Upload
anastasiakalli
View
222
Download
0
Embed Size (px)
Citation preview
7/23/2019 Financial Analysis M&P
1/34
Executive summary
Mallouppas & Papacostas Trading Co. Ltd. (M&P Public Co. LTD) is a leadingcommercial group in Cyprus launc!ed in "#$% it! activities in t!e 'ields o' satellite
systems antennas and !ouse!old appliances and electrical goods. n t!e 'as!ion
maret originally entered in "##* it! t!e creation o' t!e Linea Moderna +!oes.
,oever t!e last -* years !as success'ully manage to diverse and be involved in t!e
retail o' 'as!ion brands indoor and outdoor 'urniture !ouse!old electrical &
electronic goods and t!e distribution o' satellite & telecommunication products.
n "## t!e group broug!t in Cyprus M/012 s!ops !ic! 'ormed t!e 'irst
integrated 'ranc!ise t!at came into place a concept !ic! !as c!anged and de'ined
t!e s!ape and pat! o' t!e Cyprus maret and in particular t!e !ig! street trade.
Today it! 3 branc!es all over Cyprus t!e group still represents eig!t international
brands o' clot!ing 'ootear and 'as!ion accessories4 ntimissimi Cal5edonia
+tradivarius Playli'e 6agatt 7omen 8+ecret Te5enis 9ipling /nd C!arles & 9eit!.
/lso imports and distributes satellite systems and antennas t!roug! Mp +at ireless
and landline p!ones via Prototel operates t!e store +atellite & Electronics in 0icosia
and t!e :;Day Clearance !ic! became an institution in Cyprus maret.
T!e rapid expansion o' Mallouppas & Papacostas 1roup and its excellent reputation
bot! in Cyprus and among its overseas associates results 'rom t!e commitment to
identi'y and exploit ne products and as ell as emerging maret trends. Mallouppas
& Papacostas Public Co. Ltd as listed on t!e Cyprus +toc Exc!ange in December
"###.
7/23/2019 Financial Analysis M&P
2/34
". ntroduction
"." Purpose o' t!e pro
7/23/2019 Financial Analysis M&P
3/34
t!is 'ranc!ise opened t!e ay 'or ne 'as!ion related business ventures. More
'ranc!ise agreements ere signed it! ell;non international brands suc! as
Playli'e ntimissimi Cal5edonia Te5enis +tradivarius 6agatt 7omen>secret and
9ipling. T!ese establis!ed brands !elped M&P to penetrate t!e 'ield o' 'as!ion and
alloed t!e group to ac=uire invaluable no;!o on retail promotion and outlet
management. n addition to its 'as!ion activities t!e group closely 'ollos
tec!nological developments in telecommunications satellite systems electrical and
electronic goods o''ering a compre!ensive range o' !ig! tec!nology products in its
on s!ops and ot!er selected outlets. T!e group also !as a dynamic presence in t!e
!ouse!old accessories sector it! extensive lines in tableare itc!en accessories
and gi'ts. T!e group operates on a to mont!ly basis a discount outlet selling indoor
and outdoor 'urniture !ouse!old goods electrical appliances and a large variety o'
ot!er products at lo prices.
T!e strategic location o' t!e group>s retail s!ops in ey commercial streets across t!e
island ensures prestigious product promotion and access to a ide public. T!e
group>s netor currently consists o' more t!an 3 s!ops across Cyprus and continues
to gro.
T!e group>s commitment to identi'ying and exploiting ne products and trends !as
contributed to its excellent reputation bot! in Cyprus and among its overseas
associates. n eeping it! its dynamic development to date t!e group ill continue
to see ne marets and invest in products to satis'y consumer needs created by ever;
c!anging social trends.
Mallouppas & Papacostas 1roup represents t!e 'olloing brands in Cyprus under t!e
names o' t!e subsidiary companies o' t!e 1roup4
M&P Clot!ing Ltd ; Mango
M&P @oung ?as!ion Ltd ; +tradivarius
M&P +imear&,osiery Ltd ; Cal5edonia
M&P ntimates Ltd ; ntimissimi
M&P @oung ntimates Ltd ; Te5enis
M&P ?ootear&/ccessories Ltd ; 6agatt
LM1i't ; 9ipling
7/23/2019 Financial Analysis M&P
4/34
M&P +!oes&/ccessories Ltd ; C!arles & 9eit!
