BALANCE SHEET VALUATION ILLUSTRATIONS
Â
Illustration 1
The Balance Sheet of Ganesh Ltd. as on 31-3-2009 was as under:
Liabilities |
Assets |
||
2,000 Equity share of 100 eachGeneral Reserve
Profit & Loss A/c Creditors Provision for Taxation Provident Fund |
2,00,000 50,000 25,000 45,000 20,000 17,500 |
Land and BuildingMachinery
Investment at Cost (Market Value  37,500) Debtors Stock Cash & Bank |
1,25,000 75,000 45,000 50,000 37,500 25,000 |
Total |
3,57,500 |
Total |
3,57,500 |
Â
Additional Information:
i)       Land and Building & Machinery are valued at  1,37,500 and  55,000 respectively.
ii)     Of the total debts  2,500 are bad.
iii)   Goodwill is to be valued at  25,500.
iv)   The normal dividend declared and paid by such type of companies is  15% on the paid-up capital.
v)Â Â Â Â Â The average rate of dividend, declared and paid up by the company is 18% on its paid-up capital.
Calculate the fair value of an equity share of the company.
Â
Â
Illustration 2
Following is the Balance Sheet of Satyam Ltd. for the year ended 31.12.2008:
( in crores)
Liabilities |
Assets |
||
Share Capital (@10/- par)Reserves
Secured Loans Current Liabilities |
136 7,222 24 1,441 |
Fixed AssetsInvestments
Current Assets |
883 494 7,446 |
Total |
8,823 |
Total |
8,823 |
Mr. Raju, the chairman of Satyam Ltd. declared a scam in the company on 1.1.2009. The following were the details:
i)       There was cash which was non-existent cash of  5040 crore.
ii)     Interest not receivable recorded  376 crore.
iii)   Total Liability is understated by  1,230 crore.
iv)   Actual Debtor position of  490 crore as against  651 crore reported in the books.
L & T which has a Net asset value of  405.10 per share wants to buy a stake in the company and has asked you to calculate:
(i)Â Â Â Â Intrinsic value on 1.1.2009
(ii)Â Â Exchange Ratio
4 Comments