Professional Documents
Culture Documents
A PROJECT REPORT ON
Analysis of Comparative financial Statements.
In Om Oil & Flour Mills Ltd., Cuttack. RUCHI SUBMITTED AS AN ANALYSIS ON PART OF ACADEMIC ENDEAVOUR MASTERS OF BUSINESS ADMINISTRATION Under BPUT
Under The Guidance of External Guide: Mr. Nishikanta Jena (Chief Manager F&A) RUCHI Internal Guide: Ms. Leena P. Singh, Faculty Department of Management C.V.Raman College of Engineering
Table of contents
Sl.No. Particulars Page No.
1.
Chapter-1 Introduction to the Project Objective of the Study Rational of the Study Significance of the study Scope of the Study Limitations of the Study Research Methodology
2.
3.
4.
5.
6.
Summer Training report for an M.B.A student is an important part of competition of the particular topic. Hence every student undergoes this training at various place having different topics. The main objective of the actual environment that prevails in to todays organization. In this project one can find that how the theories of book are put into the practice and how much they are suitable and useful.
Moreover practical training is an important part of management courses. The theoretical studies are not sufficient to get into the corporate world. Only practical knowledge can help us to understand the complexities of large scale organizations.
Thus, in my case I confronted myself to the largest manufacturer of spices & vermicelli products in India i.e., Ruchi for completing my research study. I found it very interesting and challenging. I did my training at Om Oil & Flour Mills Ltd. Head office, Cuttack and my topic of project is Analysis of Comparative financial Statements.
Behind every strenuous work, there is immense help of bunch of people who are really deserved thanks though thanks is not enough to acknowledge their guidance support. But I must say thank you to all those persons who have helped me for the completion of this work. I profoundly extend my sincere thanks to Mr. Nishikanta Jena (Chief Manager F&A) for having given me this opportunity to undertake the project in this esteemed organization. He guidance throughout has helped me enhance the domain of my knowledge. Now I would like to thank Ms. Leena P.Singh, my internal faculty guide for constantly guiding me in learning new aspects of the corporate world and helping me in applying the knowledge that Ive learned at my workplace and I am also thankful to Prof. Chittaranjan Sathpathy for also helping me throughout this project with valuable information and giving me a better insight of the things. I am also thankful to our Venerable H.O.D. Prof. S.C.Sahoo, Department of Management, C.V.Raman College of engineering whose encouragement, moral support provide the valuable guidance, which has been a source of inspiration to us.
Last but not the least I would like to thank all the students and staff members of Management Department of C.V Raman College who helped me in my endeavor.
This is to certify that the project work entitled Analysis of Comparative financial
Statements is an original piece of work done by Anil Kumar Panda (Regd.No0906227054), student of C.V.Raman College of Engineering, under my guidance and supervision
for the partial fulfillment of the requirement for the degree in M.B.A under BPUT. To the best of my knowledge and belief, the thesis embodies the work of the candidate himself and has been duly completed. Simultaneously, the thesis fulfils the requirements of the rules and regulations related to the summer internship of the institute and I am assured that the project is up to the standard both in respect to the contents and language for being referred to the examiner.
I do here declare that this project entitled Analysis of Comparative financial Statements the result of my project work for the partly fulfillment of my MBA degree, I do pledge this project is my original work and no part of it has been submitted or published in any other Formby. The contents of this project are based on the secondary collection and analysis done by me during my tenure at Om Oil & Flour Mills Ltd., Cuttack.
Financial Statements are prepared primarily for decision-making. They play a dominant role in setting the framework of managerial decisions. But the information provided in financial statements is not an end in itself as no meaningful conclusion can be drawn from these statements alone. However, the information provided in the financial statements is of immense use in making decisions through analysis and interpretation of financial statements. Financial analysis is the process of identifying the financial strengths and weaknesses of the firm by properly establishing the relationship between the items of the balance sheet and the profit & loss account. There are various methods and techniques used in analyzing financial statements, such as:
Comparative Statements Trend Analysis Common-size Statements Schedule of changes in working capital Funds flow & Cash flow analysis Cost-profit-volume analysis and Ratio analysis
To assess the earning capacity and profitability of the firm. To assess the progress of the firm over a period of time. To help in decision making & control.
To understand the financial strength and weaknesses of the particular firm. For the partial fulfillment of the Masters Degree in Business Administration
consequential benefits.
with its
To assess the operational efficiency and managerial effectiveness of the firm. To assess the short-term as well as long-term solvency position of the firm. To identify the reasons for change in profitability and financial position of the firm. To make inter-firm comparison.
All the analysis is based on only the interim reports provided by the company. Thus it may
not give a final picture of the concern.
The study is based only on monetary information and non-monetary factors are ignored. Analysis is only a means and not an end in itself. The analyst has to make interpretation and
draw his own conclusions. Different people may interpret the same analysis in different ways.
Research methodology
Type of research Type of data Source of data collection Statistical tools used Methods & instruments used for data analysis
Type of Research
This research is purely of analytical type where, the companys past four years data & financial statements has been collected, analyzed and interpreted to make a critical evaluation out of it.
