Accounting Anaylis and Interpretation of Information
Accounting Anaylis and Interpretation of Information
1. Introduction 3
2. How to use this self-study guide 4
3. Analysis and Interpretation of financial and non- 6
financial information
3.1 Key concepts and explanations 6
3.2 Profitability 13
3.3 Liquidity 16
3.4 Solvency 19
3.5 Return 21
3.6 Risk and gearing 23
3.7 Interpretation beyond Financial Indicators 27
3.7.1 Dividend pay-out policy 27
3.7.2 % shareholding 27
4. Consolidation Activities 31
5. Answer Book 47
6. Suggested Answers and Marking Guidelines 61
7. Examination guidance 77
8. General Study and Examination Tips 78
9. Acknowledgments 79
2
1. INTRODUCTION
The declaration of COVID-19 as a global pandemic by the World Health Organisation led to the
disruption of effective teaching and learning in many schools in South Africa. The majority of learners
in various grades spent less time in class due to the phased-in approach and rotational/ alternate
attendance system that was implemented by various provinces. Consequently, the majority of schools
were not able to complete all the relevant content designed for specific grades in accordance with the
Curriculum and Assessment Policy Statements in most subjects.
As part of mitigating against the impact of COVID-19 on the current Grade 12, the Department
of Basic Education (DBE) worked in collaboration with subject specialists from various Provincial
Education Departments (PEDs) developed this Self-Study Guide. The Study Guide covers those
topics, skills and concepts that are located in Grade 12, that are critical to lay the foundation for
Grade 12. The main aim is to close the pre-existing content gaps in order to strengthen the mastery
of subject knowledge in Grade 12. More importantly, the Study Guide will engender the attitudes in
the learners to learning independently while mastering the core cross-cutting concepts.
3
2. HOW TO USE THIS SELF STUDY GUIDE
This manual addresses content and offer strategies to develop the skill of Analysing and
Interpreting financial information, in a piecemeal approach, with consolidation activities to conclude.
The explanations and activities are intended to supplement the work you may have covered in
class or have gained from textbooks.
They proceed from the short, simple focused examples to more complex calculations necessary for
analysis and interpretation of information.
Attempt the activities on you own; make constant reference to the explanatory notes, but avoid
referring to the suggested answers before completing an activity.
Compare your answers to the suggested answers and do your corrections in a different colour ink
pen/pencil. Note that you will learn more by discovering your weaknesses (when you get things
wrong), and making an effort to understand why your thinking was out of line.
The activities provided may not be sufficient to perfect your skills. Always refer to similar questions
from past examination papers for this purpose.
Become familiar with the use of the Answer Book and prepared writing material as this is the trend
with all Accounting examinations.
PRE-AMBLE:
Analysis and interpretation is covered in Term 1, under Companies and is integrated in other topics
across the curriculum e.g. Inventory Valuation.
It features mainly in the Accounting P1 (Financial Reporting and Evaluation) and in certain topics of
P2 (Managerial accounting and internal controls).
Recent trends on this topic show a spread of questioning techniques that rely on a clear
understanding, insight and analytical thinking using financial and non-financial information,
including all financial statements.
4
PRIOR KNOWLEDGE (Content you would have covered in previous Grades)
• Basic Analysis and Interpretation of the Financial Statements of a Sole Trader as introduced in
Grade 10;
• Analysis and Interpretation of Partnership’s Financial Statements done in Grade 11.
• Analysis and Interpretation of information from different topics of the curriculum covered in
Grade 10 and 11.
PRE-ADJUSTMENT
ADJUSTMENTS
TRIAL BALANCE
POST-ADJUSTMENT TRIAL
CLOSING TRANSFERS
BALANCE
FINANCIAL STATEMENTS
5
3. ANALYSIS AND INTERPRETATION OF
FINANCIAL/NON-FINANCIAL INFORMATION
A process that extracts relevant information from company’s Financial Statements which are
interpreted to meet a particular need at a particular point in time.
Analysis and interpretation is done to provide information that is useful for the purpose of decision
making.
Users and the reasons for it
Users Reasons
Shareholders Will the business be profitability now and in future?
Financial institutions Will the business be able to pay its debt?
(suppliers of short term credit)
Financial institutions Will business be able to pay long term loan and
(suppliers of long term credit) interest?
South African Revenue Services Is the business paying correct tax?
Management (Directors) Is the business performing as expected?
Customers Is the business going to be around in future?
Auditors Does the financial statements fairly present the results
of the business?
Employees or Unions Does the business have a long term growth prospects
to ensure continued employment?
Information from the Financial Statements is used to calculate the required financial indicators
and analysis/interpretation is then done
After calculating, interpret the results by comparing results to:
Financial indicators of the same business in previous years (meaningful)
Competitors
Markets in the same industry
6
Area of analysis Description
Profitability Indicate if a company is generating a profit and an adequate return on assets
and equity.
Indicates how efficiently assets are being used and how effectively operations
are being managed.
Liquidity Focuses on the company’s ability to pay short-term obligations (e.g. creditors,
short-term loans, shareholders for dividends and SARS).
Solvency The ability of a company to pay off all its debts
Return Shows shareholder’s fair/unfair earnings on amount invested.
Risk and gearing Indicate how a company is financed, if they will be able to meet long-term
obligations, and the risk factor.
Share price and Used to see how a company is performing compared to others in the same
market prospect industry and to compare the company’s performance from one year to the
next.
7
Financial Indicators are calculated using information extracted from the Financial Statements.
Financial Statement Direction Items extracted Financial indicators
Statement of Profitability Sales % gross profit on sales
Comprehensive Income Cost of sales % gross profit on cost of
Operating expenses sales
Operating profit % net profit on sales
Net profit after tax % operating expenses on
sales
% operating profit on sales
Return Net profit before tax Earnings per share
indicators Net profit after tax Dividends pay-out rate
Interest expense % Return on shareholders’
equity
% Return on Capital
Employed
Statement of Financial Liquidity Current assets Current ratio
Position Current liabilities Acid test ratio
And Notes to the Stock turnover rate
Statement: (Average) Stock holding
Ordinary share capital period
Retained income Average debtors’ collection
Trade and other period
receivables Average creditors’ payment
Trade and other payables period
Income Statement
sales Sales 1
9
% Return on Net profit before tax + interest on loan x 100 % IS/BS
Capital Employed Average Capital Employed 1
(ROTCE)
Capital Employed is:
Aver Shareholders Equity + Average
Loans
Earnings Per Net profit after tax x 100 Cents IS
Share Number of issued shares 1
Return Dividends Per Interim +Final dividends x 100 Cents Note 8,RI
Share Number of issued shares 1
Net Asset value per Shareholders’ Equity x 100 Cents B/S, Note 7
share Number of issued shares 1 and 8
Key:
10
BASELINE ACTIVITY
The formula sheet used in the assessment/examination is given below.
