Question

# Use Income statement shown below and calculate : Current Market cap, PE ratio, Earnings per share,...

1. Use Income statement shown below and calculate : Current Market cap, PE ratio, Earnings per share, Dividend yield ,PEG ratio and PEGY ratio
 Total Revenue 25,878,372 Cost of Revenue 18,521,400 Gross Profit 7,356,972 Operating Expenses Research Development - Selling General and Administrative 4,250,446 Non Recurring - Others - Total Operating Expenses - Operating Income or Loss 3,106,526 Income from Continuing Operations Total Other Income/Expenses Net - Earnings Before Interest And Taxes 3,106,526 Interest Expense 29,175 Income Before Tax 3,077,351 Income Tax Expense 1,170,664 Minority Interest - Net Income From Continuing Ops 1906687 Net Income 1,906,687 Current Outstanding shares 4,800,000 Expected Earnings growth % 12.00 % Dividend \$ per share \$ 1.5 Current stock price \$ 50 CALCULATE Current Market Cap ? Each ? is 5 points EPS ? Dividend yield ? PE ratio ? PEG ratio ? PEGY ratio ?

1) Current market cap= no. of outstanding shares * current stock price

= 4,800,000 * \$50

= \$240,000,000

2) EPS= Current earnings / number of shares

= 1,906,687 / 4,800,000

= 0.39722

3) dividend yield= dividend per share / price pre share

= 1.5 / 50

= 3%

4) PE ratio = Price per share / Earnings per share

= 50 / 0.3972

= 125.87

5) PEG ratio = P/E ratio /Growth rate

= 125.87 / 12

= 10.49

6) PEGY ratio= PE ratio / (Earnings growth rate + dividend yield)

= 125.88 / (12% + 3%)

= 125.88 / 15

= 8.392