Type of data
The theoretical data of this report was gathered from the companies own website: And the technical part of this report was collected from the companys annual reports as a secondary source provided by the companys Chief Manager (F&A).
An ISO 9001:2000 & HACCP Certified Company : Originating from Om Oil & Flour Mills Ltd., "RUCHI SPICES" has bloomed into a fragrant flower of international horizon. Its golden glorious past urges it to forge forward against the encircling gloom and numberless odds. Orissa's ancient maritime traditions inspire it further to be the beacon light in a number of productive fields. Ruchi Food-Craft Institute, a sister concern of Om Oil & Flour Mills Ltd., has endeared itself in the households of Orissa, through its spices and vermicelli. It has initiated a revolutionary step in the food processing industry in the state. A Unique Wave of Transformation : Introduction of packed food/processed food by this premier institute has dawned a glittering hope for busy people in all walks of life. An All-Women Self Help Group ( Ruchi Food Craft Institute ) has been the burning example of women employment through a series of bio-products with a competitive spirit. It has completely changed the concept of marketing strategy. Channel for a Dignified Earning : The hygienic, processed food packets of this concern has opened up vast possibilities of earning with dignity. Serving mankind with an open approach, basing on values both practical and moral, has been the guiding spirit of this concern. Winning over the heart and confidence of numberless customers through genuine products and exemplary quality have been its motto.
A Star Trendsetter : Being one among millions has been the dream of Ruchi. Being different, unique and far better than others in production, marketing as well as customer care has been its passion. Supreme quality, untiring labour, transparency and latest technology are the fundamental elements behind the dazzling success of this industrial house. It has already set a landmark trend in its field through whole hearted endeavour, perseverance and honesty. Besides unstinted devotion, ceaseless work, correct selection of the product have transformed "RUCHI" into a house of success, hope and inspiration for others. The Architect Behind This Empire : Yes, it's the story of a single man, determined, dedicated, dashing, dynamic and daring - Sarat Kumar Sahoo, Managing Director, OFML ( RUCHI ), Cuttack. With the initial investment of a paltry capital of Rs.5000/-, he led "RUCHI" to the dizzy heights of giant success. Today it has grown to a Rs.50 crore business house - through ideal work culture and progressive mindset. Acclamation, appreciation and covet recognitions have been showered on it, as a natural result. Beyond the National Frontiers : Ruchi products have a great demand in Singapore, Tanzania, Muscat, Dubai, Kuwait, Nepal, Bangladesh and Australia. Obtaining vermicelli technology from Italy and South Korea, it has added another feather to its cap. Global business has been its significant venture, demolishing several competitive odds in its path. Foreigners particularly conscious and careful of quality have bestowed their much value confidence on Ruchi. Centre of Excellence : Set up in the Industrial Estate of the millennium Silver City-Cuttack in 1976, Om Oil & Flour Mills Ltd. has carved out a glorious place in the domestic and foreign industrial area. With 32 years expertise in manufacturing and exporting quality spices, vermicelli and pasta - it has built up an image of excellence in this field. Guiding Motto - "No Compromise with Quality and Hygiene" : This noble principle has been moving RUCHI for decades. Following the foot prints of Utkal Gaurav Madhusudan Das, it prefers loss to profit - without ever compromising with the desirable quality from all points of view. This has obviously resulted in the phenomenal growth of this concern, basing on the capital "Customer-Confidence".
The Nectar of Nature : "Go Organic"- this is the call of RUCHI. It has innovated a special technique of developing organic spices and pasta, adopting twin Italian and South Korean technology. Modern customers, conscious of their latest regimen, for sound health, demand the use of organic spices throughout the world. Phulbani district has been earmarked for producing organic spices, in Orissa. Ruchi has already joined this useful venture, ahead of others. Its research and production has time and again proved its efficacy by retaining the original aroma of spices. Care of Specific Requirements : Ruchi has brought cheers for diabetic patients through its "Ruchi Rice", made of pure wheat which has been a boon for persons suffering from High BP and Over Weight. On the other hand, its "Raw Hand Pounded Rice" has high calorific value with vitamin-B - a must for good health. Ruchi Millets - rich calcium - is useful for infants, invalids and has a magical effect in the treatment of liver disorders. Ruchi Horse Gram - an effective organic product is particularly useful in treating gallstones, kidney-stones and provides relief from joint and muscular pain and common cold. Mission Statement : Since 1976 our love affair with spices continues. Today we have the spices of the world at our finger tips and we use them to create the dishes of many culture. We are a pioneer in seasonings technology and innovation. Our state of the art culinary center-with a huge staff, including talented food technologists - is dedicated to customization and process optimisation. We custom formulate seasonings to your applications, assuring quality control, care in blending and innovative production process. We understand proprietary nature of the business, and go a long way to protect customer secrets. Our mission is to harness fresh ideas, global control of spices and dynamic product development team to deliver tastes that delight consumers. Product Focus We are focused our fidelity of spices and vermicelli which is evaluated by the following three techniques. Physical or sensory evaluation. Physical-chemical analysis and Nutritional assessment.