REQUIRED:
Give the name of every formula listed in this formula sheet (Number 1 – 25).
GRADE 12 ACCOUNTING FINANCIAL INDICATOR FORMULA SHEET
9. Net income after tax X 100 22. Net profit after tax X 100
Average shareholders’ equity 1 Number of issued shares 1
11. Shareholders’ equity X 100 23. Dividends for the year X 100
Number of issued shares 1 Number of issued shares 1
12. Interim dividends X 100 24. Final dividends X 100
Number of issued shares 1 Number of issued shares 1
13. Dividends per share X 100 25. Dividends for the year X 100
Earnings per share 1 Net income after tax 1
11
BASELINE ACTIVITY ANSWER
1. 2. 3. 4. 5.
6. 7. 8. 9. 10.
12
FINANCIAL INDICATORS, FORMULA, EXPLANATIONS AND WORKED
EXAMPLES
3.2 PROFITABILITY
13
WORKED EXAMPLES
FINANCIAL INFORMATION
KHOZA LTD.
The financial year ended on 28 February 2021.
INFORMATION:
A. Share Capital
The business has an authorised share capital of 1 125 000 ordinary shares.
The total issued share capital on 28 February 2020 was 600 000 ordinary shares.
75 000 ordinary shares were issued on 1 March 2020.
B. Extract from the Income Statement on 28 February 2021:
Sales 7 728 000
Cost of sales (4 830 000)
Gross profit 2 898 000
Operating income
Operating expenses (1 506 960)
Operating profit 1 777 440
Interest expense (200 940)
Net profit before income tax 1 576 500
Income tax (472 950)
Net profit after income tax 1 103 550
C. Information from the Balance Sheet on 28 February
28/02/2021 28/2/2020
Non-current assets 10 421 550 9 566 100
Fixed assets 10 121 550 9 266 100
Financial assets 300 000 300 000
Current assets 1 459 800 1 588 050
Inventories 627 000 482 550
Trade debtors 825 000 712 500
Cash and cash equivalents 7 800 393 000
Shareholders’ equity 9 336 000 7 641 750
Ordinary share capital 8 741 250 7 440 000
Retained income 594 750 201 750
Non-current liabilities 1 500 000 2 400 000
Current liabilities 1 045 350 1 112 400
Trade creditors 616 800 932 400
Shareholders for dividends 330 000 180 000
Bank overdraft 98 550 0
D. An interim dividend of R270 000 was paid and a final dividend was declared.
E. Credit sales amount to 30% of the total sales.
Credit purchases amounted to R3 622 500.
14
WORKED EXAMPLE 1
PROFITABILITY FINANCIAL INDICATORS
Use information on PAGE 14 to calculate the following financial indicators. Round off your answers
to one decimal point
a. % Gross profit percentage on sales
b. % Operating expenses on sales
c. % gross operating income on sales
d. % Net profit after tax on sales
e. % Gross profit percentage
a. % Gross profit percentage on sales
2 898 000
7 728 000
x 100 = 37,5%
15
3.3 LIQUIDITY
3.3.1 Current Ratio
Cost of Sales
Average Inventories
= times per year
• If stock turnover is too high, the business may run out of stock.
• If stock turnover is too low, stock may become obsolete.
• This is also dependent on the type of goods being sold.
• The business needs to look at ways to increase its sales to create a higher rate of stock
turnover.
3.3.4 Average Stock holding period Stock holding period (Use final stock not average)
16
3.3.5 Average debtors’ collections period
Indicates how long the business takes to pay its creditors. It is compared to the credit terms of the
supplier. A generally accepted period is 90 days.
17
WORKED EXAMPLE 2
LIQUIDITY FINANCIAL INDICATORS’
Use information on PAGE 14 to calculate the following financial indicators. Round off your answers
to one decimal point.
i. Current ratio
ii. Acid test ratio
iii. Stock turnover rate
iv. Average stock holding period
v. Average debtors collection period
vi. Average creditors payment period
i. Current ratio
1 459 800 : 1 045 350
= 1,4 : 1
(1 459 800 – 627 000) : 1 045 350 Or (825 000 + 7 800) : 1 045 350
= 0,8 : 1
774 600
x 365 = 58,5 days
1/2 (932 400 + 616 800)
4 830 000
18
3.4 SOLVENCY
3.4.1 Solvency ratio
Total Assets : Total Liabilities
• Indicates whether the business can meet (pay) its liabilities (Non-Current Liabilities
and Current Liabilities).
• A business is solvent if its total assets exceeds its total liabilities
3.4.2 Net Asset = Total Assets – Total Liabilities
19
WORKED EXAMPLE 3
SOLVENCY FINANCIAL INDICATORS
Use information on PAGE 14 to calculate the following financial indicators. Round off your answers
to one decimal point.
1. Solvency ratio
2. Net Assets (solvency)
1. Solvency ratio
20
3.5 RETURN
3.5.1 % Return on Shareholders’ Equity
21
WORKED EXAMPLE 4
RETURN FINANCIAL INDICATORS
Use information on PAGE 14 to calculate the following financial indicators. Round off your answers
to one decimal point
a. % Return on shareholders’ equity
b. Earnings per share (EPS)
c. Dividends per share (DPS)
d. Net asset value per share (NAV)
% Return on shareholders’ equity
1 103 550
x 100 = 13%
a. 1/2 (9336000 + 7 587 450)
8 3461 725
22
3.6 FINANCIAL RISK/GEARING
3.6.1 Debt-equity ratio (gearing)
23
WORKED EXAMPLE 5
RISK/GEARING FINANCIAL INDICATORS
Use information on PAGE 14 to calculate the following financial indicators. Round off your answers
to one decimal point.
