University | Nanyang Technological University (NTU) |
Subject | BU8201 Business finance Assignment |
BU8201 Business finance Assignment, NTU, Singapore: Itacho Sushi Restaurant Holding is one of the leading Japanese restaurant groups in Singapore
Question 3 (25 marks) – Financial Planning
Itacho Sushi Restaurant Holding is one of the leading Japanese restaurant groups in Singapore.
By referring to the Group’s Consolidated Profit & Loss Statement for the year ended 30 June 2022 given on Page 8, prepare a Pro Forma Consolidated Profit & Loss Statement for the Year Ended 30 June 2023 with the following assumptions:
-
- Revenue increases by FG% from 2022 where FG are the 6th and 7th digit of the group leader’s administration number.
For example:
- If group leader’s admin. number is 2134567A, revenue increases by 67%.
- If the group leader’s admin. number is 2132008J, revenue increases by 8%.
- If the 6th and 7th digits of the group leader’s admin number are both 0 (e.g. 2134500J), revenue increases by 18%.
- Cost of sales and other operating expenses are variable costs and vary proportionately
with revenue.
- Selling & distribution (S&D) expenses consist of fixed and variable costs. $AB,CDE,000 of the total S&D expenses reported for the year ended 30 June 2022 are fixed costs and the remaining are variable costs where ABCDE are the 1st to 5th digits of the group leader’s admin. number.
Stuck with a lot of homework assignments and feeling stressed ? Take professional academic assistance & Get 100% Plagiarism free papers
For example:
o If group leader’s admin. number is 2134567A, the fixed costs for S&D are $21,345,000.
- General & administrative (G&A) expenses consist of fixed and variable costs. Of the total G&A expenses reported for the year ended 30 June 2022, $4,800,000 are fixed costs and the remaining are variable costs.
- 2023 Tax rate remains the same as in 2022.
- All other income items and expense items are unchanged (in $ amount) for 2023.
Required:
Use the template provided on Page 9 to prepare the Pro Forma Profit & Loss Statement for the year ended 30 June 2023. Reference the workings on the third column in this template using small letters (a, b, c ….).
Show all workings clearly in the space provided on page 9 and the indicate the reference letters based on what you have indicated on the third column provided on Page 8.
For calculation of variable cost %, use up to 1 decimal place (for example: 4.5%)
Consolidated Profit & Loss Statement | Reported |
for the year ended | 30-Jun-22 |
$’000 | |
Revenue | 136,826.0 |
Cost of sales | (21,294.0) |
Gross profit | 115,532.0 |
Add/(Deduct) : Others | |
Interest income | 1,524.0 |
Other gain / (losses) | (1,958.0) |
Less: Operating Expenses | |
Selling & distribution | (100,520.0) |
Fixed costs ($AB,CDE,000) | ? |
Variable costs | ? |
General & administrative | (6,516.0) |
Fixed ($4,800,000) | ? |
Variable | ? |
Other operating expenses | (4,582.0) |
Share of profit of associate co. | (684.0) |
Net profit before tax | 2,796.0 |
Less: Income tax expense | (475.3) |
Net profit | 2,320.7 |
b. Calculate the % change in the net profit from 30 June 2022 to 30 June
Explain the reason(s) for the difference in the % change in the revenue and the % change in the net profit from 2022 and 2023. Is the difference always favourable?
Hire a Professional Essay & Assignment Writer for completing your Academic Assessments
Start your journey to success in BU8201 Business Finance by looking into our premier Dissertation Writing Services in Singapore. Singapore students can invest in expert support, complemented by our reliable Assignment Helper, paving a distinctive path towards academic excellence marked by expertise and comprehensive assistance in finance assignments and dissertations.
Tags:-
- ELG101: Discovering Language Assignment, SUSS, Singapore: Speakers are creative users of the languages they speak. In our everyday interaction
- ELG101: Discovering Language Assignment, SUSS, Singapore: Demonstrate the articulation of the words in the above data set using the International Phonetic
- Principles of Project Management Individual Assignment, SUSS, Singapore: You are appointed a Project Manager in charge of organising and planning a project
- COR2223: Frontiers of Modern Computing Final Written Assignment, SMU, Singapore: Write a short story imagining a future scenario and how one or more of the modern computing technologies
- AC2101: Accounting Recognition and Measurement Assignment, NTU, Singapore: If NTU-C were to record the abovementioned transactions on 31 January, 28 February and 15 March 20×2
- BSE217: Motor Development, Control and Learning Assignment, SUSS, Singapore: Create a rating scale or categories of differentiation to rate the movement proficiencies of the individual
- BSE217: Motor Development, Control and Learning Assignment, SUSS, Singapore: Discuss the main theoretical foundations of Ecological Dynamics Theory
- NCO201: Learn To Learn, Learn For Life Tutor-Marked Assignment 2, SUSS, Singapore: Create a learning plan. Use this template to create your learning plan
- NCO201: Learn To Learn, Learn For Life Tutor-Marked Assignment 2, SUSS, Singapore: Self-reflection is a critical part of learning. By looking back at your process and analysing
- BPM301: LCC and Sustainable Design and Construction Assignment, SUSS, Singapore: A developer is building a new 3-storey sports complex on a 10-year leasehold land
UP TO 15 % DISCOUNT