M&P Leisureear Ltd ; Playli'e
?as!ion
T!e group !ic! entered t!e 'ield o' 'as!ion in "#%% by importing personal gi'ts and
sc!ool accessories is today involved in a ide range o' activities at t!e cutting edge
o' contemporary international design. T!ese include sports casual and evening ear
as ell as gi'ts 'ootear leat!er goods undergarments simear and !osiery.
T!e company>s pioneering 'ranc!ise agreement it! t!e +panis! company M/012
in "## broug!t t!e 'irst ever European retail c!ain to Cyprus revolutionising t!e
'as!ion maret on t!e island. T!is success led to a series o' ot!er 'ranc!ise
agreements it! renoned companies suc! as PL/@L?E 0TM++M
C/LAED20/ +TB/D/B+ 6/1/TT 72ME0>+ECBET and 9PL01 and
t!e establis!ment o' retail outlets all over t!e island.
0o e''ort is spared in t!e pursuit o' customer satis'action. T!e company>s s!ops in
central commercial locations o''er an aest!etic environment 'or easy s!opping it!
sta'' alays ready to respond to individual customer needs. T!e group remains
committed to providing excellent =uality 'as!ion products at a''ordable prices.
T!e group invests continuously in training sta'' to provide pro'essional customer
service bot! during and a'ter t!e sale. T!is excellent customer service provides t!e
group it! a uni=ue competitive advantage !ic! competitors 'ind extremely di''icult
to matc!.
?our Day Clearance
T!e ?2B D/@ CLE/B/0CE concept 'eatures a retail sale activity t!at taes place
'or several days every to mont!s. Customers can c!oose 'rom an enormous variety
o' !ouse!old goods indoor and outdoor 'urniture electrical appliances gym
e=uipment gi'ts toys and many more products.
T!e main c!aracteristic o' t!is activity is t!e excellent relation o' =uality to price and
t!e !ig! level o' customer service during and a'ter t!e sale. T!e reason be!ind t!e
7/23/2019 Financial Analysis M&P
5/34
success o' t!e ?2B D/@ CLE/B/0CE is t!e good =uality value 'or money
products and t!e large number o' repeat customers.
Tec!nology
M&P !olds an important position in t!e !olesale and retail marets 'or
tec!nological goods in Cyprus.
T!is success story began in t!e "#%*s !en t!e group identi'ied and responded to t!e
!uge demand 'or domestic antennas later expanding its activities outside Cyprus.
Today t!e group is associated it! top =uality products and dominates t!e satellite
maret on t!e island as t!e exclusive distributor 'or many international suppliers.
T!e group>s groing experience and tec!nical noledge led to t!e gradual
expansion o' its activities. 7it! t!e establis!ment o' PB2T2TEL in "#%# t!e group
penetrated t!e telecommunications maret and today commands a large s!are o' sales
o' telep!one appliances cordless p!ones ansering mac!ines 'ax mac!ines and
telep!one systems. T!e company>s brand range consists o' Panasonic /lcatel
Topcom and 1eneral Electric telep!ones including cordless p!ones ansering
mac!ines 'axes and oP telep!ones.
T!e company operates one retail outlet in 0icosia and ors closely it! more t!an
"3* dealers o' electrical goods and specialised telecommunications stores as ell as
supermarets and department stores. PB2T2TEL is also t!e exclusive distributor o'
Panasonic P/6 telep!one systems.
T!e management alays eeps a close eye on tec!nological developments in t!e 'ield
o' satellite tec!nology providing clients it! t!e latest tec!nology products available
and at t!e same time a compre!ensive customer service.
MP +/T dominates t!e maret in t!e import and distribution o' antennas and satellite
systems including dis!es receivers and ot!er accessories and e=uipment. MP +/T
distributes its products across Cyprus t!roug! a ell;organised netor o' !olesale
dealers and retailers. T!e company also operates a retail s!op in 0icosia under t!e
name F+atellite & ElectronicsG. T!e group remains committed to monitoring
tec!nological developments in all its 'ields o' activity. n t!is ay it ill continue to
7/23/2019 Financial Analysis M&P
6/34
provide its customers it! up;to;date products and t!e !ig!est standards o' service in
its many retail stores.