i. Debt/equity ratio
ii. % Return on average capital employed (ROTCE)
i. Debt/equity ratio
24
WORKED EXAMPLE 6
COMMENTING ON FINANCIAL INDICATORS
INFORMATION
The following information appeared in the accounting records of Blom Ltd for the financial year
ended 28 February 2021
2021 2020
Current ratio 3,6:1 2,8:1
Acid test ratio 0,5:1 0,7:1
Rate of stock turnover 3,7 times 5 times
Average debtors collection period 28 days 35 days
Return on shareholders’ equity 16% 18%
Earnings per share 45 cents 54 cents
Dividends per share 22 cents 44 cents
Gross profit on cost of sales 70% 65%
Gross profit on sales 28% 32%
Net profit after tax on sales 12% 15%
Operating profit on sales 16% 21%
Return on total capital employed 12% 14%
Debt-equity ratio 0,6:1 0,3:1
Interest rate on long-term loans 13% 12%
Interest on fixed deposit 8% 8%
Net asset value per share 335 cents 346 cents
Market price per share 347 cents 340 cents
REQUIRED:
1. Comment on the profitability of the business. Quote TWO financial indicators (with figures).
2. Directors feel that the business will experience difficulty in meeting its short term debts in the
next financial year. Explain why you either agree or disagree with them. Quote THREE financial
indicators with figures to support your opinion.
3. Although shareholders are satisfied with their % returns, they are concerned about the change
in dividend pay-out policy. Explain why they are satisfied with their % returns. Provide TWO
possible reason for the change in the dividend pay-out rate.
4. The directors took the decision to increase the loan during the year. Explain why this was a poor
decision. Quote relevant financial indicators in your explanation.
5. The company paid R3,50 per share to repurchase 50 000 shares during April 2020. This was
R0,75 above the average share price. Explain whether the shareholder received a fair price for
his shares. Quote TWO financial indicators with figures.
25
SOLUTION WORKED EXAMPLE 6
COMMENTING ON FINANCIAL INDICATORS
1. Comment on the profitability of the business. Quote and explain TWO relevant financial
indicators (with figures).
• An increase in the mark-up % (gross profit on cost of sales) has caused a decrease in the
% GP on sales (32% to 28%);
• NP after tax also decreased from 15% to 12% (by 3% points); operating profit dropped
from 21% to 16%.
2. Directors feel that the business will experience difficulty in meeting its short term debts in
the next financial year. Explain why you either agree or disagree with them. Quote THREE
financial indicators with figures to support your opinion.
• Current ratio increased (2,8:1 to 3,6:1);
• Acid test ratio dropped (0,7 : 1 to 0,5 : 1);
• a clear indication on stock not moving (stock piling) ; also reflected by the decrease in the
STR from 5 times to 3,7 times.
3. Although shareholders are satisfied with their % returns, they are concerned about the
change in dividend pay-out policy. Explain why they are satisfied with their returns. Provide
TWO possible reason for the change in the dividend pay-out rate.
• ROSHE: Although it decreased (from 18% to 16%) it is still better than any alternative
investments such as a fixed deposit which fluctuates around 8%.
• Last year the company distributed 81,5% of the EPS as DPS.
• This year it was only 49%. An indication that the company has decided to retain a greater
portion of the earnings.
• They wanted to use the resources for future expansions of the business. They plan to
address cash flow issues. Equalization of dividends, over the long term.
4. The directors took the decision to increase the loan during the year. Explain why this was a
poor decision. Quote relevant financial indicators in your explanation. (8)
• An increase in the financial risk. Debt/Equity increased from 0,3 : 1 to 0,6 : 1.
• The ROTCE dropped from 14% to 12%. It is now less than the interest on loan (13%).
• Meaning that the company is negatively geared.
5. The company paid R3,50 per share to repurchase 50 000 shares during April 2020. This
was R0,75 above the average share price. Explain whether the shareholder received a fair
price for his shares. Quote TWO financial indicators with figures.
• He received more than the NAV which is now 335 cents.
• It is also higher than the NAV at the beginning of the year (346 cents).
• It is also close to the market price at the end of the year (347 cents; 340 cents last year).
• Looking at trends, although the NAV is declining, the MP is increasing; an indicator of
investor confidence.
26
3.7 INTERPRETATION BEYOND FINANCIAL INDICATORS
In addition to using financial indicators as a basis for interpretation, candidates’ understanding and
insight is extended into critically analysing the actual amounts and trends of specific sections of the
different financial statements.
27
WORKED EXAMPLE 7
PAY-OUT POLICY AND MAJORITY SHAREHOLDING
INFORMATION
B. Velile a senior director on the Board, owns 525 000 shares on 1 March 2020.
Additional shares were issued on 30 June 2020.
Velile was on holiday and missed the opportunity to purchase any shares.
Financial Indicators calculated
2021 2020
Earnings per share (EPS) 147 cents 168 cents
Dividends per share (DPS) 126 cents 87 cents
Interest rate on fixed deposits 6,5% 6%
1.Calculate Velile’s percentage shareholding before and after the issue of additional shares on 30
June 2020.
2. Explain why Velile would be disappointed that he was not able to purchase any additional
shares when these shares were issued.
3. Velile convinced the CEO to repurchase 240 000 shares from a close friend who was not
interested in being a shareholder of the company on 1 March 2021.
3.2 Explain why the other shareholders would be concerned about this transaction, after they
received inside information about the share buyback.
5. Provide TWO possible reasons why the directors decided to change the trend of previous year.
6. Will the shareholders be satisfied with this change on policy? Provide TWO points.
28
SOLUTIONS: WORKED EXAMPLE 7
PAY-OUT POLICY AND MAJORITY SHAREHOLDING
Calculate Velile’s percentage shareholding before and after the issue of additional shares on 30
June 2020.
Explain why Velile would be disappointed that he was not able to purchase any additional shares
when these shares were issued.
Shareholding
Explain the effect of this re-purchase on Velile’s % shareholding.
• The total number of shares would decrease from 1 275 000 – 240 000 to 1 035 000 shares.
• Velile’s % shareholding: 525 000/1 035 000 = 50,7%. Velile regain his majority status.
Explain why the other shareholders would be concerned about this transaction, after they re-
ceived inside information about the share buyback.
29
Provide TWO possible reasons why the directors decided to change the trend of the previous year.
Will the shareholders be satisfied with this change on policy? Provide TWO points.
