Scribd
Upload
53 views2 pages

Xtol

This document contains financial statements and working notes for a company for the year ending March 31, 2004. It includes a statement of profit and loss showing revenue, costs, expenses, and profits. It also includes a statement of financial position listing assets, liabilities, and equity. There are four working notes providing additional details on long-term debt obligations, tax calculations, calculations for earnings per share, and share issuances including a rights issue.

Uploaded by

sujal Jain
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
53 views2 pages

Xtol

This document contains financial statements and working notes for a company for the year ending March 31, 2004. It includes a statement of profit and loss showing revenue, costs, expenses, and profits. It also includes a statement of financial position listing assets, liabilities, and equity. There are four working notes providing additional details on long-term debt obligations, tax calculations, calculations for earnings per share, and share issuances including a rights issue.

Uploaded by

sujal Jain
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 2

In the books of xtol

statement of p/l for the year ending 31 march 2004


$000 working note 1
revenue plant and equipment
less-cos opening cost
gross profit accumulated depreciation
less-admin exp carrying amt
less- distribuition exp depreciation
operating profit
less-finance cost
add investment income working note 2
profit before tax convertible loan
less- tax Mar-04 2500 0.93
profit after tax Mar-05 2500 0.86
other comprehensive income Mar-06 52500 0.79
revaluation gain present value of liability
total other comprehensive income equity
total
statement of financial position as at 31 march 2004 liability 8% 5%
$000 45950 3676 -2500
assets
non current assets working note 3
provision for current year
under provision
increase in deffered tax

current assets
working note 4
STEP 1 TERP
5 shares at 2.5= 12.5
1 share at 1.6= 1.6
total assets
equity terp=14.10/6 2.35

step 2 bonus fraction 2.50/2.35

step 3 no of shares
non current liabillity date number bonus frac

1-Apr 55000 2.50/2.35


1-Oct 66000

current liability 11000 shares through right issue


figures in the working are in $000

total liability
155500
-43500
112000
-14000
98000

2325
2150
41475
45950
4050
50000
closing
47126

28000
3200
3700
34900

time apporaverage shares

6 months 29255
6 months 33000
62255
h right issue
g are in $000

You might also like