7/23/2019 Financial Analysis M&P
7/34
BOARD OF DIRECTORS
Polys Mallouppas ; Executive C!airman
Costas Papacostas ; /8 Executive ice;C!airman
Minos C!aralambous; 68 Executive ice;C!airman
/ndreas Mallouppas ; Managing Director
Li5a Mallouppa ; Director
@iannis /ntoniades ; Director
Costas Toumbouris ; Director
angelis +yopetritis ; Director
EXECUTIVE MANAGEMENT TEAM
Polys Mallouppas ; Executive C!airman
Costas Papacostas ; /8 Executive
Minos C!aralambous; 68 Executive ice;C!airman
Li5a Mallouppa ; Director
/ndreas Mallouppas ; Managing Director
Maria Mallouppa ; /ssistant Managing Director
COMPANY SECRETARY
MPT Secretarial Services Limite
Re!istere "##ice
/cropoleos /v. " ; -*** /cropoli ; 0icosia
AUDITORS
Priceater!ouseCoopers Limited
BAN$ERS
Mar'in Popular 6an Public Co Limited
6an o' Cyprus Public Co Ltd.
+ociete 1enerale Cyprus Limited
7/23/2019 Financial Analysis M&P
8/34
Pireaus 6an (Cyprus) Limited
,ellenic 6an Public Company Ltd
LEGAL ADVISORS
C. 9allis & D. 9allis
7/23/2019 Financial Analysis M&P
9/34
-. ?inancial statements
?inancial statements are use'ul as t!ey can be used to predict 'uture indicators 'or a'irm using t!e 'inancial ratio analysis. ?rom an investor>s perspective 'inancial
statement analysis aims at predicting t!e 'uture pro'itability and viability o' a
company !ile 'rom t!e management>s point o' vie t!e ratio analysis is important
as it !elps anticipate t!e 'uture conditions in !ic! t!e 'irm s!ould expect to operate
and 'acilitates strategic decision maing (6rig!am and ,ouston -**$ p. $$).
2ne o' t!e most idely used 'orms o' 'inancial analysis is t!e use o' ratios. T!ey can
provide data t!at is use'ul 'or investment decisions. T!ey can also !elp internal
management o' an organi5ation gain an aareness o' t!eir company8s strengt!s and
eanesses. /nd i' e can 'ind eanesses e can move to correct t!em be'ore
severe !arm is done.
Batios can be grouped in H main areas4
Per'ormance (pro'itability) I ,o ell !as t!e business done
Position (li=uidity) I +!ort term standing o' t!e business
Potential (investor) I 7!at investors are looing at
7/23/2019 Financial Analysis M&P
10/34
Pr"#ita%ilit& rati"s
1ross pro'it margin ratio is t!e ratio o' gross pro'it o' a business to its revenue. t is a
pro'itability ratio measuring !at proportion o' revenue is converted into gross pro'it.
t s!os t!e pro'itability o' sales a'ter t!e costs o' sales !as been deducted. T!is ratio
is important to t!e 'irm in order 'or t!e 'irm compare !o muc! gross pro'it t!ey are
maing and may !elp t!em come up it! ne ideas to increase sales or discover !y
sales !ave decreased.
1ross pro'it Margin
(1ross Pro'it J +ales) K "**
-*"* ("H3-".H*3JH::-$."#%)K"** H#H
-*"" ("3HH:.3#JH#-3-."3-)K"** H#
T!e gross margin is not an exact estimate o' t!e company8s pricing strategy but it does
give a good indication o' 'inancial !ealt!. 7it!out an ade=uate gross margin a
company ill be unable to pay its operating and ot!er expenses and build 'or t!e
7/23/2019 Financial Analysis M&P
11/34
'uture. n general a company8s gross pro'it margin s!ould be stable. t s!ould not
'luctuate muc! 'rom one period to anot!er unless t!e industry it is in !as been
undergoing drastic c!anges !ic! ill a''ect t!e costs o' goods sold or pricing
policies. /s e can understand t!e gross pro'it margin 'or M&P Public Co. Ltd is
been stable 'or t!e past to years.
".Beturn on Capital Employed
(Pro'it be'ore interest and tax J Capital Beserves and long term liabilities) K "**
-*"* (;H-:.3"J-$H*.H-#N"HH%.$%#)K"**
-*"" (--3*.:#:J-%*3.%%N"H:$#.$3%)K"** 3H3
Beturn on Capital Employed is a measure o' t!e returns t!at a company is maing
'rom its capital. T!e advantage o' B2CE is t!at it is very transparent !ic! is !y it
is !ig!ly regarded by investors.
