Beruflich Dokumente
Kultur Dokumente
33
Ethic 6, unknown 2, Consol 20
Sec B
Q2
Q3
33
28
(50)
11 ++
11 ++
44
Sec B
(a)
Easy, diff
(b)
(c)
PL
SOFP
Impairment
Definition
Frequency
CGU
Reversal
Q2 (a)
Q2 (b)
Q3
Q2 (b)
Marchant pg 10
(a)
Workings ($m)
1. Investment in Nathan
Goodwill
Consideration transferred
Non controlling interest (NCI)
Fair value of net assets
80
45
(110)
15
2. Investment in Option
Goodwill
Consideration transferred
70
NCI
Fair value of net assets
28
(86)
12
50
40
90
(90)
(12)
34
(68)
22
1.50
3. Intra group
Dr Revenue
Cr Purchases
12
12
4. Pension costs
Reported in PL
Current service cost
Net interest cost (expense) (50 - 48) x 10%
Past service cost
4.0
0.2
3.0
7.2
Reported in OCI
Remeasurement loss
5. PPE
Date
1 May 2012
Details
Cost
(-) Depn 10 yrs
$m
12.0
(1.2)
30 Apr 2013
30 Apr 2014
10.8
2.2
13.0
(1.4)
11.6
(4.6)
7.0
N1
Cr PPE
Dr OCI
Dr Other exp
4.6
2.2
2.4
6. Share options
Year
30 Apr 2013
Calculation
CumulativeCurrent
8,000 options x $100 x 4 directors
x 1/3
1.07
1.07
30 Apr 2014
3.20
2.13
7. Hedge loss
Effect of cash flow hedge loss is recognised to OCI, not finance cost.
$m
120
14
12
146
$m
18.00
x 8%
Accretion
11.68
6.32
Retained control after disposal will not give rise to gain or loss in
consolidated financial statements. The difference of $6.32 is to be
recognised within equity, and not in profit or loss.
Goodwill is not remeasured as there is not significant economic
event.
After disposal profit or loss will be shared between Marchant and
NCI based on 52 : 48.
Mock Q1
Pentagon
Workings ($m)
1. Investment in Smooth
Goodwill
Consideration transferred
Non controlling interests (NCI) 30% x 116.67
Fair value of net assets
Deferred tax liability (100 - 90) x 30% tax rate
90
35
(100)
3
28
100
(38)
(23)
39
2. Investment in Flora
Goodwill
Consideration transferred
NCI (25% x 112 )
Fair value of net assets
Share capital
Retained earnings (pre)
Dinar m
120
28
Rate
2.5
2.5
$m
48.00
11.20
(112)
2.5
36
Gain on exchange diff (OCE of P) partial goodwill
At YE
36
2.1
(44.80)
14.40
2.74
17.14
32
80
Dinar m
146
102
1.2m Dinar
1.2m Dinar
Rate
2.1
2.1
$m
69.52
48.57
248
118.10
Ordinary shares
32
Retained earnings pre
80
post
(95 - 80 - 1.2)
13.80
OCE (post)
20
Gain on exchange diff (post OCE of Flora)
2.5
2.5
12.80
32.00
2.0
2.0
6.90
10.00
7.73
2.1
2.1
19.52
29.14
118.10
41
61.20
248
Eliminate URP
Dr RE of P ($6m x 20% x 1/2)
Cr Inventory
3. Foreign property
1 Dec 2014 Cost
Depn 20 yrs
$0.6m
$0.6m
Dinar m
30
Rate
2.5
2.1
4. Pension
Cr RE of P (11 - 9)
Cr Net plan liab (non current liab)
Dr Remeasurement (OCE of P)
2
3
5
5. Provision
No provision as no obligation
Dr Current liab
Cr RE of P
6. Redeemable shares
2
2
$m
12.00
(0.60)
11.40
5.27
16.67
20
20
7. Group RE as at YE
Pentagon
(-) Gain on fair value (W1)
(-) URP (W2)
(+) Pension (W4)
(+) Provision (W5)
Smooth
Post acqn
(56 - 23)
(-) Amortisation (W1)
360.00
(4.00)
(0.60)
2.00
2.00
33.00
(4.55)
28.45
x 70%
8. Group OCE as at YE
Pentagon
(+) Goodwill retranslation (W2)
(+) Gain on revaluation (W3)
(-) Pension (W4)
50.00
2.74
5.27
(5.00)
NCI 30%
2.80
1.20
9. NCI as at YE
In Smooth
At acqn (W1)
NCI 30%
19.92
8.54
10.00
7.73
17.73
x 75%
NCI 25%
13.30
4.43
69.11
35.00
Share of post
RE (W7)
OCE (W8)
In Flora
At acqn (W2)
Share of post
RE (W7)
OCE (W8)
8.54
1.20
11.20
1.73
4.43
62.10
Jocatt pg 11
Answer (a)
Jocatt
Consolidated statement of cash flow for the year ended 30 Nov 2010
Note
Cash flow from operating activities
Profit before tax
Adjustments (12)
Gain on remeasurement (5 - 4)
Amortisation (W1)
Pension expenses 10 + (6/3yrs) - 8
Contribution paid (W2)
Heating system written off
Fair value gain (W3)
Gain on disposal of land (15 + 4 - 10)
Depreciation
Impairment loss (W5)
