Calculate the financial leverage - equity multiplier and cash cover ratio

Essentials Of Investments
11th Edition
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Chapter1: Investments: Background And Issues
Section: Chapter Questions
Problem 1PS
icon
Related questions
Question
100%
2. Calculate the financial leverage - equity multiplier and cash cover ratio
103,420
lother non-current assets
677.366
774,897
19:20 6
OX l 83% i
Vol)
A211_BWFF2033_Proje.. O
Company name:
L:BEHB
Туре
Description
2019
2020
31/12/2019 31/12/2020
161,058
161,625
10.943
WC05.
W05350 Fiscal year end date
wC01001 |Net sales or revenues
90,611
wc01051 Cost of goods sold (excl depreciation)
Boous
58,030
WC01151 Depreciation, depletion & amortization
12,312
wC01100 Gross Income
20,200
20,268
-11,510
wc01101 ISelling, general and adminitrative expenses
lother operating expenses
72,888
41,098
wc01250 Operating income
-52,620
-52,608
6,568
Other incomes (+) or associated losses (-)
27,009
4,786
-20,825
wc01266 Non-operating interest income
WC18191 Earnings before interest & taxes
Lammgs beid
WC01251 Interest expense on debt
-46,040
27,773
-73,813
22,300
WC01401 Pretax income
-43,125
WC01451 Income taxes
-7,236
3,847
-32,042
-4,183
Extraordinary gain (+), loss or minority interest (-)
1,863
-67,767
WC01751 Net income
wC02101 Inventories - total
wC02051 Receivables (net)
wc02001 Cash & short-term investments
Other current assets
wC02201 Current assets - total
627,562
553,453
98,636
77,260
30,072
25,277
3,917
738,811
103,420
677,366
97,481
wc02501 Property, plant & equipment - net
wc02649 Total intangible other assets - net
totar itangibie
Other non-current assets
51
50
Total non-current assets
103,471
97,531
wc02999 Total assets
wC03040 Accounts Payable
wc03051 Short-term debt & current portion of long-term debt
842,282
774,897
15,736
81,709
68,376
29,953
Other current liabilities
wC03101 Current liabilities - total
WC03251 Long-term debt
67,932
165,377
42
98,371
38,553
72,427
120,884
Other non-current liabilities
Total non-current liabilities
111,462
150,015
371,489
155,401
526,890
193,311
371,489
111,726
wC03480 Common stock
Retained earnings, other reserves, treasury shares
WC03501 Common equity
483,215
IP
Share price (market value) as at financial year end
0.140
0.120
WC05301 Number of shares outstanding
849,087
849,087
Financial Ratios
Market Value Ratios
Market -to-book ratio
Price-earnings ratio
0.226
0.211
-3.710
-1.504
Profitability Ratios
Return on equity
-6.08%
-14.02%
-8.75%
Return on assets
Profit margin
-3.80%
35.36%
-42.08%
Asset Management Ratios
Total asset turnover
0.108
0.208
1 6521
IFived ascet turnover
O 8761
II
Transcribed Image Text:103,420 lother non-current assets 677.366 774,897 19:20 6 OX l 83% i Vol) A211_BWFF2033_Proje.. O Company name: L:BEHB Туре Description 2019 2020 31/12/2019 31/12/2020 161,058 161,625 10.943 WC05. W05350 Fiscal year end date wC01001 |Net sales or revenues 90,611 wc01051 Cost of goods sold (excl depreciation) Boous 58,030 WC01151 Depreciation, depletion & amortization 12,312 wC01100 Gross Income 20,200 20,268 -11,510 wc01101 ISelling, general and adminitrative expenses lother operating expenses 72,888 41,098 wc01250 Operating income -52,620 -52,608 6,568 Other incomes (+) or associated losses (-) 27,009 4,786 -20,825 wc01266 Non-operating interest income WC18191 Earnings before interest & taxes Lammgs beid WC01251 Interest expense on debt -46,040 27,773 -73,813 22,300 WC01401 Pretax income -43,125 WC01451 Income taxes -7,236 3,847 -32,042 -4,183 Extraordinary gain (+), loss or minority interest (-) 1,863 -67,767 WC01751 Net income wC02101 Inventories - total wC02051 Receivables (net) wc02001 Cash & short-term investments Other current assets wC02201 Current assets - total 627,562 553,453 98,636 77,260 30,072 25,277 3,917 738,811 103,420 677,366 97,481 wc02501 Property, plant & equipment - net wc02649 Total intangible other assets - net totar itangibie Other non-current assets 51 50 Total non-current assets 103,471 97,531 wc02999 Total assets wC03040 Accounts Payable wc03051 Short-term debt & current portion of long-term debt 842,282 774,897 15,736 81,709 68,376 29,953 Other current liabilities wC03101 Current liabilities - total WC03251 Long-term debt 67,932 165,377 42 98,371 38,553 72,427 120,884 Other non-current liabilities Total non-current liabilities 111,462 150,015 371,489 155,401 526,890 193,311 371,489 111,726 wC03480 Common stock Retained earnings, other reserves, treasury shares WC03501 Common equity 483,215 IP Share price (market value) as at financial year end 0.140 0.120 WC05301 Number of shares outstanding 849,087 849,087 Financial Ratios Market Value Ratios Market -to-book ratio Price-earnings ratio 0.226 0.211 -3.710 -1.504 Profitability Ratios Return on equity -6.08% -14.02% -8.75% Return on assets Profit margin -3.80% 35.36% -42.08% Asset Management Ratios Total asset turnover 0.108 0.208 1 6521 IFived ascet turnover O 8761 II
