A Complete Study Pack for Exam Preparation
Compiled by Claire
Section 1: Quality Motors Case Study (2001–2002)
Balance Sheets (Ugx. ‘000)
Assets 2002 2001
Non-current assets
Land & Buildings (Cost) 600 450
Less: Depreciation (200) (150)
Net Land & Buildings 400 300
Plant & Machinery (Cost) 600 400
Less: Depreciation (120) (100)
Net Plant & Machinery 480 300
Total Non-current Assets 880 600
Current Assets
Cash 500 200
Inventory 600 300
Receivables 1,100 500
Total Current Assets 2,200 1,000
Total Assets 1,980 1,100
Page 1
, Equity & Liabilities 2002 2001
Share Capital 200 200
Retained Earnings 310 220
Total Equity 510 420
Current Liabilities
Creditors & Accruals 970 470
Bank Overdraft 390 110
Taxation 110 100
Total Liabilities 1,470 680
Equity & Liabilities 1,980 1,100
Income Statements (Ugx. ‘000)
Item 2002 2001
Sales Revenue 1,500 1,000
Cost of Sales (700) (300)
Gross Profit 800 700
Admin & Distribution Expenses (400) (360)
Net Profit before Tax 200 170
Income Tax Expense (90) (70)
Net Profit after Tax 110 100
Ratio Analysis (2002 vs 2001)
• ROCE (Return on Capital Employed): 78.4% (2002), 80.9% (2001)
• Profit Margin: 26.7% (2002), 34.0% (2001)
• Asset Turnover: 2.94 (2002), 2.38 (2001)
• Current Ratio: 0.75:1 (2002), 0.74:1 (2001)
Page 2