• Shareholders may be satisfied – they received a higher dividend (better returns than last
year; they may be relieved that they are getting some money back before deciding to sell their
shares. No confidence in the long term prospects of he business
• They may be concerned that the company is paying a larger dividend when they are
experiencing problems with profitability
• They may be concerned that directors do not have plans for growth – addressing the
profitability problem of the business
30
4. CONSOLIDATION ACTIVITIES
ACTIVITY 1 (Adapted from Nov 2018 DBE QP) (53 Marks; 42 Minutes)
You are provided with information about Vooma Limited for the past two financial years ended 30
June. The company is situated in KZN and trades in racing bikes.
REQUIRED:
NOTE: Provide figures or financial indicators (ratios or percentages) and
comparisons with the previous year to support comments or explanations.
1.1 Calculate the following for 2018:
1.1.1 % operating expenses on sales (2)
1.1.2 Acid-test ratio (4)
1.1.3 % return on shareholders’ equity (4)
1.2 Cash flow and financing activities:
1.2.1 Explain why the directors are satisfied with the improvement in cash and cash equivalents
since 1 July 2016. (3)
1.2.2 Decisions and gearing in 2018:
Identify THREE decisions that the directors made to pay for land and buildings.
Explain how these decisions affected: (6)
- Capital employed
- Financial gearing (Quote TWO indicators.) (6)
1.2.3 From the Cash Flow Statement identify ONE decision made by the directors in 2017 that
they did NOT make in 2018, besides the points mentioned above. Give a possible reason for
the decision in 2017. (3)
1.3 Dividends, returns and shareholding for the 2018 financial year:
• On 1 July 2017 there were 800 000 shares in issue.
• On 31 December 2017 interim dividends were paid.
• On 1 January 2018, 200 000 shares were issued to existing shareholders.
• On 30 June 2018 final dividends of 75 cents per share were declared on all shares, but have
not yet been paid.
1.3.1 Calculate: the total interim dividends paid in the 2018 financial year
Calculate: the interim dividends per share paid in the 2018 financial year.
31
1.3.2 Calculate total dividends earned by Dudu Mkhize for the 2018 financial year. Her
shareholding is:
SHARES PURCHASED PURCHASE PRICE
31 August 2016 380 000 shares R7,00
1 January 2018 110 000 shares R20,00
TOTAL 490 000 shares
(5)
1.3.3 On 1 January 2018 each shareholder was offered two shares for every five shares owned.
Dudu did not buy enough shares to become the majority shareholder.
Calculate the minimum number of additional shares that Dudu should have bought.
(3)
1.4 The directors decided to buy land and buildings in two other provinces in 2018 to solve the
problem of low sales that they had previously had in KZN.
1.4.1 Explain:
• Why it was necessary to purchase properties in other provinces instead of in KZN
(2)
• Whether the decision to purchase these properties had the desired effect on sales
(3)
• Another strategy they used to solve the problem of low sales
(3)
1.4.2 The CEO, Ben Palo, wants to communicate other good news to the shareholders at the
AGM. Give advice on what he should say about the following topics:
• Earnings per share (3)
• % return earned (3)
• Share price on the JSE (3)
32
B. EXTRACT FROM BALANCE SHEET ON 30 JUNE:
2018 2017
Fixed assets (carrying value) R12 154 000 R8 031 000
Investments 625 000 600 000
Current assets 2 427 000 2 090 000
Inventories 1 652 000 1 250 000
Trade and other receivables 365 000 820 000
SARS: Income tax 0 15 000
Cash and cash equivalents 410 000 5 000
Shareholders’ equity 12 112 000 7 191 000
Non-current liabilities (Loan) 1 850 000 2 600 000
Current liabilities 1 244 000 930 000
Trade and other payables 420 000 515 000
Shareholders for dividends 750 000 280 000
SARS: Income tax 74 000 0
Bank overdraft 0 135 000
C. CASH FLOW STATEMENT:
2018 2017
Cash flows from operating activities R1 850 000 R1 046 000
Cash generated from operations 3 322 000 1 989 000
Interest paid ? (260 000)
Dividends paid (520 000) (254 000)
Income tax paid ? (429 000)
Cash and cash equivalents: Net change 540 000 479 000
Opening balance (130 000) (609 000)
Closing balance 410 000 (130 000)
33
D. FINANCIAL INDICATORS:
2018 2017
Mark-up % achieved 58% 72%
Operating expenses on sales ? 19,4%
Debt-equity ratio 0,2 : 1 0,4 : 1
Acid-test ratio ? 0,9 : 1
Return on shareholders’ equity ? 14,4%
Return on capital employed 20,8% 17,8%
Earnings per share 208 cents 130 cents
Dividends per share ? 70 cents
Dividend pay-out rate 50% 54%
Net asset value per share 1 211 cents 899 cents
Market price on stock exchange 2 800 cents 2 100 cents
Interest on loans 12% 12%
34
ACTIVITY 2
(Adapted from June 2019 DBE QP) 42 Marks; 34 Minutes)
2.1 Choose a term from the list below that answers the specific following questions. Write only the
term next to the question numbers (2.1.1 to 2.1.4) in the ANSWER BOOK.
35
2.2.4 The directors decided to decrease the dividend pay-out percentage.
2.2.5 On 1 March 2018 Martha owned 475 000 shares in the company. She did not
purchase any shares from the shares issued on 1 May 2018.
• Explain how the repurchase of the shares benefited Martha’s shareholding. Quote
figures. (4)
INFORMATION:
A Share capital:
36
D. Extract from Balance Sheet on 28 February 2019:
2019 2018
R R
Fixed assets (carrying value)* 8 775 720 8 430 720
Fixed deposit: Flay Bank 150 000 100 000
Current assets 996 480 684 300
Inventories 448 000 281 000
Trade and other receivables (Note 1) 288 300 378 300
Cash and cash equivalents 260 180 25 000
Shareholders’ equity ? 7 341 500
Ordinary share capital 7 557 600 7 200 000
Retained income 311 000 141 500
Loan: Home Bank 1 400 000 850 000
Current liabilities 553 600 923 520
Trade and other payables (Note 2) 553 600 781 000
Bank overdraft 0 142 520
* Old equipment was sold at carrying value, R111 800, for cash.