Packaging Superiority : We market acceptable & high quality spices and spice products. Before it reaches sales counter or the consumer we look into various factors like proper cultivator, optimum maturity at harvest, best drying and storage practices, efficient methodology of pre cleaning and improved processing techniques .Better Packaging using flexible films, thermoplastic polyester (PET), and multi layered packaging. As a means of increasing the shelf -life of foods in general and of spices and condiments in particular, our packaging guidelines follow the world standard new and improved transparent plastic films, foils, laminations, high-speed film sealing machines, gas flushers for packaging food, spices, condiments and for new spices products. We provide an endless variety of containers of thermoplastic polyester (PET); co extruded, metalized and coated films of all shapes and sizes for packaging.Food grade plastic (HDPE) Multi-layered films of HDPE are a good material to carry spices in most hygienic condition to users.
Leading manufacturers & Exporters of renowned quality Spices, Vermicelli & Pasta products of Orissa (INDIA) with 30 years of experience & expertise having large network all over India and abroad in the Brand name "RUCHI". 1. Company : M/s. Om Oil & Flour Mills Ltd - RUCHI Asia's foremost food processing company, aims to revolutionize the food processing industry in India. 2. Motto : "Quality & Customer Service is our priority." 3. The Man Behind : Shri Sarat Kumar Sahoo, the eminent entrepreneur of Spices and Vermicelli was born on 22.7.1950 to his lucky parents Late Banamali Sahoo and Late Maina Devi at Cuttack, Orissa. 4. Vision :Mr. Sahoo had started a humble Spices grinding unit with a mere amount investment in 1976, which gradually blossomed to "Ruchi Spices" industry, thus he could realize his dreams. It was nothing but his sheer, sincerity, selfless endeavor and perseverance that made him today a Giant among entrepreneurs. The seed of Om Oil & Flour Mills Ltd., which was sown on the barren land of industrially backward Orissa in the year 1976, has culminated into full-grown tree spreading the aroma of the Ruchi Spices to different parts of the globe. 5. Certifications : Equipped with state-of-the-art equipment and managed according to international food standards, the Ruchi Spices and Vermicelli company's factory is regarded as one of the best of its kind in the spice world. It has been certified by several food safety companies and audited regularly by the concern authority. Ruchi is an ISO 9001 and HACCP Certified Company which is a model for quality assurance in production, installation and servicing and applicable for all its quality clauses. Through ISO and HACCP, Ruchi intends to satisfy the customer's needs and expectations by having standardized systems, procedures and work ethics compared with the best in industry. Ruchi's achievement include prestigious AGMARK from Govt. of India and Exports Registration Certificate from Spices Board, also Govt. of India. 6. Strength: The installed capacity of SPICES DIVISION is 4950 MT per annum.
Infrastructure: The Company has imported and installed an Italian Pasta Plant having 5400 MT production capacity per annum. The technology adopted for production of Pasta and Vermicelli is purely Italian.
7. Nationawide Customer Support Network : After sales service being a key aspect to serve customers in this segment, a constant thrust is given at Ruchi to make the dealers infrastructure best class and make them competent to cope with growing customer expectations and demand. Ruchi has an excellent dealer network coverage throughout the country, which helps them serve their customers better. Regular training program are conducted for both internal and external Ruchi employees, dealer and others to improve their skill level, which helps in providing better customer support. 8. Expanding Manufacturing Base : Ruchi's vision extends to improving the product design and utility, expand product range, and to invest latest technology and manufacturing process in order to improve quality and capacity. Ruchi has set up a plant at Cuttack to manufacture Noodles and Pasta food products. The new plant will blow Ruchi to expand manufacturing capacity and meet the growing demand of the Indian market. 9. Social Activities : The Company's extra activities, social, cultural and welfare are noteworthy Meritorious/poor students, social workers, eminent scientists, artists and athletes are annually honored with suitable awards and scholarships.
Spices
Pasta
Frozen Foods
1986 & 1988 Award for the Best Successful Enterprises & Industrial Peace and Promotion Unit by OASME (Orissa Assembly of Small and Medium Enterprises) 1988 Rotary International Award (R.R. Sikka Memorial Award) for the Best Maintained Factory by Sri Narendra Kumar Mishra, I.A.S Quality Award by State Bank of India & Orissa Small Industries Corporation (OSIC) Chalachitra Jagat Prativa Award by Sri Hemananda Biswal, Deputy Chief Minister of Orissa Best Export Award from OASME by His Excellency Sri Gopal Ramanujam, Honble Governor of Orissa Best Export Award from EPM, Govt. of Orissa by Sri Niranjan Pattnaik, Industry Minister, Govt. of Orissa. Spices House certificate from Spices Board, Govt. of India by Sri Sudhansu Bhusan Mishra, IAS, Chief Secretary of Orissa. First SWAVIMAN Samman from Govt. of Orissa by Dr. Giridhara Gomango, Chief Minister of Orissa. Chinta-O-Chetana Award by Sri Sarat Kumar Kar, Honble Speaker and Sri Biswa Bhusan Harichandan, Honbe Revenue Minister, Orissa. Rotary International Award (Gopal Pattnaik Memorial Award) by Rotary Club of Cuttack. Biju Pattnaik Memorial Award from OASME by His Excellency Sri M. M. Rajendran, Honble Governor of Orissa. Chala Chitra Jagat Millennium Award by Sri Sarat Kumar Kar, Honble Speaker, Orissa. AGMARK Certification by Ministry of Agriculture, Govt. of India. Best Enterpreneur Award-2001 from New Thinking Forum, Khurdha by Sri Janaki Ballava. Pattnaik, Former Chief Minister of Orissa. ISO-9002 Certification, presented by Sri Debi Prasad Bagchi, I.A.S. Chief Secretary of Orissa.
