Purchase consideration based on intrinsic value of shares

This is an extension of net assets method for calculating purchase consideration. Here the number of shares to be issued by the transferor company is ascertained on the basis of intrinsic value per share of two companies
Intrinsic value is the amount per share that Eq Shareholders are expected to receive.
Here mkt value or net realisable value is taken into consideration. If mkt value is not given, then book value is taken into consideration
Intrinsic value= Value of net assets available for equity shareholders divided by number of equity shares

= Net realisable value of assets minus payable value of liabilities minus payable to preference shareholders divided by number of equity shares

COMPREHENSIVE ILLUSTRATION

Balance Sheet
3L Eq shares of Rs 10 each fully paid up                                                                     30L
10000 12% Pref Shares of Rs 100 each fully paid  up                                                  10 L

General Reserve                                                                                                               5 L
Non current Liab:
12%Debentures                                                                                                              10 L
trade Payables                                                                                                                 12L
Other CL                                                                                                                           8L
                                                                                                                                       -------
                                                                                                                                          75L


Assets
Non CA                                                                                                                             50L
CA                                                                                                                                     25L
                                                                                                                                        ---------
                                                                                                                                          75L
Other Information
Y Ltd takes over X Ltd in April 2012
Debenture holders of X Ltd are discharged by Y Ltd at 10% premium by issuing 12% debentures of Y Ltd
12% preference shareholders of X Ltd are discharged at a premium of 20% by issuing necessary number of 12.5% pref shares of Y Ltd ( face value Rs 100 each)


Intrinsic value per share of X Ltd is Rs 2 and that of Y Ltd is Rs 30.
Y Ltd will issue eq shares to satisfy the eq shareholders of X Ltd on the basis of the intrinsic value of the two companies

Solution:
Calculation of Purchase Consideration

Payment TO:             |   Form of Payment                    |  Working                 |  Amount
Pref Shareholders     |  12.5% pref shares in Y Ltd       |  10000 X   120        |  12L
Equity Shareholders   |Equity Shares in Y Ltd             |   3L X (20/30) X10 |   20L
                                                                                                                           -------------
                                                                                                                            30L

Amount payable to debenture holders will not be included while calculating purchase  consideration as per AS14. Such debentures will be taken over by Y Ltd and then immediately discharged by it 

Comments

Post a Comment

Popular posts from this blog

Work certified and uncertified

Meaning of Work Certified  When contractor takes the contract to complete any construction work, it may complete in 4 or 5 years. but contractor has to pay different expenses for material, labor and others. So, it is very necessary to pay him some money of contract. This money is given on the basis of work done. So, any part of construction which is completed by contractor will be work certified if it is certified by an authority. Authority may be independent engineer or architect who can estimated the work. He will issue the certificate of work done after certifying the work of construction. On this work certified, contractor has right to get money of contract. Meaning of Work Uncertified Work uncertified means work done but not certified by authority. So, contractee will cut some money on the basis of work uncertified and will keep in his pocket. This will be retention money. Accounting Treatment of Work Certified and Work Uncertified  (I) Work  certified...
Read more

factors influencing choice of advertising agency

The Advertiser looks for an advertising agency whose services and expertise meets his requirements. Following factors should be considered while selecting an advertising agency:- Services offered by Ad-agency  - There are different agencies provides different services, some provides all the services, some provide selected services, some provides only media services. It depends on the requirement of advertiser whether he need a fulls service agency, creative boutique, media buying service agency, or a  sweet shop . Experience of Agency  - An experienced agency performs better then a new agency  because it is familiar with different components of marketing environment like- competitors' policies, taste of consumer, income of consumer, consumer responses, fashions and trends, reputation of different media etc. Location  - A major factor to be considered while selecting ad-agency is location of office of agency. A considerable amou...
Read more

Environment of International Marketing

Image
Apple is so successful because of their effective marketing efforts. They are good in identifying relevant environmental factors and trends which helps in taking advantage of opportunities and minimising threats.  New technological developments, global economic conditions, worldwide population changes, increased competition, legislative requirements, and political events are some of the factors affecting current and future marketing activities of the organisations around the world. Combination of such factors makes the International Marketing Environment. The long term performance of any organisation depends on its ability to identify and respond effectively to the key changes in its marketing environment.  Meaning of International Marketing Environment  International Marketing Environment is the combination of various factors external to an organisation that can affect the international marketing decisions of the organisation in international market. These fac...
Read more