Consolidated statement of comprehensive income, Financial Accounting

Answer to Question Six

		Summarised consolidated statement of comprehensive income for the A group for the year ended 30 September 2010 All workings in A$000				*Total* *A$000*
		Revenue (4,600 +3,385(W1))				7,985
		Costs and expenses (3,700+2,462(W1))				(6,162)
		Share of associate's profit (W3)				160
		Profit before tax				1,983
		Income tax expense (200+231(W1))				(431)
		Profit for the year				1,552
		Other comprehensive income
		Revaluation gains net of tax (200+185(W1))				385
		Share of associate's OCI (W3)				28
		FOREX gain in year (W4)				803
		Total OCI				1,216
		Total comprehensive income				2,768
		PFY attributable to:
		Equity holders of the parent				1,414
		Non-controlling interest (W5)				138
		1,552
		TCI attributable to:
		Equity holders of the parent				2,432
		Non-controlling interest (W5)				336
		2,768
	Consolidated statement of financial position for the A group as at 30 September 2010 (all workings in A$000)						*A$000*
	Assets
	Non-current assets
	Property, plant and equipment (7,000 + 6,349 (W1))						13,349
	Goodwill (W2)						635
	Investment in associate (W6)						1,220
	15,204
	Current assets (3,000 + 3,175 (W1))						6,175
	Total assets						21,379
	Equity and liabilities
	Equity attributable to the parent
	Share capital						2,000
	Retained reserves (W8)						13,522
	15,522
	Non-controlling interest (W7)						1,476
	Total equity						16,998
	Current liabilities (2,000 + 2,381(W1))						4,381
	Total equity and liabilities						21,379
Workings Financial Management May 2011 7 W1 Translation of B			B$000		Rate				A$000
Statement of comprehensive income					@ avge rate
Revenue			2,200		A$/B$0.65				3,385
Cost of sales and expenses			(1,600)		A$/B$0.65				(2,462)
Profit before tax				600				923
Income tax			(150)		A$/B$0.65				(231)
Profit for year				450				692
Other comprehensive income:
Revaluation gains on PPE			120		A$/B$0.65				185
Total OCI				120				185
Total comprehensive income				570				877
Statement of financial position
Non-current assets
Property, plant and equipment			4,000		@CR B$0.63				6,349
Current assets			2,000		@CR B$0.63				3,175
6,000					9,524
Equity and liabilities
Share capital			1,000		@HR B$0.50				2,000
Pre-acquisition reserves			1,800		@HR B$0.50				3,600
Post-acquisition reserves			1,700		Bal fig				1,543
Total equity				4,500				7,143
Current liabilities			1,500		@CR B$0.63				2,381
6,000					9,524

						W2 Goodwill		B$000									Rate				A$000
						Consideration transferred		2,600									A$/B$0.50				5,200
						NCI @ FV		600									A$/B$0.50				1,200
						NA acquired:
						Share capital		(1,000)									A$/B$0.50				(2,000)
						Retained earnings		(1,800)									A$/B$0.50				(3,600)
						Goodwill at 1 October 2007				400										800
						FOREX loss (balancing figure)											(237)
						Goodwill at 30 September 2009		400									A$/B$0.71				563
						FOREX gain (balancing figure)											72
						Goodwill at 30 September 2010		400									A$/B$0.63				635
					W3 Share of associate's profit/OCI											A$000
					Share of associate's PFY (40% x A$400,000)											160
					Share of associate's other comprehensive income (40% x A$70,000)											28
				W4 FOREX gains/losses in the year											A$000
				Closing net assets @ CR (B$4,500,000/0.63) or from W1											7,143
				Less opening net assets @ OR ((B$4,500,000 less TCI B$570,000)/0.71)											(5,535)
				Less TCI for year @ average rate (B$570,000/0.65)											(877)
				FOREX gain on translation of subsidiary's net assets											731
				Plus FOREX gain on translation of goodwill											72
				Total FOREX gains on translation of subsidiary											803
			W5 NCI share of PFY/TCI in year						PFY										TCI
			A$000											A$000
			Subsidiary's PFY/TCI (W1)						692										877
			20% share						138										175
			FOREX gain on translation of subsidiary (20% x A$803,000)						___										161
			138											336
		W6 Investment in associate											A$000
		Investment at cost											900
		Plus share of post-acquisition reserves 40% x (A$1,500,000 - A$700,000)											320
		1,220
	W7 Non-controlling interest											A$000
	NCI on acquisition (W2)											1,200
	NCI share of post-acquisition reserves of subsidiary (20%xA$1,543,000(W1))											309
	NCI share of net FOREX losses on translation of goodwill (20% x A$(237,000-72,000))											(33)
	NCI at 30 September 2010											1,476
W8 Reserves							A											B
A$000											A$000
As per SOFP							12,100											5,143
Less pre-acquisition reserves (W1)											(3,600)
1,543
Group share 80% x A$1,543,000											1,234
Group share of associate's post-acquisition reserves (W6)											320
Group share of net FOREX losses on translation of goodwill (80% x A$(237,000-72,000))											(132)
Group reserves											13,522

Related Discussions:- Consolidated statement of comprehensive income

Accounting 2 assistance, working with par value and common value and prefer...

working with par value and common value and preferred value in accounting help

Profit is not cash flow, Profit is not cash flow: Adequate cash is esse...

Profit is not cash flow: Adequate cash is essential to keep business running. Inadequate cash increases the risk of not being able to meet current obligations as and when the

Hazards of making payments out of reserves, If dividends per share are in s...

If dividends per share are in surplus of earnings per share then a company must be making the dividend payment out of reserves. In other sense the net asset value of the business w

Help, #The ABC Organization Unadjusted Trial Balance As of 31 December 2012...

#The ABC Organization Unadjusted Trial Balance As of 31 December 2012 Account Codes Dr Cr Cash 10,789 Furniture and fixtures 60,000 Supplies inventory 8,531 Pledged contributions r

The conflicting interests of users, The conflicting interests of users ...

The conflicting interests of users We have seen above that every user group looks at a business from a different perspective and has its own individual interests. This means th

Calculate term of leverage liquidity and fluidity, STATEMENTS OF FINANCIAL ...

STATEMENTS OF FINANCIAL POSITION: as at 31 December 2011 Group Note 2011 2010 RM'

Appointment of trustees-trust laws and accounts, APPOINTMENT OF TRUSTEES ...

APPOINTMENT OF TRUSTEES Capacity : Any person with legal capacity to hold property may be a trustee, except an infant. But the court will not appoint, and may remove:Persons u

A case study on timbertops, Q. A case study on TIMBERTOPS? Cost of cap...

Q. A case study on TIMBERTOPS? Cost of capital Use Ke = Do (1 + g)/ Po + g where g = br Retention rate b = 245 ÷ 442 = 55% Return on capital r = 442 ÷ (1,932 -

Determine the net worth of personal assets, Igor and Angela were married in...

Igor and Angela were married in 2005, separated in 2011, and divorced recently. At the time of marriage, each had some investments and personal assets. They both worked during the

Determine the term- balancing risk and return, Determine the Balancing ris...

Determine the Balancing risk and return All decision making involves future and business decision making is no exception. Only thing certain about the future, though, is that w

Write Your Message!

Name

Email id

Message

Verfication Code

User Account

All Pages