2 3 4 5 6 7 8
1989 1996 1997 1998 24.4.98 1999 19.04.00 22.04.00 12.08.00 24.12.00
01.01.01
10 06.05.01 11 19.08.01
Best Export Award 2001 by Sri Biswa Bhusan Harichandan, Revenue Minister, Govt. of Orissa. Best Successful & Proven Enterpreneur Award from Orissa State Financial Corporation (OSFC) by Sri Kanak Bardhan SinghDeo, Honble Minister, Industry, Govt. of Orissa. Rajiv Gandhi Award-2002 in the Field of Commercial Business Organisation by Rajiv Gandhi Forum, Orissa. Best Enterpreneur Award by Orissa Union of Working Journalists by Honble Justice Sri Laxmikanta Mohapatra, Judge, Orissa High Court. Utkal Sammilani Satabddi Samman-2004 by Utkal Sammilani Centenary Committee, Orissa from Sri Sarat Kumar Kar, Honble Speaker, Orissa Legislative Assembly Vaish Shree Samman by All India Vaish Federation by Sri Beda Prakash Agarwal, Honble Minister, Rural Development, Govt. of Orissa. Best Enterpreneur Award in Golden Jubilee Celebration of SISI, Govt. of India. State Safety Award by Govt. of Orissa by Sri Danda Nirodha Mishra, I.A.S., Labour Commissioner. HACCP Certification, presented by General Manager, The Samaja Expo-Orissa-2007 award for Excellence in Entrepreneurship from M.S.M.E., Govt. of India.by Sri Naveen Pattnaik, Honble Chief Minister, Orissa. Best Enterpreneur Award from Matrubhasa Prachar Samiti by Sri Prafulla Chandra Ghadei, Honble Finance Minister, Orissa Think Odisha Leadership Award-2008 by Shri Naveen Patnaik, Honble Chief Minister, Orissa Best Social Activist Award from Khurdha District Deaf Association by Shri Murlidhar Chandrakant Bhandare, Honble Governor, Orissa on 51st International Deaf Day.
14
Mar 2002
15 16.10.2003 16 30.12.2003
Activities:
Social Responsibility Strive for the greater good of humanity and the world not only through our business but also through our social contributions. At Ruchi Spices, contributing to the realization of sustainable development through our operations is an important goal. We have a clean commitment to meeting the demands of the society today as well as those future generations. Since its inception, Ruchi has demonstrated the value it places on people by helping the poor student and awarding them, as well as recognized the talent. RUCHI PRATIVA FOUNDATION Off : Type-II/8, Industrial Estate Post : Madhupatna City : Cuttack Fax : 0671-2344538
Aim:
The Prativa foundation is a resource for innovative people and institutions countrywide. Its goals are to promote education, sports, literature and to other social causes. Ruchi Prativa Foundation has always recognized the importance of its corporate social responsibility, due to that our corporate social responsibility has become one of the highlights of the company's history and culture. Voluntary services and contributions of its employees to the local society have become part of its corporate culture and are sustained with the voluntary participation of all its executives and employees based on their continuing interest and affection. Such activities are even enhancing the solidarity of our organization.