7/23/2019 Financial Analysis M&P
12/34
-.2perating Pro'it Margin
( Pro'it be'ore interest and tax J +ales) K "**
-*"*
-*"" (--3*.:#:JH#-3-."3-)K"** 3$H
7/23/2019 Financial Analysis M&P
13/34
H./sset Turnover
(+ales J Capital Beserves and long term liabilities) K "**
-*"* (H::-$."#%J-$H*.H-#N"HH%.$%#)K"** %:*
-*"" (H#-3-."3-J-%*3.%%N"H:$#.$3%)K"** #H-$
T!is ratio measures !o e''ectively a company uses its total resources to generate
sales. ?or any company t!is ratio !elps in deciding !et!er t!e company8s Ooperations
!ave been 'inancially e''ective.O (1itman pg.- -**)
T!e /sset Turnover ratio s!os !o muc! sales are generated 'or every " o' capital
employed. / lo asset turnover indicates t!at t!e business is not using its assets
a''ectively and s!ould eit!er try to increase its sales or dispose o' some o' t!e assets.
M&P Public alt!oug! it !as a !ig! rate o' assets turn over bot! years in -*"" t!e
sales as increased by ":. T!e increase is mainly due to t!e 'act t!at t!e 1roup as
one o' t!e main suppliers o' digital MP: decoders 'or digital Ts.
7/23/2019 Financial Analysis M&P
14/34
/verage Collection Period
/ccounts receivable J (/nnual Credit +alesJH3)
-*"* "#$H.%"J(H::-$."#%JH3) -"
-*"" -*-*.:H-J(H#-3-."3-JH3) "#
T!e average collection period ratio represents t!e average number o' days 'or !ic! a
'irm !as to ait be'ore its debtors are converted into cas!. T!is ratio measures t!e
=uality o' debtors. / s!ort collection period implies prompt payment by debtors. t
reduces t!e c!ances o' bad debts. +imilarly a longer collection period implies too
liberal and ine''icient credit collection per'ormance.
n t!e case o' M&P Public Co. Ltd t!e average collection period 'or -*"* as -" days
and 'or -*"" as "# days.
T!e di''erence may sound small but - days is a signi'icant number !en it comes to
receiving oed money.
T!ese results ere become 'rom t!e important increase in sales by 3 milions but
mainly 'rom t!e signi'icantly decrease o' t!e !olesale debtors and t!e increase o'
t!e daily retail sales.
7/23/2019 Financial Analysis M&P
15/34
:.Beturn on E=uity Batio
(Pro'it available to ordinary s!ares J +!are CapitalNBeserves) K "**
-**% ".%-3.$H#J-.#-#.K"** $%
-**$ .-##."#$J-.#-%.%H"K"** -HH#
LDT@ B/T2+
/n indication o' a company8s ability to meet s!ort;term debt obligationsQ t!e !ig!er
t!e ratio t!e more li=uid t!e company is. Current ratio is e=ual to current assets
divided by current liabilities. ' t!e current assets o' a company are more t!an tice
t!e current liabilities t!en t!at company is generally considered to !ave good s!ort;
term 'inancial strengt!. ' current liabilities exceed current assets t!en t!e company
may !ave problems meeting its s!ort;term obligations.
3.( Current Batio )
Current /ssets J Current Liabilities
-*"* "3%%$.3:3J"-H-.*" "-%34"
-*"" "3"".$H-J":%-H.$#- "*3H4"
T!e current ratio provides an estimate o' t!e ability o' t!e company to pay i'
necessary s!ort;term obligations using t!e cas! available plus ot!er current assets
!ic! could relatively easily (it!in "- mont!s at most ) convert 'luid. /ccording to
Mars!all (-**-) T!e li=uidity o' a company is t!e ability to meet its loan obligations
as it relates to its current assets and its current liabilities.
7/23/2019 Financial Analysis M&P
16/34
T!is means t!at t!e current assets o' M & P cover current liabilities by ".*3H times in
-*"" unlie in -*"* as ".-%3. Considered satis'actory alt!oug! it !as a signi'icant
decrease 'rom t!e previous year but !en you consider t!e cas! o' t!e company it
seems t!at M & P !as no li=uidity problems.
n t!e case o' li=uidation o' t!e company t!e need 'or 'ast 'luidi5ation t!e current
assets o' M & P ill not be su''icient to 'ully repay all creditors a'ter4
"3"".$H- x 3* R $%*3.% S "-H-.*"
.( uic Batio )
(Current /ssets I nventory) J Current Liabilities
-*"* ("3%%$.3:3;3.:$H)J"-H-.*" *$34"
-*"" ("3"".$H-I%H:H.33)J":%-H.$#- *:#4"
T!e uic ratio measure more accurately t!e actual li=uidity o' t!e company
because is not counting stocs t!at need a little more time to be li=uidate in relation
to accounts receivable 'rom trade debtors. . t is usually in a company8s best interests
not to !ave to get rid o' t!eir inventory in order to pay o'' creditors because t!is
leaves t!em it! more assets.