Share of profit from assoc
Finance cost
$m
$m
59
(i)
(iv)
(v)
(vi)
PL
PL
(1)
17
4
(7)
0.5
(1.5)
(9)
27
31.5
(6)
6
120.5
23
56
89
288.5
(16.5)
(6)
PL
266.0
(8)
(12)
(1)
15
(98)
(5)
(48)
(157)
(ii)
2
(4)
(5)
(13)
(20)
89
143
232
Workings ($m)
Bal b/f
Addition
Tigret
1. Intangible assets
72 Bal c/f
12 Amortisation (bal fig)
18
85
17
New syllabus
Immediate
Old syllabus
Over vesting
period
OCI
PL
Bal c/f
Return on plan asset
Contribution paid
(bal fig)
Bal b/f
Addition
Gain (bal fig)
Pension liab
25 Bal b/f
8 Current service cost
Past service cost (old)
(6 / 3 yrs)
7 Actuarial loss
3. Investment property
6 Bal c/f
1 Write off
1.5
22
10
2
6
8
0.5
Bal b/f
Tigret
Plant exchanged
Addition (bal fig)
4. PPE
254 Bal c/f
15 Depreciation
4 Disposal
98 Loss on revaluation
327
27
10
7
5. Impairment
New goodwill in Tigret
Consideration transferred (34 + 1)
Non controlling interest
Fair value of net assets
Others (15 + 18 + 5 + 7)
Deferred tax liability
(45 - 40) x 30%
Bal b/f
Tigret
Bal b/f
Gain (2 + 1)
Addition (bal fig)
Bal c/f DT
CT
Tax paid (bal fig)
35
20
(45)
1.5
(43.5)
11.5
Goodwill
68 Bal c/f
11.5 Impairment loss (bal fig)
48
31.5
6. AFS investment
90 Bal c/f
3 Reclassify Tigret to sub
5
7. Taxes
35 Bal b/f DT
33
CT
Tigret W5
16.5 AFS
Income tax expense
94
4
41
30
1.5
1
11
(b) (ii) The reason for director to argue the proceeds from loan
is an operating cash flow could be motivated by the extra income
for meeting targets. Operating cash flow are those relate to
principal revenue producing activities, while financing cash flow
are those relate to composition of equity and non current liabilities.
The proposal of the directors is not acceptable.
Directors have responsibilities to act in the best interest of the
owners and other stakeholders. Putting directors' self interest before
others is not an acceptable action. If such manipulation happens,
the financial statements will not show a true and fair view. This will
affect the users' decision making and breaking the trust between
the company and its stakeholders.
Ethical issue 1 pg 16
An accountant must discharge his or her responsibilities
professionally. An accountant must comply with the instructions
given by the directors. However, if the accountant has doubt on
such instruction, the accoutant must handle such matter with the
mind of integrity and objectivity.
An accountant is a highly educated, highly trained with high skills.
An accountant is able to exercise judgement for appropriateness,
and is able to have self-governance.
Sub book
Dr Bank
Cr Property
Dr Loss
$1m
$2m
$1m
"hidden dividend paid only to P"
Parent book
Dr Property
Cr Bank
$1m
$1m
Ethical issue 4 pg 17
Bower changed its accounting policy to revalue the property prior
to the sale can be interpreted as trying to maximise the losses in its
financial statements. This is one of the indirect way to pay dividend
to Minny, by avoiding the payment to non controlling interests of
Bower.
To Minny, the property is most likely to be recorded at its purchase
price of $1m. The gain was hidden, and might be able to avoid taxes.
This might create certain legal issues.
Also, recording the property at $1m in the financial statements of
Minny might raise conflict to IFRS 13, which generally requires
assets to be initially carried at fair value determined by market
approach.
Ethical issue 6 pg 17
The director should not give an empty promise to bank without a
good basis. Although the loan is essential to meet the assets
replacement plan, giving fake promises and trying to present
manipulated information to bank is unethical, and could break the
trust between bank and Joey. To make it worse, this could raise
legal issue for misrepresenting the bank.