ORGANIZATION STRUCTURE OFM are managed by Managing Directors & Executive Officer from the following categories: 1. 2. 3 (Three) whole time Directors 1 (ONE) EXECUTIVE OFFICER
Executive Directors
Mr.S.N.JENA
KEY PERSONAL
AUDITORS
STATUTORY
INTERNAL
Products:
Spices: Basic Spices Blended Spices Whole Spices Other than Spices
BASIC SPICES
CORIANDER POWDER KASHMIRI CHILLI POWDER
CHILLI POWDER
CUMIN POWDER
TURMERIC POWDER
BLENDED SPICES
MEAT MASALA
DALMA POWDER
CURRY POWDER
WHOLE SPICES
BLACK PAPPER
GOTA DHANIA
CUMMIN SEEDS
KALA JEERA
JUANI
PANCH PHUTAN
MADHURI
KASOORI METHI
Pack Size:100gm
Pack Size:100gm
Pack Size:100gm
QUEENS COLLECTION
HING PAPAD ASSORTED MASALA PAPAD PALM CANDY NOODLES (FLOUR) Pack Size: 10gm, 50gm Pack Size: 250gm Pack Size: Pack Size: 300gm, 700gm PALAK NOODLES 200gm, 400gm
100gm, 1200gm
CLUB VERMICELLI A TO Z VERMICELLI Pack Size: 200gm, 500gm, 1kg Pack Size: 500gm,
DIET RICE EXPORT VERMICELLI Pack Size: 350gm, 500gm Pack Size: 200, 50gm
KHEER MIX LONG VERMICELLI MACARONI Pack Size: 50-400gm Pack Size: 200gm, 400gm
ROASTED VERMICELLI SHORT VERMICELLI Pack Size: 175gm--5kg Pack Size: 100gm, 250gm, 500gm, 1kg
SUNMADE VERMICELLI Pack Size: 175gm, 400gm RICE (RISO) from CHAKI ATTA Pack Size: 500gm
JUMBO VERMICELLI Pack Size: 200gm LITTLE CLAMS Pack Size: 200gm
Frozen Food:
Literature Review
The history of financial statement analysis dates far back to the end of the previous century (see Horrigan, 1968). However, the modern, quantitative analysis has developed into its various segments during the last two decades with the advent of the electronic data processing techniques. The empiricist emphasis in the research has given rise to several, often only loosely related research trends in quantitative financial statement analysis. Theoretical approaches have also been developed, but not always in close interaction with the empirical research. According to Metcalf and Titard, is a process of evaluating the relationship between component parts of a financial statement to obtain a better understanding of a firms position and performance. In the words of Myers, Financial statement analysis is largely a study of relationship among the various financial factors in a business as disclosed by a single set of statements, and a study of the trend of these factors as shown in a series of statements. Shillinglaw Gordon et al (1979), asserts that the basic building block in financial statement analysis is the ratio, a percentage or decimal relationship of one number to another. Swanson Ross et al (1988), is of the idea that, Financial analysis is crucial to managers in order to make decisions about operating a business.
Comparative Statements Trend Analysis Common-size Statements Schedule of changes in working capital Funds flow & Cash flow analysis Cost-profit-volume analysis and Ratio analysis.
The use of estimates in allocating costs to each period. The ratios will be as accurate as the estimates. The cost principle is used to prepare financial statements. Financial data is not adjusted for price changes or inflation/deflation. Companies have a choice of accounting methods (for example, inventory LIFO vs FIFO and depreciation methods). These differences impact ratios and make it difficult to compare companies using different methods. Companies may have different fiscal year ends making comparison difficult if the industry is cyclical. Diversified companies are difficult to classify for comparison purposes. Financial statement analysis does not provide answers to all the users' questions. In fact, it usually generates more questions!
1. Comparative Statements: The Comparaive financial statements are statements of the financial position at different periods; of time. The elements of financial position are shown in a comparative form so as to give an idea of financial position at two or more periods. From practical point of view, generally, two financial statements ( Balance sheet and Income statements) are prepared in comparative form for financial analysis purposes. The comparative statements may show:
Absolute figures (rupee amounts) Changes in absolute figures Absolute data in terms of percentages. Increase or decrease in terms of percentage.
Benefits 3. The main benefit of a comparative balance sheet is that profits and losses can be seen at a glance. It is also possible to see the increase or decrease of assets that the business has. The company will be able to tell what the biggest money suckers in the business are, and try to think of ways to cut down losses in that area. Significance 4. Without a comparative balance sheet, businesses would not know how to change their strategy from year to year. All they would have to go on would their current balance statements. This would be detrimental to most businesses. It is very important to be able to look at past profit information to judge how to act for the future. The comparative balance sheet analysis can be of two types:
TREND ANALYSIS
In financial analysis the direction of changes over a period of years is of crucial importance. Time series or tend analysis of ratios indicates the direction of change. This kind of analysis is particularly applicable to the items of profit and loss account. It is advisable that trends of sales and net income may be studied in the light of two factors: the rate of fixed expansion or secular trend in the growth of the business and the general price level. In other words, sales figures should be defaulted for rising price level.
The financial statements may be analyzed by computing trends of series of information. This method determines the direction upwards or downwards and involves the computation of the percentage relationship that each statement items bears to the same item in base year. The information for a no. of years is taken up and one year, generally the first year, is taken as a base year. The figures of the base year are taken as 100 and trend ratios for other years are calculated on the basis of the base year. For example, if sales figures for the year 2003 to 2008 are to be studied, then sales of 2003 will be taken as 100 and the percentage of sales for all other years will be calculated in relation to the base year, i.e., 2003. Suppose the following trends are determined: 2003 2004 2005 2006 2007 2008 100 120 110 125 135 140
The trend of sales shows that sales have been more in all the years since 2003. The sales have shown an upward trend except in 2005 when sales were less than the previous year. Though the sales are more as compared to the base year but still the rate of increase has not been constant and requires a study by comparing these trends to other items like cost of production, etc.
The common-size statements, balance sheet and income statement are shown in analytical percentages. The figures are shown as percentages of total assets, total liabilities and total sales. The total assets are taken as 100 and different assets are expressed as percentage of the total. Similarly, various liabilities are taken as a part of total liabilities. These statements are also known as component percentage or 100 percent statements because every individual item is stated as a percentage of the total 100. The common-size statements may be prepared in the following way: 1. The total assets or liabilities are taken as 100. 2. The individual assets are expressed as a percentage of total assets, i.e., 100 and different liabilities are calculated in relation to total liabilities.