Note 1: Trade and other receivables: 2019 2018
Debtors’ control 288 300 367 000
SARS: Income tax 0 11 300
Note 2: Trade and other payables: 2019 2018
Creditors’ control 325 000 421 000
Shareholders for dividends 206 800 360 000
SARS: Income tax 21 800 0
E. The following financial indicators were calculated on 28 February:
2019 2018
Current ratio 1,8 : 1 0,7 : 1
Acid-test ratio ? 0,4 : 1
Debtors’ collection period 28 days 39 days
Creditors’ payment period 60 days 60 days
Debt-equity ratio ? 0,1 : 1
Return on shareholders’ equity (ROSHE) ? 10.2%
Return on total capital employed (ROTCE) 12,9% 14,4%
Earnings per share (EPS) 71 cents 83 cents
Dividends per share (DPS) 47 cents 80 cents
Net asset value per share (NAV) 837 cents 816 cents
Market value per share 840 cents 807 cents
Interest rate on loans 13,5% 13,5%
37
ACTIVITY 3
(Adapted from November 2019 DBE QP) (52 Marks; 42 Minutes)
3.1 SUNSET LTD
The financial year ended on 28 February 2019.
REQUIRED:
3.1.1 Calculate financial indicators for the year ended 28 February 2019:
• % operating profit on sales (4)
• Net asset value per share (4)
• Debt-equity ratio (4)
38
C. Share capital and dividends:
SHARE CAPITAL NUMBER OF DETAILS OF SHARES
SHARES
2018 1 March 1 500 000 In issue at R6,20 per share
30 April 300 000 Repurchased at R6,90 per share
2019 1 January 40 000 New shares issued
28 February 1 240 000 In issue
DIVIDENDS DIVIDENDS PER SHARE
Final 2 March 2018 Paid 13 cents
Interim 31 August 2018 Paid 35 cents
Final 28 February 2019 Declared 30 cents
39
3.2 HORIZON LTD and OPTIMA LTD
Refer to Information D to F.
Mike Mbele owns shares and is a director in both these companies.
He recently invested another R420 000 in each company by buying shares on the JSE at market
value as follows:
REQUIRED:
NOTE: Provide figures, financial indicators or calculations in EACH case to support your
comments and explanations.
3.2.1 Purchase of shares:
• Explain why directors should be interested in the price of their companies’
shares on the JSE. (2)
• Calculate the number of additional shares in Horizon Ltd that Mike was
able to buy on the JSE in 2019. (3)
• Comment on the price that Mike paid for these shares and give TWO reasons
why he might have been satisfied to pay this price. (6)
40
HORIZON LTD OPTIMA LTD
Number of shares bought in 2017 580 000 shares 1 430 000 shares
Total shares issued by each company 1 240 000 shares 2 600 000 shares
Additional shares bought by Mike ? 105 000 shares
Mike’s % shareholding before buying 46,8% 55,0%
additional shares
E. Financial indicators and additional information on 28 February 2019:
HORIZON LTD OPTIMA LTD
Earnings per share (EPS) 97 cents 83 cents
Dividends per share (DPS) 65 cents 80 cents
Debt-equity ratio 0,1 : 1 0,7 : 1
% return on average equity 6,2% 18,2%
% return on average capital employed 9,4% 15,1%
Net asset value (NAV) 750 cents 445 cents
Additional information:
Interest rate on loans 12,0% 12,0%
Interest on investments 6,5% 6,5%
F. Extracts from Cash Flow Statements for year ended 28 February 2019:
HORIZON LTD OPTIMA LTD
Cash flows from investing activities R2 700 000 (R2 730 000)
Purchase of fixed assets 0 (1 580 000)
Sale of fixed assets 1 800 000 0
Change in investments 900 000 (1 150 000)
41
ACTIVITY 4
(Adapted from November 2020 DBE QP) (18 Marks; 14 Minutes)
USANDA LIMITED
The financial year ended on 28 February 2021.
REQUIRED:
Calculate the following financial indicators for the year ended 28 February 2021:
INFORMATION:
42
Share capital:
43
ACTIVITY 5
(Adapted from November 2020 DBE QP) 35 Marks; 28 Minutes)
5.1 Choose the question from COLUMN B that matches a category of financial indicators in
COLUMN A. Write the letter (A–E) next to the numbers (5.1.1-5.1.4) in the ANSWER BOOK.
COLUMN A COLUMN B
5.1.1 Liquidity A. Is the business managing expenses effectively to
increase profitability?
5.1.2 Risk and gearing B. Is the investment in the company better than
investing in fixed deposit?
5.1.3 Return to shareholders C. Will the company be able to pay off its current
debts?
5.1.4 Operating efficiency D. Will the company be able to pay off all its debts
using existing assets?
E. How is the company managing loans or borrowed
capital?
(4)
5.2 SCI-FI GEEKS LTD
The business trades in electronic equipment purchased from China. The information relates
to the past two financial years, ended 31 March. The COVID-19 lockdown has negatively
affected sales over the current financial year.
REQUIRED:
5.2.1 Liquidity:
The directors are satisfied with the improvement in the current ratio and the acid-test ratio.
Explain why you would disagree with them. Quote TWO financial indicators
in your response. (6)
5.2.2 Dividends:
• The directors changed the dividend policy for the current financial year.
Comment on the dividend per share over the two years. Quote figures. (2)
• Explain the change in the dividend payout rate and give a reason for this change.
Quote figures. (4)
• A shareholder felt that they should be satisfied with the dividends they received,
as it is better than last year. Explain why you agree with him. Quote figures. (3)
44
5.2.4 Existing shareholders are dissatisfied that the new shares issued on 1 April
2020 were sold to the CEO, Ida Shark. Give TWO reasons why you consider
their feelings to be justified. Quote figures. (6)
5.2.5 The Cash Flow Statement reflected a positive change of R980 000. Provide
TWO points why this should still be a concern to directors. Quote figures. (4)
INFORMATION:
2021 2020
Mark-up % achieved 60% 60%
% net profit before tax on sales 13,9% 20,3%
Current ratio 2,4 : 1 1,1 : 1
Acid-test ratio 1,0 : 1 0,4 : 1
Stockholding period 102 days 32 days
Average debtors’ collection period 46 days 31 days
Average creditors’ payment period 60 days 60 days
Earnings per share 58 cents 130 cents
Dividends per share 72 cents 90 cents
Dividend payout rate 136,5% 69%
Debt-equity ratio 0,4 : 1 0,3 : 1
Return on average shareholders’ equity 17,7% 31,6%
Return on total capital employed 23,2% 39%
Net asset value per share 332 cents 409 cents
B. Share capital:
45
C. Extract from the Cash Flow Statement on 31 March:
2021 2020
Cash flows from operating activities (148 080) 910 000
Cash generated from operations 1 281 620
Interest paid (232 000)
Taxation paid (272 700)
Dividends paid (925 000)
Cash flows from investing activities 101 580 (300 000)
Cash flows from financing activities 1 026 500 (100 000)
Sale of shares 375 000 0
Change in loan 651 500 (100 000)
Cash and cash equivalents: Net change 980 000 510 000
Opening (330 000) (840 000)
Closing 650 000 (330 000)
46
5. ANSWER BOOK
ACTIVITY 1 ANSWER SHEET
1.1 CALCULATION OF FINANCIAL INDICATORS FOR 2018
1.1.1 Calculate: % operating expenses on sales
Workings Answer
(2)
1.1.2 Calculate: Acid-test ratio
Workings Answer
(4)
1.1.3 Calculate: % return on shareholders’ equity
Workings Answer
(4)
47
1.2 EXPLANATIONS ON CASH FLOW STATEMENT
1.2.1 Explain why the directors are satisfied with the improvement in cash and cash equivalents
since 1 July 2016. Quote figures.
