notes to the accounts[1]

Upload: bret-white

Post on 03-Apr-2018

219 views

Category:

Documents


0 download

TRANSCRIPT

  • 7/28/2019 Notes to the Accounts[1]

    1/59

    1

    A. MANAGEMENT ACCOUNTING

    QUESTION 1

    Budget is detailed plans that coordinate various activities within a company. It is a financial

    or quantities statement, prepared or approval prior to a defined period of time, for the policy

    to be pursued during the period in order to achieve a given objective.

    5 keys purposes of budgeting system.

    i) To ensure the managers plan for future operations.

    ii) Allow managers to coordinate the activities of the firm, thus identify and resolve

    conflict.

    iii) Communicate and deliver the plan to other responsibility centre managers in

    increasing the company efficiency.

    iv) Budget act as a motivation which encourage efficiency that lead to achieve firms

    goal.

    v) Controlling of activities in the firm by comparing the budget and actual.

    vi) Performance evaluation can be done by measuring the success in meeting the

    budgets.

  • 7/28/2019 Notes to the Accounts[1]

    2/59

    2

    QUESTION 2

    Budget activities on quarterly basis for the year ended 31st December 2011

    Wardah Apparel Sdn Bhd

    Manufacturing Account For The Year Ended 31 December 2011

    a) Sales Budget

    Q1 Q2 Q3 Q4

    Sales (unit) 27,000 9,000 18,000 36,000

    x Selling Price per unit (RM) 35 35 35 35

    Total Sales Value 945,000 315,000 630,000 1,260,000

    b) Production Budget

    Q1 Q2 Q3 Q4

    Sales (unit) 27,000 9,000 18,000 36,000

    Add: closing stock 500 900 3,600 2,250

    27,500 9,900 21,600 38,250

    Less: opening stock 0 (500) (900) (3,600)

    Unit to be Produced 27,500 9,400 20,700 34,650

    c) Direct Material Usage Budget

    Q1 Q2 Q3 Q4

    Quantity to be Produced 27,500 9,400 20,700 34,650

    x Fabric per unit (RM) 1.5 1.5 1.5 1.5

    Total Material Usage 41,250 14,100 31,050 51,975

    Add: closing stock 895 3,105 5,197 2,100

    42,145 17,205 36,247 54,075

    Less: opening stock 0 (895) (3,105) (5,197)

    Total Material to be Purchase 42,145 16,310 33,142 48,878

    x Cost per Unit 2.50 2.50 2.50 2.50

    Cost Material to be Purchase 105,362.50 40,775 92,855 122,195

  • 7/28/2019 Notes to the Accounts[1]

    3/59

    3

    d) Direct Labour Budget

    Skilled Workers Q1 Q2 Q3 Q4

    Production Unit 27,500 9,400 20,700 34,650

    x hour per unit 0.2 0.2

    0.2

    0.2

    Total Hours 5,500 1,880 4,140 6,930

    Rate per hours (RM) 10 10 10 10

    Total Cost 55,000 18,800 41,400 69,300

    Semi-skilled Workers Q1 Q2 Q3 Q4

    Production Unit 27,500 9,400 20,700 34650

    x hour per unit 0.35 0.35 0.35 0.35

    Total Hours 9,625 3,290 7,245 12,127.50

    Rate per hours (RM) 6 6 6 6

    Total Cost 57,750 19,740 43,470 72,765

    e) Manufacturing Overhead Budget

    Traditional method:

    RM

    Supervision Salaries 5,600

    Insurance 9,600

    Maintenance machineries 10,400

    Utilities 7,500

    Depreciation - machineries 35,072

    Total 68,172

    OAR = Budgeted Overhead

    Basis

    = 68,172

    28,400 machine hour

    = RM2.40

  • 7/28/2019 Notes to the Accounts[1]

    4/59

    4

    ABC method:

    Activity Amount (RM) Total Cost Driver Activity Pool

    Rate

    Indirect Material 1,250 92,250 0.0136

    Factory Electricity 750 92,250 0.0081

    Set-up Cost 10,000 92,250 0.1084

    Purchasing and Material Handling 1,200 92,250 0.0130

    Inspection 800 92,250 0.0087

    Design 4,000 92,250 400

    Manufacturing Overhead

    Activity Q1 Q2 Q3 Q4

    Indirect Material 373 127 280 470

    Factory Electricity 224 77 168 282

    Set-up Cost 2,981 1,091 2,244 3,756

    Purchasing and Material

    Handling

    358 122 269 451

    Inspection 238 82 180 300

    Design 1,000 600 800 1,600

    Total Overhead Cost 5,173.44 2,026.56 3,941.46 6,858.54

    No of unit 27,500 9,400 20,700 34,650

    Total Overhead/ unit 0.19 0.22 0.19 0.20

  • 7/28/2019 Notes to the Accounts[1]