Rs. Percentage __________________________________________________________________ Cash in hand and at bank Sundry debtors Stock Land & building Plant & machinery 5000 20000 25000 50000` 100000 2.50 10.00 12.50 25.00 50.00
The common-size balance sheet can be used to compare companies of different size. The comparison of figures in different periods is not useful because total figures may be affected by a no. of factors. It is not possible to establish standard norms for various assets. The trends of figures from year to year may not be studied and even they may not give proper results.
The items in income statement can be shown as percentages of sales to show the relation of each item to sales. A significant relationship can be established between items of income statement and volume of sales. The increase in sales will certainly increase selling expenses and not administrative or financial expenses. In case the volume of sales increases to a considerable extent, administrative & financial expenses may go up. In case the sales are declining, the selling expenses should be reduced at once. So, a relationship is established between sales and other items in income statement and this relationship is helpful in evaluating operational activities of the enterprise.
COMPARATIVE BALANCE SHEET (for the year ending 2006 & 2007)
Year Endings 2007(Rs.) 2006(Rs.) increase/Decrease (Rs.) % of Change
12945378.46 300000 33231883.14 393248.62 42613449.39 37566415.07 2996311.71 315074.13 453113.1 414171.61 72222.66 449598.11 2525038.37 970576.1 864949.85 103087.19 12545.66 114925.83 10184256.22
2343878.46 300000 22793656.2 409819.62 58433647.39 29136136.07 2716946.96 268748.13 247113.1 336555.41 77440.66 480775.11 1848355.37 960368.1 609731.85 109888.19 13678.66 123257.83 8426100.22 5437824
10601500 0 10438226.94 -16571 -15820198 8430279 279364.75 46326 206000 77616.2 -5218 -31177 676683 10208 255218 -6801 -1133 -8332 1758156
45.2305876 0 45.79443881 -4.043486254 -27.07378147 28.93410087 10.28230415 17.23770134 83.3626384 23.061938 -6.738062408 -6.484736699 36.61000536 1.062925768 41.8574165 -6.189018128 -8.282975087 -6.759813961 20.86559564
146526245.2
135073921.3
16890147.89
12.5043737
35038820.49 0
36.28662613 0
Total Assets
277504640.5
231737693.3
45766947.16
19.74946178
70257595.95 29110828
64713791.2 8912037
5543804.75 20198791
8.566651168 226.6461753
Total Liabilities
277504640.5 231737693.3
45766947.16
19.74946178
Interpretation: The above Comparative Balance sheet can be interpreted with respect to the
following 3 aspects: A. Current Financial position & Liquidity position. B. Long-term Financial Position. C. Profitability of the concern. a) The Comparative Balance sheet of the Company reveals that, the working capital of the company has increased in 2007 as compared to the previous year. In current assets only the Inventories shows an increment of 78% in 2007, whereas the Sundry Debtors decreased to a low of 10% as compared to the previous year. However the total current assets shows an increment of 36%.Like-wise in Current Liabilities the Sundry Creditors decreased by 15%. From the above analysis it is clear that the liquidity position of the company is not good both the liquid assets shows a decrement. An increase in inventories may increase working capital of the company but it will not be good for the company. b) In this aspect it reveals that the companys fixed assets has been increased up to 12%, whereas its long-term loans and share capital has increased to a percent of 8 & 10 respectively, which shows that the part of fixed assets has been financed from the working capital. It is a wise policy of the Company to finance the fixed assets.
c) The reserves & surplus of the Company shows a drastic increment of 105% which will mean an increase in the profitability of the concern. d) Overall, The Financial Position of the Company is Satisfactory.
Comparative Income Statement: Comparative Income Statement of Om Oil & Flour mills Ltd.(For the year ending 2006 & 2007) 2007 2006 Absolute Change (Rs.) Percentage (%)
Sales
386497788.1
323978877 62518911.06
19.29721827
Less:
Cost of Goods sold Gross Profit Operating expenses: Administrative & Operative Exp Selling & Distribution exp Depreciation
283309375.4*
235522246* 47787129.49
20.2898581 16.65424218
Less:
Add:
Less:
Less:
Less:
Provision for taxation Provision For Fringe benefit tax Profit After tax
Less:
843409
16790123.61
-414269
38644.44
-32.93919429
0.230692702
Working Note
Raw material consumed Packing Material Prime Cost Manufacturing Exp Prime Cost op WIP Cl. WIP work Cost Op Finished goods
2006
2007
149790704.1 62868817.06 212659521.2 19727012.55 232386533.7 2957629 2311447.3 646181.7 233032715.4 18318281 251350996.4 15828750.48
207047257.1 65065574.61 272112831.7 26225501 298338332.7 2311447.3 3002917 -691469.7 297646863 15828750.48 313475613.5 30166238
Cl Finished goods
235522246
283309375.5
Interpretation:
a) The Comparative Income Statement of the Company reveals that there has been increase in net sales of 19% while the cost of goods sold has increased proportionately by 20% resulting in increment of Gross profit of 16%. b) Though the Operating Expenses of the company increased by 23.89%, the companys operating profit increased just only 1.39% from the previous year, which shows that the company should try to control its operating expenses for its further increase in operating profit. c) The net profit of the concern is increased just about 0.39% from the previous year i.e. from 2006. But it will be a good indicator for the increase in net profit of the concern that the nonoperating income has been increased by 54%. The non-operating expenses like interest and tax also decreased over the period which will result the increase in profitability of the concern. d) Thus the overall profitability of the Company is in a good position, but it needs improvement.