(3)
1.2.2 Identify THREE decisions that the directors made to pay for land and buildings.
Decision 1 (with figures)
Decision 2 (with figures)
Decision 3 (with figures)
(6)
Explain how these decisions affected the capital employed in the 2018 financial year. Quote
figures.
Explain how these decisions affected the financial gearing in the 2018 financial year. Quote TWO
indicators and their figures.
(6)
1.2.3 From the Cash Flow Statement identify ONE decision made by the directors in 2017 that
they did NOT make in 2018, besides the points mentioned above. Give a possible reason for the
decision in 2017.
48
Decision (with figures) Possible reason
(3)
1.3 DIVIDENDS, RETURNS AND SHAREHOLDING
1.3.1 Calculate: Total interim dividends paid for the 2018 financial year
Workings Answer
(6)
Calculate: Interim dividends per share for the 2018 financial year
Workings Answer
(6)
1.3.2 Calculate total dividends earned by Dudu Mkhize for the 2018 financial year.
Workings Answer
49
1.3.3 Calculate the minimum number of additional shares that Dudu should have bought.
Workings Answer
(3)
1.4.1 Explain why it was necessary to purchase properties in other provinces instead of in KZN.
(2)
Explain whether the decision to purchase these properties had the desired effect on sales.
Quote figures.
(3)
Explain another strategy they used to solve the problem of low sales. Quote figures.
(3)
1.4.2 Give advice on what Ben Palo should say about the following topics:
Advice on what to say on earnings per share:
(3)
(3)
50
Advice on what to say on share price on the JSE:
(3)
51
ACTIVITY 2 ANSWER SHEET
2.1
2.1.1
2.1.2
2.1.3
2.1.4
(4)
2.2 KULFI LTD
2.2.1 Calculate: Acid-test ratio
Workings Answer
(4)
Calculate: Debt-equity ratio
Workings Answer
(4)
(6)
52
2.2.2 The shareholders are satisfied with the improvement in the liquidity position.
Quote THREE financial indicators (with figures) to support this statement.
(6)
2.2.3 The company increased the share capital by R840 000, and the loan by R550 000.
Explain how this affected the gearing and risk of the company. Quote TWO financial
indicators.
(5)
Provide TWO possible reasons why the business may need additional funds.
(5)
2.2.4 Provide calculations to show the change in the pay-out rate.
(4)
Give ONE reason why many shareholders were satisfied with the change in
policy. Quote figures.
(2)
53
2.2.5 Explain how the repurchase of the shares benefited Martha’s shareholding. Quote
figures.
(4)
54
ACTIVITY 3 ANSWER SHEET
3.1
SUNSET LTD
3.1.1
Calculate financial indicators for the year ended 28 February 2019:
% operating profit on sales
Workings Answer
(4)
Net asset value per share
Workings Answer
(4)
Debt-equity ratio
Workings Answer
(4)
3.2.1 Explain why directors should be interested in the price of their companies’
shares on the JSE.
(4)
Calculate the number of additional shares in Horizon Ltd that Mike was able to
buy on the JSE in 2019.
Workings Answer
(4)
55
Comment on the price that Mike paid for these shares and provide TWO
reasons why he might have been satisfied to pay this price.
Comment (with figures):
Reason 1 :
Reason 2:
(6)
3.2.2 Explain your opinion on which company has the better dividend pay-out policy.
Quote figures.
(6)
Compare and comment on the % return on equity earned by EACH company.
Quote figures.
(4)
Mike feels that the earnings per share (EPS) of Optima Ltd is much better
than that of Horizon Ltd. Explain why he feels this way. Quote figures or
calculations.
(5)
56
3.2.3 Explain TWO decisions taken by the directors of Horizon Ltd in response to
the state of the economy, and how these decisions will affect the company in
future.
Decision 1 (with figures):
Quote and comment on TWO financial indicators that affect risk and gearing.
(8)
57
ACTIVITY 4 ANSWER SHEET
USANDA LIMITED
Calculate financial indicators for the year ended 28 February 2021:
4.1 % operating profit on sales
Workings Answer
58
ACTIVITY 5 ANSWER SHEET
5.1
5.1.1
5.1.2
5.1.3
5.1.4
(4)
5.2 SCI-FI GEEKS LTD
5.2.1
The directors are satisfied with the improvement in the current ratio and the acid-test ratio.
Explain why you would disagree with them. Quote TWO financial indicators in your response.
(6)
5.2.2
Comment on the dividend per share over the two years. Quote figures.
(2)
Comment on the dividend per share over the two years. Quote figures.
(4)
59
A shareholder felt that they should be satisfied with the dividends they received as it is better
than last year. Explain why you agree with him. Quote figures.
(4)
5.2.3 Comment on the risk and gearing for both years. Quote TWO financial indicators
(with figures).
5.2.4 Existing shareholders are dissatisfied that the new shares issued on 1 April 2020
were sold to the CEO, Ida Shark. Give TWO reasons why you consider their
feelings to be justified. Quote figures.
(6)
5.2.5 The Cash Flow Statement reflected a positive change in R980 000. Provide TWO
points why this should still be a concern to directors. Quote figures.
(4)
60
6. SUGGESTED ANSWERS AND MARKING GUIDELINES
ACTIVITY 1
SUGGESTED ANSWERS AND MARKING GUIDELINES
1.1 CALCULATION OF FINANCIAL INDICATORS FOR 2018
(4)
(4)
61
1.2 EXPLANATIONS ON CASH FLOW STATEMENT
1.2.1 Explain why the directors are satisfied with the improvement in cash and cash equivalents
since 1 July 2016. Quote figures.