    5/59

    5

    f) Production Cost Budget

    Q1 Q2 Q3 Q4

    Direct Material 103,125 35,250 77,625 129,937.50

    Direct Labour 112,750 38,540 84,870 142,065Prime Cost 214,875 73,790 162,495 272,002.50

    Production overhead :

    Indirect Material 373 127 280 470

    Factory Electricity 224 77 168 282

    Set-up Cost 2,981 1,091 2,244 3,756

    Purchasing and Material

    Handling

    358 122 269 451

    Inspection 238 82 180 300Design 1,000 600 800 1,600

    Supervision Salaries 1,400 1,400 1,400 1,400

    Insurance 2,400 2,400 2,400 2,400

    Maintenance machineries 2,600 2,600 2,600 2,600

    Factory Utilities 1,875 1,875 1,875 1,875

    Depreciation - machineries 8,768 8,768 8,768 8,768

    Depreciation factory

    building

    13,500 13,500 13,500 13,500

    TOTAL PRODUCTION

    COST

    251,591.44 106,359.56 196,979.46 309,404.04

    Production Cost per unit = RM251591.44 + RM106359.56 + RM196979.46 + RM309404.04RM27500 + RM9400 + RM20700 + RM34650

    = RM864334,50RM92250

    = RM9.37

  • 7/28/2019 Notes to the Accounts[1]

    6/59

    6

    g) Cash Budget

    Wardah Apparel Sdn Bhd

    Cash Budget for the year ended 31 December 2011

    Q1

    RM

    Q2

    RM

    Q3

    RM

    Q4

    RM

    OPENING CASH BALANCE 16,1800 729,638.50 101,3891.50 138,2706.75

    Receipt:

    Receipt from debtor:

    80% for this quarter 756,000 252,000 504,000 1,008,000

    18% for next quarter 43,200 170,100 56,700 113,400

    Total Cash Available 961,000 1,151,738.50 1,574,591.50 2,504,106.75

    Less: Payment :

    Payment to creaditors :

    60% for this quarter 53,647.50 24,465 49,713.75 73,316.25

    40% for next quarter 22,740 35,765 16,310 33,142.50

    Salary :

    Skilled Labour

    Semi-skilled Labour

    55,000

    57,750

    18,800

    19,740

    41,400

    43,470

    69,300

    72,765

    Manufacturing Overhead :

    Indirect Material 373 127 280 470

    Factory Electricity 224 77 168 282

    Set-up Cost 2,981 1,091 2244 3,756

    Purchasing and Material

    Handling

    358 122 269 451

    Inspection 238 82 180 300

    Design 1,000 600 800 1,600

    Supervision Salaries 1,400 1,400 1,400 1,400

    Insurance 2,400 2,400 2,400 2,400

    Maintenance machineries 2,600 2,600 2,600 2,600

    Factory Utilities 1,875 1,875 1,875 1,875

  • 7/28/2019 Notes to the Accounts[1]

    7/59

    7

    Selling Overhead :

    Sales salaries 2,000 2,000 2,000 2,000

    Sales commission 750 750 750 750

    Freight outwards 500 500 500 500

    Advertising 250 250 250 250

    Travelling expenses 2,750 2,750 2,750 2,750

    Administrative Overhead :

    Licensing fees 150 150 150 150

    Clerical wages 1,250 1,250 1,250 1,250

    Manager salary 18,000 18,000 18,000 18,000

    Entertainment expenses 2,500 2,500 2,500 2,500

    Utilities 625 625 625 625

    Total Cash Payment 231,361.50 137,847 191,884.75 292,432.75

    CLOSING CASH BALANCE 729638.50 1013891.50 1382706.75 2211674

  • 7/28/2019 Notes to the Accounts[1]

    8/59

    8

    Actual activities on quarterly basis for the year ended 31st December 2011

    Q1 Q2 Q3 Q4

    ACTUAL SALES :

    Sales (units)

    x Selling price (RM)

    TOTAL SALES VALUE (RM)