Trend Analysis:
Trend Percentages for the four years considering Sales, Stock & Profit before tax.:
Trend Percentages of Om Oil & Flour mills Ltd.(RUCHI) for four years
Base year 2006=100 Year Sales Amount(Rs.) 2006 2007 323978877 386497788.1 Trend percentage 100 119.2972183 Stock Amount(Rs.) 47485057.67 84710332 Trend percentage 100 178.3936593 Profit before Tax Amount(Rs.) 20065607.87 21544459.61 Trend percentage 100 107.3700819
2008
463840905.5
143.1701072
83106371.76
175.0158383
16088921.82
80.18158196
2009
631826365.6
195.0208518
107942570.6
227.3190261
22344838.65
111.3588923
Trend Analysis
250
200
150
100
50
Interpretation: a) The Sales has been increased continuously in all the year up to 2009. The percentage in 2009 is 195% as compared to 100% in 2006. Thus, the increase in sales is quite satisfactory. b) The trend of the Stock also shows an increment in all the years. The increase in stock is more in 2007 i.e. 178% as compared to 2008 i.e. 175%. Overall, the stock has been increased up to a high of 227% currently as compared to the base year i.e. 2006.
c) The profit before tax has substantially increased in 2007 and in the next year it decreased to 80% & again it increased to a percent of 111 in the year 2009. The comparative increase in profits is much higher in 2009 as compared to 2006. d) Thus, the expansion of the company is good and it has doubled its sales & stock in just four years time. While the profit is increasing in a very slow trend over the all years.
Common-size Statements: 1. Common size balance sheet of Om oil & flour mills Ltd. For two years.
Assets
Fixed Assets: Land & Site development Land (Staff Quarter) Building (Factory & Office) Building ( Staff Quarter) Plant & machinery (Imp.) Plant & machinery ( Ind.) Electrical Installation Panel Board Transformer Boiler Air Compresser Water supply installation Furniture & Fixture Office equipment Computer System Labrotary Equipment Tools & Impliments Telephone Installation Vehicles Capital Work in Progress Total Fixed Assets Current Assets: Inventories Sundry Debtors Cash & bank balance Loans & Advances Total Current Assets Investments Preliminary Expenses 2343878.46 300000 22793656.2 409819.62 58433647.39 29136136.07 2716946.96 268748.13 247113.1 336555.41 77440.66 480775.11 1848355.37 960368.1 609731.85 109888.19 13678.66 123257.83 8426100.22 5437824 135073921.3 1.011436002 0.129456713 9.835972679 0.176846336 25.21542636 12.57289466 1.172423407 0.115970832 0.106634832 0.14523119 0.033417378 0.207465218 0.797606701 0.414420324 0.263112937 0.047419213 0.005902648 0.053188512 3.636050787 2.346542732 58.28741946 146526245.2 52.80136757 12945378.46 300000 33231883.14 393248.62 42613449.39 37566415.07 2996311.71 315074.13 453113.1 414171.61 72222.66 449598.11 2525038.37 970576.1 864949.85 103087.19 12545.66 114925.83 10184256.22 4.664923238 0.1081063 11.97525313 0.141708845 15.35594119 13.5372205 1.079733912 0.113538328 0.16328127 0.149248535 0.026025749 0.162014628 0.909908521 0.349751304 0.311688427 0.037147916 0.004520883 0.041414021 3.669940871
Total Assets
231737693.3
277504640.5
100
Current liabilities & Capital: Sundry Creditors Share Capital Reserve & Surplus Loans Funds: Secured loans Unsecured loans 91572146.05 37366000 29173719.04 39.51543003 16.1242651 12.58911255 77212974.85 41049330 59873911.65 27.82403016 14.79230399 21.57582358
64713791.2 8912037
27.92544893 3.845743381
70257595.95 29110828
25.31762922 10.49021305
Total Liabilities
231737693.3
100
277504640.5
100
8% 2% 20%
9%
4% 0%
Unsecured loans
Total assets-2007
Land & Site development Building ( Staff Quarter) Electrical Installation Boiler Furniture & Fixture Labrotary Equipment Vehicles Sundry Debtors Investments Land (Staff Quarter) Plant & machinery (Imp.) Panel Board Air Compresser Office equipment Tools & Impliments Capital Work in Progress Cash & bank balance Building (Factory & Office) Plant & machinery ( Ind.) Transformer Water supply installation Computer System Telephone Installation Inventories Loans & Advances
4% 0% 0% 1% 0% 0% 0% 0% 0% 0% 1% 0% 0%
Total Liabilities-2007
Sundry Creditors 28%
Sundry Creditors Share Capital Reserve & Surplus Secured loans Unsecured loans
Interpretation: a) The Common-size balance sheet of the Company reveals that the total fixed assets during the year 2006 constitutes 58% of the total assets, while in 2007 it constitutes only 52%, thus it shows a decrease in fixed assets. b) The total current asset constitutes 41% of the total assets during 2006, whereas in 2007 it constitutes 47%, thus it indicates an increment in current assets over the period. c) A close look at the Balance sheet shows that the current liabilities has constituted 39% of the total liabilities in 2006, while in 2007 it decreased to 27% of the total liabilities, which is a good indicator for the growth of the concern. d) The increase in reserves & surplus from 12% to 21% shows that the profitability of the firm is increasing over the period.