19:20 6
OX M l 83% i
LTE1
A211_BWFF2033_Proje.. O
Extraordinary gain (+), loss or minority interest (-)
3,847
1,863
wc01751 Net income
-32,042
-67,767
WC02101 |Inventories - total
wC02051 Receivables (net)
627,562
553,453
77,260
30,072
3,917
98,636
wc02001 Cash & short-term investments
Other current assets
WC02201 Current assets - total
wc02501 Property, plant & equipment - net
wc02649 Total intangible other assets - net
25,277
677,366
97,481
738,811
103,420
Other non-current assets
51
50
Total non-current assets
103,471
97,531
WC02999 Total assets
WC03040 Accounts Payable
wc03051 Short-term debt & current portion of long-term debt
842,282
774,897
15,736
81,709
68,376
29,953
Other current liabilities
wC03101 Current liabilities - total
WC03251 Long-term debt
67,932
165,377
42
98,371
38,553
72,427
Other non-current liabilities
111,462
150,015
120,884
193,311
Total non-current liabilities
WC03480 JCommon stock
371,489
155,401
371,489
Retained earnings, other reserves, treasury shares
111,726
WC03501 Common equity
526,890
483,215
IP
0.120
849,087
Share price (market value) as at financial year end
0.140
wC05301 Number of shares outstanding
Financial Ratios
Market Value Ratios
849,087
Market -to-book ratio
0.226
0.211
Price-earnings ratio
-3.710
-1.504
Profitability Ratios
-6.08%
-14.02%
-8.75%
Return on equity
Return on assets
Profit margin
-3.80%
-35.36%
-42.08%
Asset Management Ratios
Total asset turnover
0.108
0.208
Fixed asset turnover
0.876
1.652
Receivables turnover
1.173
1.633
0.144
Inventory turnover
Long-term Solvency Ratios
Equity multiplier
Cash coverage ratio
Short-term Solvency Ratios
Current ratio
Quick ratio
Cash ratio
0.291
1.599
1.604
-0.382
-1.264
6.886
1.260
4.467
0.673
0.182
0.257
1 of 2
II
Transcribed Image Text:19:20 6 OX M l 83% i LTE1 A211_BWFF2033_Proje.. O Extraordinary gain (+), loss or minority interest (-) 3,847 1,863 wc01751 Net income -32,042 -67,767 WC02101 |Inventories - total wC02051 Receivables (net) 627,562 553,453 77,260 30,072 3,917 98,636 wc02001 Cash & short-term investments Other current assets WC02201 Current assets - total wc02501 Property, plant & equipment - net wc02649 Total intangible other assets - net 25,277 677,366 97,481 738,811 103,420 Other non-current assets 51 50 Total non-current assets 103,471 97,531 WC02999 Total assets WC03040 Accounts Payable wc03051 Short-term debt & current portion of long-term debt 842,282 774,897 15,736 81,709 68,376 29,953 Other current liabilities wC03101 Current liabilities - total WC03251 Long-term debt 67,932 165,377 42 98,371 38,553 72,427 Other non-current liabilities 111,462 150,015 120,884 193,311 Total non-current liabilities WC03480 JCommon stock 371,489 155,401 371,489 Retained earnings, other reserves, treasury shares 111,726 WC03501 Common equity 526,890 483,215 IP 0.120 849,087 Share price (market value) as at financial year end 0.140 wC05301 Number of shares outstanding Financial Ratios Market Value Ratios 849,087 Market -to-book ratio 0.226 0.211 Price-earnings ratio -3.710 -1.504 Profitability Ratios -6.08% -14.02% -8.75% Return on equity Return on assets Profit margin -3.80% -35.36% -42.08% Asset Management Ratios Total asset turnover 0.108 0.208 Fixed asset turnover 0.876 1.652 Receivables turnover 1.173 1.633 0.144 Inventory turnover Long-term Solvency Ratios Equity multiplier Cash coverage ratio Short-term Solvency Ratios Current ratio Quick ratio Cash ratio 0.291 1.599 1.604 -0.382 -1.264 6.886 1.260 4.467 0.673 0.182 0.257 1 of 2 II
Expert Solution
steps

Step by step

Solved in 2 steps with 2 images

Blurred answer
Knowledge Booster
Balance Sheet Regulation
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.
Recommended textbooks for you
Essentials Of Investments
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
FUNDAMENTALS OF CORPORATE FINANCE
FUNDAMENTALS OF CORPORATE FINANCE
Finance
ISBN:
9781260013962
Author:
BREALEY
Publisher:
RENT MCG
Financial Management: Theory & Practice
Financial Management: Theory & Practice
Finance
ISBN:
9781337909730
Author:
Brigham
Publisher:
Cengage
Foundations Of Finance
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
Fundamentals of Financial Management (MindTap Cou…
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Finance
ISBN:
9780077861759
Author:
Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:
McGraw-Hill Education