T!e M & P in -*"" presents immediate li=uidity ratio *:#4" suggesting t!at direct
li=uid assets are insu''icient 'or t!e immediate repayment o' current liabilities. n
-*"* amounted to *$34" considerably !ig!er t!an in -*"". T!ese results ere
become 'rom t!e slig!t increase in trade and ot!er receivables but mainly 'rom t!e
vast increase o' creditors. T!ere'ore t!e assets o' t!e company are not su''icient eit!er
in !al' 'or t!e direct payment o' current liabilities. /lt!oug! i' e tae into
consideration t!at t!e stocs count as H"J"-J-*"" be'ore t!e sales period and
beteen C!ristmas !olidays e can assume t!at most o' t!e stoc ill be sold in t!e
'irst mont! o' -*"-.
7/23/2019 Financial Analysis M&P
17/34
I'vest"rs rati"
$.Earnings per s!are (EP+)
Pro'it a'ter tax and pre'erence dividend J 0umber o' ordinary s!ares
-*"*
-*"" "H--:#%J:H-"*.%$ *.*H"
Ear'i'!s (er s)are *EPS+ rati"t is a popular measure o' overall pro'itability o' t!e
company. t measures !o many euro o' net income !ave been earned by eac! s!are
o' common stoc. t is computed by dividing net income less pre'erred dividend by
t!e number o' s!ares o' common stoc outstanding during t!e period.
%.PE ratio (PriceJearnings per s!are)
Maret price per s!areJ EP+
-*"*
-*"" *."$#J*.*H" 3.%
Price ear'i'!s rati"s *P,E rati"+measures !o many times t!e earnings per s!are
(EP+) !as been covered by current maret price o' an ordinary s!are. t is computed
by dividing t!e current maret price o' an ordinary s!are by earnings per s!are.
#.Dividend yield
(Dividend per s!are J Maret price per s!are) K"**
-*"*
-*""
7/23/2019 Financial Analysis M&P
18/34
Divie' &ielratio is calculated by dividing t!e dividend per s!are by maret value
per s!are. T!is ratio is used to measure t!e relations!ip beteen t!e amount o'
dividend per s!are and t!e current maret price per s!are. 6ot! years -*"* and -*""
M&P 1roup didn>t s!are any dividend.
"*.Dividend Cover
Pro'it a'ter interest and tax J Dividend (in income statement)
-*"*
-*""
Divie' c"vera!eratio s!os !et!er t!e company generates enoug! cas! ('rom
operating cas! 'lo) 'or dividend payout. Data to calculate t!is ratio is collected 'rom
t!e stoc maret bulletin and cas! 'lo statement.
Dividend is a part o' company>s net income paid to t!e company>s s!are!olders so it
is obvious t!at t!is ratio mainly interests t!em. /lso it mig!t be interesting 'or t!ose
!o are een on buying company>s s!ares.
7/23/2019 Financial Analysis M&P
19/34
coverage ratios
T!e coverage ratios s!o t!e viability o' t!e company and !et!er t!e available
operating earnings provide sa'ety 'or a''ordability in various existing repayments.
Debt +ervice Coverage Batio
0et Pro'it N Depreciation N 0on Cas! Expenses J Current Maturities o' Long Term Debt
-**% ".:"3.**3N-.%-:.:*:J".:".3* -.#*4"
-**$ 3.$:*.*%"N".:-".J".H"."$" 3.-4"
UVWX Y Z[\]V^X Z[\_`[ WV V ]Z^ V^X [_[\^f^X fU` VX Yff[X fU` h^
_^hV] jYZ hYYk` ` ]kYU` VX V_YUf[X ZWf[X h]YW[fh`
Z`[\` ]V -#* YX VY -**% [`q VY -**$ V` 3-.
". Batio
0et Pro'it 6e'ore nterest and Taxes J nterest Expense
-**% -.%#*.*$*J#$$.333 -.#4"
-**$ $."3.-HJ%:".3-: %.3"4"
w &P _[ V^ ZU`VWV^V h[ V ]Z^ V^X ` Y^q`[ `[V VYUX VW]YUX V`
Z`[\` V^X ]Wh^ ] ` Uj^Yk` V [VW]. _[ h[z^ ZU`VWV^V
.