    27,000.00

    35.00

    945,000.00

    9,000.00

    35.00

    315,000.00

    18,000.00

    35.00

    630,000.00

    36,000.00

    35.00

    1,260,000.00

    ACTUAL PRODUCTION :

    Sales (units)

    + Closing stock

    - Opening stock

    TOTAL QUANTITY TO BE

    PRODUCED

    27,000.00

    1,500.00

    28,500.00

    (1,350.00)

    27,150.00

    9,000.00

    900.00

    9,900.00

    (1,500.00)

    8,400.00

    18,000.00

    3,600.00

    21,600.00

    (900.00)

    20,700.00

    36,000.00

    2,250.00

    38,250.00

    (3,600.00)

    34,650.00

    ACTUAL DIRECT MATERIAL

    USAGE:

    Quantity to be produced

    x Fabric per unit (m)

    TOTAL MATERIAL USAGE

    27,150.00

    1.50

    40,725. 00

    8,400.00

    1.50

    12,600.00

    20,700.00

    1.50

    31,050.00

    34,650.00

    1.50

    51,975.00

  • 7/28/2019 Notes to the Accounts[1]

    9/59

    9

    ACTUAL MATERIAL PURCHASE :

    Quantity of material to be used

    + Closing stock

    - Opening stock

    TOTAL MATERIAL TO BE

    PURCHASED

    x Cost of material per meter

    COST OF MATERIAL TO BE

    PURCHASED

    40,725.00

    895.00

    41,620.00

    (6,200.00)

    35,420.00

    2.50

    88,550.00

    12,600.00

    3,105.00

    15,705.00

    (895.00)

    14,810.00

    2.50

    37,025.00

    31,050.00

    5,197.50

    36,247.50

    (3,105.00)

    33,142.50

    2.50

    82,856.25

    51,975.00

    2,100.00

    54,075.00

    (5,197.50)

    48,877.50

    2.50

    122,193.75

    ACTUAL DIRECT LABOUR :

    Skilled worker

    x Rate/hour (RM/hr)

    TOTAL COST

    Semi-skilled worker

    x Rate/hour (RM/hr)

    TOTAL COST

    5,430.00

    9.50

    51,585.00

    9,502.50

    6.50

    61,766.25

    1,680.00

    9.50

    15,960.00

    2,940.00

    6.50

    19,110.00

    4,140.00

    9.50

    39,330.00

    7,245.00

    6.50

    47,092.50

    6,930.00

    9.50

    65,835.00

    12,127.50

    6.50

    78,828.75

  • 7/28/2019 Notes to the Accounts[1]

    10/59

    10

    ACTUAL MANUFACTURING

    OVERHEAD:

    Traditional method :

    Supervision salaries

    Insurance

    Maintenance - machineries

    Utilities

    Depreciation machineries

    OAR = Budgeted overhead

    Basis

    = RM 61,672.00

    30,000 MH

    = RM 2.06/MH

    RM

    5,600.00

    9,600.00

    5,400.00

    6,000.00

    35,072.00

    61,672.00

  • 7/28/2019 Notes to the Accounts[1]

    11/59

    11

    ABC method :

    ACTIVITY

    Amount

    (RM)

    Total Cost

    Driver Activity Pool Rate

    Indirect materials 1,550.00 90900.00 0.0171

    Factory electricity 750.00 90900.00 0.0083

    Set-up cost 10,000.00 90900.00 0.1100

    Purchasing & material

    handling 1,200.00 90900.00 0.0132

    Inspection 800.00 90900.00 0.0088

    Design 4,000.00 10.00 400.00

    ACTIVITY Q1 Q2 Q3 Q4

    Indirect materials 462.95 143.23 352.97 590.84

    Factory electricity 224.01 69.31 170.79 285.89

    Set-up cost 2,986.80 924.09 2,277.23 3,811.88

    Purchasing & material

    handling358.42 110.89 273.27 457.43

    Inspection 238.94 73.93 182.18 304.95

    Design 1,000.00 600.00 800.00 1,600.00

    Total overhead cost 5,271.12 1,921.45 4,056.44 7,050.99

    No of units 27,150.00 8,400.00 20,700.00 34,650.00

    TOTAL OVERHEAD /

    UNIT0.19 0.23 0.20 0.20

  • 7/28/2019 Notes to the Accounts[1]