ONE valid point ✓✓ relevant figure/s ✓
Response for three marks (i.e. comment on two financial years):
• Large negative balance of R609 000 (at end of 2016 financial year) improved to positive
R410 000 (at end of 2018 financial year) / improved by R1 019 000. OR
• Large overdraft of R609 000 (at end of 2016) improved to R130 000 / by R479 000 by the end
of the 2017 financial year.
• Improvement continued in 2018; the overdraft was eradicated, and C&CE were positive R410
000 at end of 2018 financial year.
• Response for two marks (i.e. comment on one financial year):
• In 2018 financial year, C&CE increased from R5 000 to R410 000 / by R405 000 OR:
• In 2017 financial year, overdraft of R609 000 decreased to R130 000 / by R479 000 OR:
• In 2018 financial year, overdraft of R130 000 was eliminated, C&CE improved to positive R410
000 / by R540 000.
(3)
1.2.2 Identify THREE decisions that the directors made to pay for land and buildings.
Points (with figures)
Decision 1 ✓Issued shares (rights issue): R4m✓
(with figures)
Decision 2 ✓Sale of fixed assets R305 000✓
(with figures)
Decision 3 ✓Cash generated from operations; part of R1,85m ✓
(with figures) / increase of R804 000
Any other valid point • Items that may influence cash generated from operations
e.g. R3,32m
• Increase in sales R5,4m / due to lower mark-up 72% to 58%
• Tax not paid R74 000
• Better collection from debtors (820 000 – 365 000)
(6)
62
Explain how these decisions affected the capital employed in the 2018 financial year. Quote
figures. Any ONE of: (with figures) ✓✓
• TCE increased by R4,171m / from R9,791m to R13,962m / by 29,9%
• OSHE increased by R4,921m / by 68,4% / OSC increased by R4m
• Loan decreased by R750 000
Explain how these decisions affected the financial gearing in the 2018 financial year. Quote TWO
financial indicators and their figures.
TWO relevant financial indicators ✓ ✓ figures and trend ✓ ✓
1.2.3 From the Cash Flow Statement identify ONE decision made by the directors in 2017 that
they did NOT make in 2018, besides the points mentioned above. Give a possible reason for the
decision in 2017.
Any one decision ✓ Possible reason ✓
(with figures) ✓
Repurchase of shares, R1m Satisfy shareholders / improve certain financial
indicators; EPS; DPS; NAV
Issued no shares (i.e. Nil) Maintain ROSHE or EPS or DPS; economic
climate not conducive to expansion in previous
year
Increased the loan by R600 Because they did not issue shares
000
(3)
Calculate: Interim dividends per share for the 2018 financial year
Workings Answer
240 000 ✓ x 100 30 cents ✓
800 000 ✓ one part correct
accept 30 or R0,30
(6)
63
1.3.2 Calculate total dividends earned by Dudu Mkhize for the 2018 financial year.
Workings Answer
✓ ✓ ✓ ✓
(380 000 x 0,3) + (490 000 x 0,75)
481 500 ✓
(5)
1.3.3 Calculate the minimum number of additional shares that Dudu should have bought.
Workings Answer
✓ ✓ 10 001 or 10 002
500 000 – 490 000 +1 or +2 or + 100 or 51% OR 10 100
1 000 000 shares x 50% Dudu’s shares OR 20 000 ✓
(3)
1.4.1 Explain why it was necessary to purchase properties in other provinces instead of in KZN.
Any valid explanation ✓✓
64
Explain whether the decision to purchase these properties had the desired effect on sales. Quote
figures.
Identify positive effect ✓ Figures ✓✓
1.4.2 Give advice on what Ben Palo should say about the following topics:
Advice on what to say on earnings per share:
Explanation/trend ✓ Figures ✓✓
EPS increased by 60% / from 130c to 208c / by 78c (compared to R28 or R12,11)
(3)
Advice on what to say on % return earned:
Explanation/trend ✓ Figures ✓✓
ROSHE (is above returns on alternative investments) increased from 14,4% to 19,8%
(3)
Advice on what to say on share price on the JSE:
Explanation/trend ✓ Figures ✓✓
65
ACTIVITY 2
SUGGESTED ANSWERS AND MARKING GUIDELINES
2.1
2.1.1 Solvency ✓
2.1.2 Liquidity ✓
2.1.3 Return on equity ✓
2.1.4 Gearing ✓
(4)
= 0,2 : 1 ✓ (0,17 : 1)
(4)
Calculate: % return on average shareholders’ equity (ROSHE)
293 100 x 70/30
66
2.2.2 The shareholders are satisfied with the improvement in the liquidity position.
Quote THREE financial indicators (with figures) to support this statement.
(6)
2.2.3 The company increased the share capital by R840 000, and the loan by
R550 000.
Explain how this affected the gearing and risk of the company. Quote TWO
financial indicators.
TWO valid indicators ✓✓ ✓✓ Comment ✓
TWO points ✓✓ ✓✓
67
2.2.4 Provide calculations to show the change in the pay-out rate.
68
ACTIVITY 3
SUGGESTED ANSWERS AND MARKING GUIDELINES
(4)
3.2.1 Explain why directors should be interested in the price of their companies’ shares
on the JSE.
Any ONE valid comment ✓✓ one mark for partial or incomplete answer
69
Comment on the price that Mike paid for these shares and provide TWO reasons
why he might have been satisfied to pay this price.
Compare price paid to NAV ✓✓ Reasons ✓✓ ✓✓
HORIZON:
JSE Price exceeds NAV by 90 cents (R8,40 – R7,50)
• Valid reasons for HORIZON:
• He wants to be the majority shareholder
• He can have more influence over decisions by board of directors
• JSE price reflects public demand for the shares
• He feels that there is potential for high returns
OPTIMA:
JSE Price is lower than NAV by 45 cents (R4,45 – R4,00)
Valid reasons for OPTIMA Ltd:
• The JSE price is a good deal compared to NAV
• Optima is earning higher returns for him
(6)
3.2.2 Explain your opinion on which company has the better dividend pay-out policy.
Quote figures.
