533 100 |
Answer: R582 600 one part correct
Calculate: Dividends paid
495 000 two marks
247 500 + (835 000 – 340 000)
Alternative presentations: Mark ONE alternative only
– 247 500 – 835 000 + 340 000
(247 500) + (835 000) + 340 000
340 000 | 247 500 |
742 500 | 835 000 |
Answer: R742 500 one part correct
2.2.2
CASH EFFECTS OF FINANCING ACTIVITIES | (2 652 500) |
Proceeds from shares issued 335 000 one mark x R7,00 one mark 9 555 000 + 2 345 000 – 11 220 000 OR Be aware of different methods e.g. T-acc or reversed signs –9 555 000 – 2 345 000 + 11 220 000 Note: The 50 000 is not used in this calculation because the R680 000 is the balancing figure in the OSC note | 680 000 |
3 182 500 one mark if no bracket Funds used to repurchase shares 335 000 x R9,50 | (3 182 500) |
Change in loan 2 080 000 – 1 930 000 or 270 000 – 420 000 (2 080 000 – 420 000 + 270 000) 35 000 x 12 | (150 000) |
(11)
NET CHANGE IN CASH AND CASH EQUIVALENTS | 56 000 |
Cash (opening balance) 154 700 – 90 000 must not be bracketed | 64 700 |
Cash (closing balance) | 120 700 |
2.2.3 Calculate financial indicators for the year ended 28 February 2021: # Note: 100 does not count as ‘one part correct’ for the method mark
% operating profit on sales
2 262 100 x 100
17 800 000 1
Expressed as a % (sign not necessary) one part correct
Answer:
12,7%
accept 12,7 two marks
accept 13 two marks
(2)
Acid-test ratio
(659 500 – 276 500) two marks
or (262 300 + 120 700) two marks
383 000 : 611 900
Answer:
one part correct
0,6 :1
Do not accept 1 : 1
as x : 1; not 0,6 on its own
Accept 0,63 : 1
(4)
% return on average shareholders' equity (ROSHE)
1 243 900 x 100
½ (11 985 000 + 9 891 400)
21 876 400 one mark
10 938 200 two marks
Expressed as a % (sign not necessary) Not 0,114
Answer:
one part correct
11,4%
Accept 11,37% or 11%
(4)
Dividend payout rate (%)
30 cents or R0,3 + 20 cents or R0,2; one mark each (assume R or c if no signs)
Must be consistent with calculation
50 cents x 100
74 cents 1
one mark
OR R835 000 x 100 (2021 Total dividend)
R1 243 900 1 (2021 NPaTax)
two marks
Expressed as a % (sign not necessary) Not 0,676
Answer:
67,6% one part correct
or
67,1%
Accept 67% / 68%
(4)
TOTAL MARKS: 40
QUESTION 3
3.1
3.1.1 C
3.1.2 E
3.1.3 B
3.1.4 A
(4)
3.2 SCI-FI GEEKS LTD If candidates give more required number of indicators, -1 for any inappropriate one (max -1) in Q3.2
3.2.1 The directors are satisfied with the improvement in the current ratio and the acid-test ratio. Explain why you would disagree with them. Quote TWO financial indicators in your response.
Financial indicators ✓✓ Figures ✓✓ Explanation ✓✓ part marks for incomplete, partial or unclear answer
Any ONE valid explanation; part marks for incomplete / unclear explanation
3.2.2 Comment on the dividend per share over the two years. Quote figures.
ONE valid comment ✓ Figures ✓
The DPS dropped from 90 cents to 72 cents / by 18 cents / by 20%
Explain the change in the dividend payout rate. Quote figures.
Explanation ✓ Figures ✓
The dividend pay-out rate increased from 69% (90/130) to 136,5% or 72/58 (accept 124,1%) / or a 97,8% increase from the previous year
Give a reason for this change.
ONE valid point ✓✓ part marks for incomplete, partial or unclear answer
A shareholder felt that they should be satisfied with the dividends they received as it is better than last year. Explain why you agree with him. Quote figures.
Explanation with a comparison to another factor apart from the payout rate✓✓
Any valid figure ✓
Responses for 3 marks:
The drop in the market price from 540 cents to 410 cents (reflects a dividend yield DPS/MP of 17,7% this year compared to 16,7% last year) / If the policy was maintained at 69% of EPS, they would have received 40 cents.
Example of responses for two marks:
Example of responses for one mark:
The dividend pay-out rate increased.
(3)
3.2.3 Comment on the risk and gearing for both years. Quote TWO financial indicators (with figures).
Debt/equity ratio increased (from 0,3 : 1) to 0,4: 1 (or by 0,1 : 1)
ROTCE decreased (from 39%) to 23,2% (or 15,8%)
Any valid comment on the above ✓✓ part marks for incomplete, partial or unclear answers
3.2.4 Existing shareholders are dissatisfied that the new shares issued on 1 April 2020 were sold to the CEO, Ida Shark. Give TWO reasons why you consider their feelings to be justified. Quote figures.
Candidates must provide two reasons, which may be embedded in one explanation.
Any two different reasons: ✓✓ ✓✓ part marks for incomplete, partial or unclear answers
Relevant figures (any two): ✓✓
The selling price of these shares (250 000) is 150 cents each (R375 000 in total) / market price of 410c exceeds NAV of 332c.
3.2.5 The Cash Flow Statement reflected a positive change in R980 000. Provide TWO points why this should still be a concern to directors. Quote figures.
TWO points ✓✓ Figures ✓✓
Expected responses for one mark each, figures one mark each:
TOTAL MARKS:35
QUESTION 4
4.1 Explain why a qualified audit report is not a good reflection of a company. Provide TWO points.
TWO points ✓✓ ✓✓ part marks for incomplete, partial or unclear answers
4.2 Explain why it is important for a company to include non-executive as well as executive directors on the Board of Directors.
TWO points ✓✓ ✓✓ part marks for incomplete, partial or unclear answers
4.3 According to the Companies Act, 2008 (Act 11 of 2008), a company must have a Remunerations Committee.
Explain the role/responsibility of this committee and give a reason why this committee is necessary.
EXPLANATION: Note: Mark for explanation could be embedded in the reason
Review all salaries, bonuses and other earnings
To prevent directors from paying themselves too much
They must approve, and give advice on the proposals re fees, bonuses etc.
REASON: part marks for incomplete, partial or unclear answers
4.4 Directors engage with clients on a regular basis in an effort to negotiate contracts and to increase sales and services.
Explain why there should be a company policy for all gifts, donations or favours received by the directors from clients to be declared to the board by the directors concerned. Provide TWO points.
TWO points ✓✓ ✓✓ part marks for incomplete, partial or unclear answers
TOTAL MARKS: 15
TOTAL: 150