+ummari5e Besults
7/23/2019 Financial Analysis M&P
20/34
-*"*
T!e turnover o' t!e 1roup during t!e 'irst !al' o' -*"* amounted to ".*$H.:":
compared it! -.:#.::3 in t!e corresponding period o' -**# a decrease o'
H#.$. T!e decrease is due to t!e 'olloing 'acts4
During t!e 'irst !al' o' -**# t!e turnover o' t!e company included sales o' property
amounting :.%"%.***. During t!e 'irst !al' o' -*"* t!ere as no sale in t!e real
estate sector.
T!e turnover o' t!e 'irst !al' o' -**# includes sales o' companies Emilios Eliades
Trading Ltd and Mallouppas Papacostas & Commercial Enterprises nc. amounting to
3.:*-.$%% and -3%.H*# respectively !ose activities ere terminated in -**#.
T!e gross pro'it o' t!e 1roup 'or t!e 'irst !al' o' -*"* amounted to .3H%.#H
compared to "*."".-- it! t!e corresponding period o' -**#. T!e gross pro'it 'or
t!e 'irst !al' o' -*"* as :*.$ compared it! H%.* in t!e 'irst !al' o' -**# an
increase o' $.".
T!e loss attributable to s!are!olders 'or t!e 'irst !al' o' -*"* as ".3%%*
compared it! a pro'it %--.%## in t!e corresponding period o' -**#.
Pro'it 'rom continuing activities t!e 'irst !al' o' -**# includes gain on property sales
H.H million !ile in t!e corresponding period o' -*"* t!ere as no activity in t!is
area. /dditional pro'it 'rom ot!er business activities o' t!e 1roup in t!e 'irst !al' o'
-*"* is reduced by ".- million compared to t!e same period in -**# a result o'
adverse economic conditions prevailing maret conditions.
-*""
T!e turnover o' t!e 1roup during t!e 'irst !al' o' -*"" amounted to "$.$$%."-
compared to ".*$H.:": in t!e corresponding period o' -*"* recording an increase
o' "*.. T!e increase is mainly due to t!e 'act t!at t!e 1roup as one o' t!e main
suppliers o' digital decoders t!us ac!ieved additional sales o' "."3#. $*H.
T!e gross pro'it o' t!e 1roup 'or t!e 'irst !al' o' -*"" amounted to $.H%.:#*
compared to .3H%.#H in t!e corresponding period o' -*"*. T!e gross pro'it 'or t!e
'irst !al' o' -*"" amounted to :".: compared it! :*.$ in t!e 'irst !al' o' -*"*.
7/23/2019 Financial Analysis M&P
21/34
T!e pro'it attributable to s!are!olders 'or t!e 'irst !al' o' -*"" amounted to H33##
compared it! a loss o' ".3%.%* in t!e corresponding period o' -*"*.
T!e signi'icant improvement is due to t!e additional pro'it resulting 'rom sales o'
digital decoders as ell as signi'icant reductions in operating costs.
-./-
T!e results in -*"- ere negatively a''ected by t!e e''ects o' t!e economic crisis t!at
!as plagued several sectors o' t!e Cyprus economy and generally t!e economy o'
European countries.
T!e turnover o' t!e 1roup during -*"- amounted to H.H compared it! H#.-3
in t!e corresponding period o' -*"" recording a decrease o' .$. T!e decrease is
due to t!e 'act t!at sales in -*"" included sales o' digital decoders amounted to -.$"
t!at ere not repeated in -*"-.
T!e 1roup in -*"- in an attempt to disengage 'rom !arm'ul activities and any
activities in !ic! t!ere !as no comparative competitive superiority sold t!e company
named Prototel Co Ltd. Prototel Co Ltd specialises in t!e import and !olesale
distribution o' telecommunication products.
Moreover M&P public Co. Ltd in t!e 'irst =uarter o' -*"H decided to end t!e
activities o' t!e subsidiary company Mallouppas & Papacostas Leisureear Ltd
representative o' t!e brand Playli'e.
T!e balance scorecard
/ more recent contribution to strategic management accounting t!at emp!asises t!e
role o' management accounting in 'ormulating and supporting t!e overall competitive
strategy o' an organi5ation is t!e balance scorecard. /ccording to C!andler and
+alsbury ("#$") t!e 6alanced scorecard retains t!e traditional 'inancial measures and
complements t!em it! measures t!at are drivers o' 'uture per'ormance. T!e
ob
7/23/2019 Financial Analysis M&P
22/34
provide t!e 'rameor 'or t!e 6alanced scorecard. T!e balanced scorecard is a
management system (not only a measurement system) t!at enables organi5ations to
clari'y t!eir vision and strategy and translate t!em into action. /s stated by Drucer
("#3:) it provides 'eedbac around bot! t!e internal business processes and external
outcomes in order to continuously improve strategic per'ormance and results. 7!en
'ully deployed t!e balanced scorecard trans'orms strategic planning 'rom an
academic exercise into t!e nerve center o' an enterprise. 9aplan and 0orton ("##
pg. $3) describe t!e innovation o' t!e balanced scorecard as 'ollos4 OT!e balanced
scorecard retains traditional 'inancial measures. 6ut 'inancial measures tell t!e story
o' past events an ade=uate story 'or industrial age companies 'or !ic! investments
in long;term capabilities and customer relations!ips ere not critical 'or success.