Choice of company: Either Horizon Ltd OR Optima Ltd ✓
Reason: Either retaining funds OR rewarding shareholders ✓
Figures: Horizon Ltd pays out 67% (65c of 97c earned) ✓✓
While Optima Ltd pays out 96% (80c of 83c earned) ✓✓
(6)
Compare and comment on the % return on equity earned by EACH company.
Quote figures.
Comment ✓ Figures ✓
Horizon Ltd is nor performing well: ROSHE 6,2% below interest rate (6,5%)
Comment ✓ Figures ✓
Optima Ltd is performing well: ROSHE 18,2% above interest rate (6,5%) (4)
70
Mike feels that the earnings per share (EPS) of Optima Ltd is much better than
that of Horizon Ltd. Explain why he feels this way. Quote figures or calculations.
Quote
3.2.3 Explain TWO decisions taken by the directors of Horizon Ltd in response to the state
of the economy, and how these decisions will affect the company in future.
Decisions: TWO valid decisions ✓✓ Figures ✓✓
The infrastructure / size of the company is decreasing which will affect future profit.
The reduced infrastructure / size of the company could lead to cost savings (or
increased profit).
Saving on interest / less risk. (6)
71
Explain TWO decisions taken by the directors of Optima Ltd that affect risk and gearing.
Quote and comment on TWO financial indicators.
Decisions: Two valid decisions ✓✓ Figures✓✓
Quote and comment on TWO financial indicators that affect risk and gearing.
Financial indicators with figures ✓✓
72
ACTIVITY 4
SUGGESTED ANSWERS AND MARKING GUIDELINES
USANDA LIMITED
Calculate financial indicators for the year ended 28 February 2021:
73
ACTIVITY 5
SUGGESTED ANSWERS AND MARKING GUIDELINES
5.1 5.1.1 C✓
5.1.2 E✓
5.1.3 B✓
5.1.4 A✓ (4)
5.2.1 The directors are satisfied with the improvement in the current ratio and the
acid-test ratio. Explain why you would disagree with them. Quote TWO financial
indicators in your response.
Financial indicators ✓✓ Figures ✓✓ Explanation ✓✓
The stock holding period increased from 32 days to 102 days (or 70 days).
Average debtors’ collection period increased from 31 days to 46 days (15 days)
The difference between current ratio (2,4 : 1) and acid test ratio (1,0 : 1) reflects
that there is an over-investment in stock.
Any ONE valid explanation; part marks for incomplete /unclear explanation
Too much liquid assets (cash) tied up in stock; stock piling / Electronic
equipment can easily become obsolete due to advancements in technology
rendering the stock unsaleable.
The business has relaxed / neglected its collection policies and these impacts
on the cash flow of the business.
(6)
74
5.2.2 Comment on the dividend per share over the two years. Quote figures.
ONE valid comment with figures ✓✓
The DPS dropped from 90 cents (in 2020) to 72 cents (in 2021)
Shareholders received 18 cents less; or a 20% drop. (2)
Explain the change in the dividend pay-out rate. Quote figures.
Explanation ✓✓
The dividend pay-out rate increased from 69% (90/130) to 136,5% or 72/58
(accept 124,1%) / or a 98,4% increase from the previous year /t
Give a reason for this change.
ONE valid point ✓✓
A shareholder felt that they should be satisfied with the dividends they received
as it is better than last year. Explain why you agree with him. Quote figures.
Explanation ✓✓ figure ✓
EPS dropped from 130c to 58c (by 72 cents / 55%) but DPS dropped from 90c
to 72c (by 18 cents / 20%)
If the policy was maintained at 69% of EPS, they would have received 40 cents.
The drop in the market price from 540 cents to 410 cents reflects a dividend
yield (DPS/MP) of 17,7% this year compared to 16,7% last year.
(3)
Comment on the risk and gearing for both years. Quote TWO financial
5.2.3
indicators (with figures).
Financial indicators with figures ✓✓ ✓✓ Explanation ✓✓
75
5.2.4 Existing shareholders are dissatisfied that the new shares issued on 1 April
2020 were sold to the CEO, Ida Shark. Give TWO reasons why you consider
their feelings to be justified. Quote figures.
The CEO bought the shares at R1,50 each (375 000/250 000); exercising
undue influence over the issue price; receiving preferential treatment;
against the Companies Act which requires that shares be advertised; lack of
transparency;
The market price is 410 cents; NAV is 332 cents; Company lost out on potential
additional funding as shares could have been sold at a price in that range, or on
the stock exchange.
(6)
5.2.5 The Cash Flow Statement reflected a positive change in R980 000. Provide
TWO points why this should still be a concern to directors. Quote figures.
TWO points (with figures) ✓✓ ✓✓
76
7. EXAMINATION GUIDANCE
1. The Analysis and interpretation questions are tested across almost all topics in both papers
where calculations / comment / decision / advice are required.
2. The Financial Indicators Formulae Sheet is attached to your question paper to help you in what
you have learnt not to give you answers.
3. Do not rely on the formula sheet totally, as the names of the financial indicators are not
provided. E.g. If the question requires you to calculate the current ratio, the formula sheet will
show: Current Assets : Current Liabilities, and not mention current ratio.
4. You should read the sub-questions carefully and highlight the relevant information such as
verbs (what are you expected to do) and key dates to ensure that you use the correct financial
indicator in your calculations.
5. Identify the relevant financial indicators to comment on specific questions.
6. Extract the appropriate information from the financial information given, to calculate financial
indicators.
7. Understand the requirements of the question, such as comment, give advice, provide the trend,
justify his actions etc. and give an appropriate answer.
8. Do not comment on the negative – use positive.
9. Be knowledgeable so that it is easy to work backwards using the given information.
10. Don’t rely on rote learning or mindless memorising without insight.
11. The marks allocated in a question are an indication of the length of the expected answer.
77
8. GENERAL STUDY AND EXAMINATION TIPS
78
9. ACKNOWLEDGEMENTS
The Department of Basic Education (DBE) gratefully acknowledges the following officials for giving
up their valuable time and families, and for contributing their knowledge and expertise to develop
this this study guide for the children of our country, under very stringent conditions of COVID-19.
Writers:
Poobie Govender, Mbangwa Shabalala, Beauty Mpanza, Tabile Nobhala, Nosipho Sicwetsha,
Vuyisile Deluhlazo and Nomsa Bikitsha.
The development of the Study Guide was managed and coordinated by Ms Cheryl
Weston and Dr Sandy Malapile.
79
80