2. Common-size Income Statement Common-size Income Statement of OFM Ltd. For the years 2006-07 2006 Percentage Amount of Total (rs.) Sales 100 2007 Amount Percentage (rs.) of Total 100
323978877 386497788.1
Less: Cost of Goods sold Gross Profit Operating expenses: Administrative & Operative Exp Selling & Distribution exp Depreciation Less: Total Operating exp Operating Profit Add: Non Operating Income(Other income)
72.69679064
8.611424543 27899196.53 34655021.89 8.96642179 7.685951346 24900858.86 31937763.23 8.263375422 2.269653833 7353199 7896794 2.043166673 18.56702972 60153254.39 74489579.12 19.27296389 8.736179642 0.277733539 28303376.7 28698833.54 7.425355183 899798 1387080.4 0.358884434
Less: Other Expenses: Preliminary Exp. Profit before interest & Tax Less: interest Profit Before Tax Less: Provision for taxation Provision For Fringe benefit tax Profit After tax Less: Prior period adjustment Provision for Deferred Tax Net Profit after interest & Tax
2520
2520 0.000652009
6.193492629 20065607.87 21544459.61 5.574277596 0.521182435 0.038143227 1688521 123576 3710073 0.959920888 200854 0.051967697 4.56238901
843409 0.218218325
Interpretation:
a) The sales and gross profit has increased in absolute figures in 2007 as compared to 2006 but the percentage of gross profit to sales has gone down in 2007. b) The increase in cost of goods sold as a percentage of sales has brought the profitability from 27.3 to 26.69%. c) The operating expenses have slightly increased in 2007 from 18.56 to 19.27%. While the nonoperating expenses i.e. interest have slightly decreased from 2.81 to 2.21%. However, the nonoperating income increased over the period which a god news for the company to increase its profitability. d) Net profits have increased in absolute figures but decreased as a percentage in 2007 as compared to 2006. e) The overall profitability has decreased slightly in percentage in 2007 and the reason is a rise in cost of goods sold. The company should take immediate steps to control its cost of goods sold, otherwise the company will be in trouble.
The Companys overall financial statements reveals the following findings from the complete analysis and interpretation and suggestions are also provided for the company to increase its profitability and its performance. a) The Comparative Balance sheet of the Company reveals that, the working capital of the company has increased in 2007 as compared to the previous year. From the above analysis it is clear that the liquidity position of the company is not good both the liquid assets shows a decrement. An increase in inventories may increase working capital of the company but it will not be good for the company. b) The Comparative Income Statement of the Company reveals that there has been increase in net sales of 19% while the cost of goods sold has increased proportionately by 20% resulting in increment of Gross profit of 16%. Thus the overall profitability of the Company is in a good position, but it needs improvement. c) The trend analysis shows that the expansion of the company is good and it has doubled its sales & stock in just four years time. While the profit is increasing in a very slow trend over the all years. d) Net profits have increased in absolute figures but decreased as a percentage in 2007 as compared to 2006. e) The overall profitability has decreased slightly in percentage in 2007 and the reason is a rise in cost of goods sold. The company should take immediate steps to control its cost of goods sold, otherwise the company will be in trouble.
Financial statements are useful, because they show the financial condition of a company at a given period. There are many types of financial statements uses and purposes, measuring different financial aspects of the company. They can be used for both internal-, and external uses. The new Accounting Standards for Enterprises allows enterprises to accounting policies and accounting methods to choose to make similar statements of different enterprises lack of data comparability. Even if the actual operating two businesses are identical, the financial analysis of the two companies may also be differences in the conclusions.
Financial statements of some of the data is not very accurate, some of the projects accounting personnel data is based on Experience and actual conditions is estimated to be measured. The trend analysis method's limitations. First, trend analysis method is based on the information, mainly data on the financial statements, with certain limitations; 2 is due to inflation or the impact of various causal factors and accounting conversion methods change, so that the financial statements of different periods may not be comparable.
Books:
1. Gupta Shashi k., Financial management, New Delhi, Kalyani Publishers, 2010(Revised Edition). 2. Pandey I.M., Financial management, Vikash Publication Housing Pvt.ltd., 2009. 3. Jones H. Martin, Financial statements Analysis, PHI Publications Pvt.Ltd.,2009.
Web References:
1. 2. 3. 4. www.accountingform management.com www.investopedia.com en.wikipedia.org www.oppapers.com