1reenood ("#%") claims t!ese 'inancial measures are inade=uate !oever 'or
guiding and evaluating t!e
7/23/2019 Financial Analysis M&P
23/34
communication maes managers and employees 'ocus on t!e critical drivers enabling
t!em to align investments initiatives and actions accomplis!ing strategic goals
,el'ert (-**"). ,istorically t!e measurement system 'or any business !as been
'inancial. /ccounting as considered to be t!e language o' business nnovations in
measuring t!e 'inancial per'ormance o' t!e industrial age companies played a vital
role in t!eir success'ul grot!. /nd 'inancial innovations suc! as t!e Beturn on
nvestment (B2) metric and operating and cas! budgets ere critical to t!e success
o' t!ese corporations.
Conclusion
?inancial ratios s!ould be used as indicators s!oing !ere strengt!s and eanesses
lie. T!is is important to any ban or investor because it reveals i' t!e company is
liely to become pro'itable. 6y using ratios to compare past present and 'uture
numbers any ban or investor ill no i' t!e company ill be able to repay its
debts mae money or
7/23/2019 Financial Analysis M&P
24/34
Be'erences
6rig!am E. and ,ouston {. (-**$). ?undamentals o' ?inancial Management.
Mason4 T!omson Publis!ing Limited.
C!andler /. and +alsbury +. ("#$")Pierre DuPont and the making of the modern
corporation. 0e @or4 ,arper and Bo.
Colin Drury Management and Cost /ccounting $t!edition (p. 3$;3%$)
1itman Larence {. (-**) Principles o' Managerial ?inance (""t! ed.) pper
+addle Biver 0.{.4 Pearson Prentice ,all
Mars!all D.,. McManus 7.7. iele D.?. /nt!ony B.0. ,ains D.?. and
Merc!ant 9./. (-**-). /ccounting4 7!at t!e 0umbers Mean ?i't! Edition
!ttp4JJmppublic.comJboard;directors
!ttp4JJmppublic.comJabout;company
!ttp4JJaccountingexplained.comJ'inancialJratiosJdividend;yield
!ttp4JJ.investopedia.comJtermsJgJgross|pro'it|margin.asp}ix55-0oTAM,9
!ttp4JJmarets.'t.comJresearc!JMaretsJTears!eetsJ?inancials~
sRMPTCEB4P/B&subvieRCas!?lo
http://mppublic.com/board-directorshttp://mppublic.com/about-companyhttp://accountingexplained.com/financial/ratios/dividend-yieldhttp://www.investopedia.com/terms/g/gross_profit_margin.asp#ixzz2NoTZMHkKhttp://markets.ft.com/research/Markets/Tearsheets/Financials?s=MPTCEUR:PAR&subview=CashFlowhttp://markets.ft.com/research/Markets/Tearsheets/Financials?s=MPTCEUR:PAR&subview=CashFlowhttp://mppublic.com/about-companyhttp://accountingexplained.com/financial/ratios/dividend-yieldhttp://www.investopedia.com/terms/g/gross_profit_margin.asp#ixzz2NoTZMHkKhttp://markets.ft.com/research/Markets/Tearsheets/Financials?s=MPTCEUR:PAR&subview=CashFlowhttp://markets.ft.com/research/Markets/Tearsheets/Financials?s=MPTCEUR:PAR&subview=CashFlowhttp://mppublic.com/board-directors7/23/2019 Financial Analysis M&P
25/34
A((e'ices
6alance +!eet
?iscal data as o' Dec H" -*"- Dec H" -*"- Dec H" -*"" Dec H" -*""
/++ET+
Cas! /nd +!ort Term
nvestments-." -."" :.-"
Total Beceivables 0et -." -.*- ".#$Total nventory "- "" "*
Prepaid expenses ;; ;; ;;
2t!er current assets total ;; ;; ;;
Total current assets " " "
Property plant & e=uipment
net"* "" ""
1oodill net ;; ;; ;;ntangibles net -.%- -.%: 3.$:
Long term investments -% -% -*
0ote receivable ; long term ;; ;; ;;
2t!er long term assets ;; ;; ;;
Total assets 3$ 3$ 3H
L/6LTE+
/ccounts payable $.3% %." .""
