PLEASE ANSWER QUESTION A PART 1 and 2 QUESTION B Part 1 and 2 and QUESTION C Part 1
Pleae complete it on excel or copy paste it from excel
A. |
ClassCo sells Convertible Bond with warrant to convert into stock |
||||||||||||||||||||||
Bond with face |
$1,000 |
||||||||||||||||||||||
Face Rate |
8.00% |
||||||||||||||||||||||
Term |
3 |
Yrs. |
|||||||||||||||||||||
Market rate @ sale |
8.50% |
||||||||||||||||||||||
issued: |
6/30/2018 |
||||||||||||||||||||||
maturity |
6/30/2021 |
||||||||||||||||||||||
Interest paid annually |
|||||||||||||||||||||||
Bond sold for |
996.00 |
||||||||||||||||||||||
Part 1) determine value received from sale, Discount or Premium? |
|||||||||||||||||||||||
Part 2) Prepare JE to record sale, use incremental |
|||||||||||||||||||||||
assume value of Bond in the known |
|||||||||||||||||||||||
and value of warrant is incremental |
|||||||||||||||||||||||
B. |
ClassCo: |
PE 12/31/2018 |
Fiscal = calendar Yr. |
||||||||||||||||||||
Net income: after tax |
2000 |
shares: |
|||||||||||||||||||||
Beginning: |
505 |
||||||||||||||||||||||
3/1 issue |
50 |
||||||||||||||||||||||
9/1 issue |
60 |
||||||||||||||||||||||
Treasury Purchase 10/30 |
(24) |
||||||||||||||||||||||
on 11/22, 3 for 1 split |
|||||||||||||||||||||||
Preferred dividends this year = |
250 |
||||||||||||||||||||||
Part 1) Calculate EPS |
|||||||||||||||||||||||
Part 2) using "as if" compute EPS & dilutive effect of Convertible Bonds |
|||||||||||||||||||||||
issued 10 bonds , $1000 bonds issued prior yr., 6%, each bond was convertible into 30 shares |
|||||||||||||||||||||||
40% tax rate for bonds |
|||||||||||||||||||||||
C. |
NET Income: |
4500 |
No preferred stock |
||||||||||||||||||||
Average # of Shares |
2200 |
EPS = |
2.045 |
||||||||||||||||||||
Stock Options: |
all full Yr. |
||||||||||||||||||||||
# option shares |
500 |
||||||||||||||||||||||
0ption price per share |
$18 |
||||||||||||||||||||||
Market at PE being measured |
$32 |
||||||||||||||||||||||
Part 1 |
Compute dilutive effect per share |
ANSWER TO PART NO A
A) BOND IS SOLD AT RS 996/ AND BOND HAS A FACE VALUE OF RS 100/- . IT MEANS BOND IS MATURED AT DISCOUNT. THE REASON IS THAT BOND IS AVAILABLE AT LESSER VALUE THAN THE FACE VALUE IN THE MARKET TO THE INVESTOR.
JOURNAL ENTRY TO RECORD THE SALE IS :-
AMOUNT IN $
BANK A/C DR 996
DISCOUNT A/C DR 4
TO 8% BONDS 1000
C) ANSWER TO PART NO C
CALCULATION OF DILLUTED EARNING PER SHARE
= (NET INCOME AFTER DILLUTION-PREFERENCE DIVIDEND)/WEIGHTED NO OF EQUITY SHARES OUTSTANDING POST DILUTION
CASE NO 1 LET NET INCOME IS AFTER DILLUTION.
= 4500/(2200+500) = 1.667
CASE NO 2 LET NET INCOME IS BEFORE DILLUTION.
FUNDS RAISED FROM OPTION SHAREHOLDERS WILL INCREASE THE CURRENT NET INCOME OF THE COMPANY. SO THE NET INCOME OF THE COMPANY GETS INCREASED BY RS 500*18= RS 9000
=(4500+500*18)/(2200+500) = 5
Get Answers For Free
Most questions answered within 1 hours.