Audit and economical analysis


FLE = (ROA - AIR)(1-TB)•EC/PE



Download 6,9 Mb.
bet234/283
Sana17.07.2021
Hajmi6,9 Mb.
#121908
1   ...   230   231   232   233   234   235   236   237   ...   283
Bog'liq
complex. financial analaysis 2020-21.

FLE = (ROA - AIR)(1-TB)•EC/PE

Here:


FLE-financial leverage effectiveness;

ROA - profitability of assets;

AIR - average interest rate;

TB-tax burden;

EC-equity capital;

PE - private equity.

ROA = Net Profit / Assets

ROA (last year) = 507693607/13198104658 = 3.85%

ROA (reporting year) = 974038284/24276893065 = 4.01%

Table 233

Analysis of financial leverage effectiveness


Indicators

Last year

Report year

Change

Rate

1. Assets, A

13198104658

24276893065

11078788407

183.94

2. Net Profit, SF

507693607

974038284

466344677

191.86

3. Return on assets, ROA (2/1)

3.85

4.01

0,16

104.16

4. Private equity, thous. UZS

7745794466

10124233076

2378438610

130.71

5. Debt capital, thousand UZS.

5452310192

14152659989

8700349797

259.57

6. Profit tax rate,%

10

10

0

100

7. Credit, interest rate,%

9

14

5

155.56

8. Inflation rate,%

5.6

11.6

6

207.14

9. Effect of financial leverage,% (3-7)(1-6) * 5/4

-3.26

-12.57

-9.31

385.58

MLs (last year) = (3.85-9) * (1-10 / 100) * 5452310192/7745794466 = -3.26%

 

MLs (reporting year) = (4.01-14) * (1-10 / 100) * 14152659989/10124233076 = -12.57%



In this case borrowing capital (-12.57%) is ineffective. To evaluate the effectiveness of the financial leveraged factors, it is recommended to use the following links:

MLs1 = (4.01-9) * (1-10 / 100) * 5452310192/7745794466 = -3.16%

MLs2 = (4.01-14) * (1-10 / 100) * 5452310192/7745794466 = -6.33%

MLs3 = (4.01-14) * (1-10 / 100) * 5452310192/7745794466 = -6.33%


The total change in the effectiveness of the financial leveraged was 9.31% (-12.57 - (-3.26)). (-6.33 + 6.33) = - 3.17% (-6.33 + 3.16) = -3.17% (-6.33 + 6.33) due to changes in interest rate (- (3.16 + 3.26) = 0.1% due to change in investment profitability ) = 0% due to private equity change (-12.57 + 6.33) = - 6.24% Total effect: 0.1-3.17 + 0-6.24 = -9.31% In case of strong inflation if the interest rates are not re-indexed, financial leverage and private equity profitability will increase, in which case the cost-effectiveness will be calculated using the following formula:

MLS=[ROA-Fo‘s/(1+I)]*(1-Ss)*QK/XK + I*QK/XK*100%

Here:

MLs (last year) = (3.85-9 / (1 + 5.6 / 100)) * (110/100) * 5452310192/7745794466 + 5.6 * 5452310192/7745794466 = 0.98



 

MLs (calculation year) = (4.01-14 / (1 + 11.6 / 100)) * (110/100) * 14152659989/10124233076 + 11.6 * 14152659989/10124233076 = 5.48% you can: MLs1 = (4.01-9 / (1 + 5.6 / 100)) * (110/100) * 5452310192/7745794466 + 5.6 * 5452310192/7745794466 = 1.08%

MLs2 = (4.01-14 / (1 + 5.6 / 100%) * (110/100) * 5452310192/7745794466 + 5.6 * 5452310192/7745794466 = -1.92%

MLs3 = (4.01-14 / (1 + 11.6 / 100)) * (110/100) * 5452310192/7745794466 + 11.6



Total exchange rate change of financial leverage 4.5% (5.48 - 0.98), including: due to the change in investment capital: (1.08-0.98) = 0.1% due to change in interest rate (-1.92-1.08) = - 3% - change in inflation rate (2.76 + 1.92) = 4.67% (2.76-2.76) = 0% - due to private equity change (5.48-2.76) = 2 .72% Influence of total factor: (0.1-3 + 4.67 + 0 + 2.72) = 4.5%.

Download 6,9 Mb.

Do'stlaringiz bilan baham:
1   ...   230   231   232   233   234   235   236   237   ...   283




Ma'lumotlar bazasi mualliflik huquqi bilan himoyalangan ©hozir.org 2024
ma'muriyatiga murojaat qiling

kiriting | ro'yxatdan o'tish
    Bosh sahifa
юртда тантана
Боғда битган
Бугун юртда
Эшитганлар жилманглар
Эшитмадим деманглар
битган бодомлар
Yangiariq tumani
qitish marakazi
Raqamli texnologiyalar
ilishida muhokamadan
tasdiqqa tavsiya
tavsiya etilgan
iqtisodiyot kafedrasi
steiermarkischen landesregierung
asarlaringizni yuboring
o'zingizning asarlaringizni
Iltimos faqat
faqat o'zingizning
steierm rkischen
landesregierung fachabteilung
rkischen landesregierung
hamshira loyihasi
loyihasi mavsum
faolyatining oqibatlari
asosiy adabiyotlar
fakulteti ahborot
ahborot havfsizligi
havfsizligi kafedrasi
fanidan bo’yicha
fakulteti iqtisodiyot
boshqaruv fakulteti
chiqarishda boshqaruv
ishlab chiqarishda
iqtisodiyot fakultet
multiservis tarmoqlari
fanidan asosiy
Uzbek fanidan
mavzulari potok
asosidagi multiservis
'aliyyil a'ziym
billahil 'aliyyil
illaa billahil
quvvata illaa
falah' deganida
Kompyuter savodxonligi
bo’yicha mustaqil
'alal falah'
Hayya 'alal
'alas soloh
Hayya 'alas
mavsum boyicha


yuklab olish