/ccrued expenses ;; ;; ;;
0otes payableJs!ort;term debt .#: :.3- .:*
Current portion long;term
debtJcapital leases".3" ".3: ".##
2t!er current liabilities total *.*- *."3 *."3
Total current liabilities " "3 ":
Total long term debt "" "" "-
7/23/2019 Financial Analysis M&P
26/34
?iscal data as o' Dec H" -*"- Dec H" -*"- Dec H" -*"" Dec H" -*""
Total debt -* "% -*
De'erred income tax -.*" -.** ".3$
Minority interest *.H *.H *.H$
2t!er liabilities total ;; ;; ;;
Total liabilities H* -# -$
+,/BE,2LDEB+ ET@
Common stoc "3 "3 "3
/dditional paid;in capital ;; ;; ;;
Betained earnings
(accumulated de'icit)
"H "" "-
Treasury stoc ; common ;; ;; ;;
nreali5ed gain (loss) ;; ;; ;;
2t!er e=uity total ;; -.$" ;;
Total e=uity -$ -% -$
Total liabilities & s!are!olders8
e=uity3$ 3$ 3:
Total common s!ares
outstanding:H :H :H
Treasury s!ares ; common
primary issue;; ;; ;;
Pro'it and Loss
?iscal data as o' Dec H" -*"- -*"- -*"" -*"*
BEE0E /0D 1B2++ PB2?T
Total revenue H$ H# H:
2PEB/T01 EPE0+E+
Cost o' revenue total -H -: -"
+elling general and admin. expenses
total "- "- "-
7/23/2019 Financial Analysis M&P
27/34
?iscal data as o' Dec H" -*"- -*"- -*"" -*"*
DepreciationJamorti5ation ;; ;; ;;
nusual expense(income) (*.-) (".-%) (*.%$)
2t!er operating expenses total -.$ -.: -.#*
Total operating expense H H H3
2perating income *."$ -.%" (*.)
2t!er net ;; (*.*") (*."H)
0C2ME T/E+ M02BT@ 0TEBE+T /0D ETB/ TEM+
0et income be'ore taxes (*.%:) ".%* (".3#)
Provision 'or income taxes *."$ *.:$ *."
0et income a'ter taxes (".*") ".H- (".$3)
Minority interest *.** *.** *.**
0et income be'ore extra. tems (".*") ".H- (".$3)
Total extraordinary items (*.$#) ;; (*.$%)
0et income (".$#) ".H- (".$3)
nc.avail. to common excl. extra.
tems(".*") ".H- (*.#$)
nc.avail. to common incl. extra.
tems(".$#) ".H- (".$3)
EP+ BEC20CL/T20
6asicJprimary eig!ted average
s!ares:H :H :H
6asicJprimary eps excl. extra items (*.*-) *.*H (*.*:)
6asicJprimary eps incl. extra items (*.*:) *.*H (*.*-)
Dilution ad
7/23/2019 Financial Analysis M&P
28/34
?iscal data as o' Dec H" -*"- -*"- -*"" -*"*
Pro 'orma net income ;; ;; ;;
nterest expense supplemental ;; ".** *.%"
+PPLEME0T/L 0C2ME
Depreciation supplemental ;; ".HH ".-#
Total special items (*.-) (".-%) (*.%$)
02BM/LAED 0C2ME
0ormali5ed income be'ore taxes (".*#) *.3- (-.:)
E''ect o' special items on income
taxes(*.*#) (*.H:) (*.H*)
ncome tax excluding impact o'
special items*.*% *.": (*."3)
0ormali5ed income a'ter tax ("."$) *.H% (-.H")
0ormali5ed income avail. to common ("."$) *.H% (-.H")
6asic normali5ed EP+ (*.*H) *.*" (*.*3)
Diluted normali5ed EP+ (*.*H) *.*" (*.*3)
7/23/2019 Financial Analysis M&P
29/34
7/23/2019 Financial Analysis M&P
30/34
7/23/2019 Financial Analysis M&P
31/34
7/23/2019 Financial Analysis M&P
32/34
7/23/2019 Financial Analysis M&P
33/34
7/23/2019 Financial Analysis M&P
34/34