The chief accountant's decision in presenting information could be
influenced by his job security issues. He should refer to the codes
of ethics to search for solution. A professional accountant must
have the mind of integrity and objectivitiy when doing his job, and
Practice 1 pg 18
A sale of asset is recognised if the significant risks and rewards of
the asset are transferred to the buyer. This is assessed based on the
economic substance of the arrangement, and not based on its legal
form.
To Norman, the risks and rewards were not passed to Conquest :i) Norman continues to enjoy significant rewards by using
the hotel for the remaining useful life of 15 years, and
ii) Norman bears significant risks to guarantee a minimum
income of $15m to Conquest
Norman should not derecognise the hotel assets, and should recognise
the proceeds from sale as a non current liability.
DBP
Obligation restricted to
contribution
Practice 2
There are two types of retirement benefits :i) Defined contribution plan (DCP) : the employer's legal and
constructive obligation are restricted to contribution paid.
ii) Defined benefit plan (DBP) : plan other than DCP. Employer has
to bear extra obligation other than contribution.
Sirus need to look into more details to decide the appropriate
classification for the plans as the accounting treatments are different
for each plan.
Retirement benefits are often difficult to be measured as it involves
complex assumptions. Actuarial valuation is needed.
Practice 3 pg 19
Inventory is to be carried at the lower of costs and net realisable
value (NRV). Johan purchases the handset at $200, but expected
NRV is only $150 - $1 = $149. Any unsold handset is to be value
at $149, with a loss of $51 recognised to profit or loss.
If a sale transaction contains multiple elements, each element is
regarded as a distinct performance obligation if the elements are
independent of each other. Johan's package of selling handset with
call card contains two distinct performance obligations as the
performance for selling handset is independent from provision of
mobile network services.
Revenue from sale of handset is recognised as soon as the handset is
delivered, while the revenue from call credit is recognised over the
six months period. The expected usage of $21 -$3 = $18 is
recognised prgressively, while the average unused credit of $3
becomes revenue once the card expires.
Practice 4 pg 20
There are sometimes an option embedded in a bond. The embedded
feature is to be separated from the bond and accounted for separately
if the embedded feature is not closely related to the bond.
To Aron, the option is convertible to ordinary shares, which is equity
Practice 5 pg 20
A sale and repurchase arrangement is recorded in the financial
Mock Q2
(a) A joint arrangement exist when parties to the arrange has
joint control. Joint control is where decision on relevant activities
of the arrangement requires unanimous consent of all the parties
to the arangement.
The arrangement of Joey with CP is a joint arrangement, as joint
To Joey
$m
2.25
(1.00)
1.25
(0.45)
0.80
0.25
0.45
0.70
$0.75m
$1.25m
$0.5m
$1.5m
(c )
A finance lease is a lease where the substantially all risks and
rewards of the asset is transferred to the lessee. An operating lease
is a lease other than finance lease.
The lease of computer equipment seems to be an operating lease :i) The present value of minimum lease payment ($40m) does not
seem to be a substantial part of the fair value of the asset ($70m)
ii) The beneficial ownership is still with the lessor (Joey). Also,
Joey can terminate the lease at anytime by paying a relatively small
compensation.
Joey should recognise the lease income over the lease period, and
not a lump sum of net present value to profit or loss.
The deposit is recognised as a liability, and amotised over the lease
term.
If the termination is decided and communicated, Joey should
recognise a provision liability of $10m.
Q3
Report to Directors of Electron
From : Accountant
Date: 16 Nov 2015
Re : Matters to be considered for financial reporting
I am delighted to have this opportunity to clarify the following
matters that arise within our financial year end of 30 April 2015 :i) Financial guarantee
The financial guarantee given on behalf of our subsidiary is to be
acconunted for under IFRS 9, as it involves default risks.
The financial guarantee, which is a financial liability, is to be
accounted for using amortised cost by default. Fair value model
is available as an accounting policy choise of the fair value can be
measured reliably.
The liability is recognised to profit or loss at its fair value when the
guarantee is given :Dr Profit or loss
Cr Liability
$1.2m
$1.2m
$0.4m
$0.4m
$39.2m
$39.2m
$39.6m
$39.6m
To Electron, the following calculation applies :Employee benefit cost for the year
($3m x 94% x 1/3)
$0.94m
Lessor
FV $10m
Lease asset (life = 5 yrs)
IAS 17
ED
OL
Performance ob
FL
Derecognition
FL
IFRS 15
$8m
$8m
$2m
$2m