    12/59

    12

    ACTUAL PRODUCTION COST

    Q1 Q2 Q3 Q4

    Direct Material 101,812.50 31,500.00 77,625.00 129,937.50

    Direct Labour 113,351.25 35,070.00 86,422.50 144,663.75

    PRIME COST 215,163.75 66,570.00 164,047.50 274,601.25

    Production Overhead:

    Indirect Material 462.95 143.23 352.97 590.84

    Factory electricty 224.01 69.31 170.79 285.89

    Set-up cost 2,986.80 924.09 2,277.23 3,811.88

    Purchasing and material handling 358.42 110.89 273.27 457.43

    Inspection 238.94 73.93 182.18 304.95

    Design 1,000.00 600.00 800.00 1,600.00

    Supervision salaries 1,400.00 1,400.00 1,400.00 1,400.00

    Insurance 2,400.00 2,400.00 2,400.00 2,400.00

    Maintenance-machineries 1,350.00 1,350.00 1,350.00 1,350.00

    Factory utilities 1,500.00 1,500.00 1,500.00 1,500.00

    Depreciation on machineries 8,768.00 8,768.00 8,768.00 8,768.00

    Depreciation on factory building 13,500.00 13,500.00 13,500.00 13,500.00

    TOTAL PRODUCTION COST 249,352.87 97,409.45 197,021.94 310,570.24

    Production cost per unit =RM 854,354.50

    90,900.00 units

    = RM 9.40/unit

  • 7/28/2019 Notes to the Accounts[1]

    13/59

    13

    WARDAH APPAREL SDN BHD

    Actual Cash for the year ended 31ST December 2011

    1st Quarter 2nd Quarter 3rd Quarter 4th Quarter

    RM RM RM RM

    Opening Cash Balance 161,800.00 720,067.63 989,401.18 1,341,798.49

    Add : Receipt :

    Receipt from debtors :

    80% for this quarter 756,000.00 252,000.00 504,000.00 1,008,000.00

    18% for next quarter 43,200.00 170,100.00 56,700.00 113,400.00

    Insurance received 60,000.00

    Rent received 6,000.00 6,000.00 6,000.00 10,000.00

    Total Cash Available 967,000.00 1,148,167.63 1,556,101.18 2,533,198.49

    Less : Payment :

    Payment to creditors :

    60% for this quarter 53,130.00 22,215.00 49,713.75 73,316.25

    40% for next quarter 22,740.00 35,420.00 14,810.00 33,142.50

    Salary :

    Skilled labour 51,585.00 15,960.00 39,330.00 65,835.00

    Semi-skilled labour 61,766.25 19,110.00 47,092.50 78,828.75

    Manufacturing overhead :

    Indirect materials 462.95 143.23 352.97 590.84

    Factory electricity (machinery) 224.01 69.31 170.79 285.89

    Set-up cost 2,986.80 924.09 2,277.23 3,811.88

    Purchasing and material handling 358.42 110.89 273.27 457.43

    Inspection 238.94 73.93 182.18 304.95

    Design 1,000.00 600.00 800.00 1,600.00

    Supervision salaries 1,400.00 1,400.00 1,400.00 1,400.00

    Insurance 2,400.00 2,400.00 2,400.00 2,400.00

    Maintence - machineries 1,350.00 1,350.00 1,350.00 1,350.00

    Utilities 1,500.00 1,500.00 1,500.00 1,500.00

  • 7/28/2019 Notes to the Accounts[1]

    14/59

    14

    Selling overhead :

    Sales salaries 2,000.00 2,000.00 2,000.00 2,000.00

    Sales commission 750.00 750.00 750.00 750.00

    Freight outwards 750.00 750.00 750.00 750.00Advertising 1,250.00 1,250.00 1,250.00 1,250.00

    Travelling expenses 2,750.00 2,750.00 2,750.00 2,750.00

    Administrative overhead :

    Licensing fees 150.00 150.00 150.00 150.00

    Clerical wages 2,500.00 2,500.00 2,500.00 2,500.00

    Manager salary 18,000.00 18,000.00 18,000.00 18,000.00

    Donation 1,750.00 1,750.00 1,750.00 1,750.00

    Utilities 500.00 500.00 500.00 500.00

    Maintenance office 1,950.00 1,950.00 1,950.00 1,950.00

    Hire-Purchase of motor vehicle - 1stvan 13,440.00 8,820.00 8,820.00 8,820.00

    - 2nd van 16,320.00 6,480.00 112,320.00

    Purchase of office equipment 5,000.00Repayment on loan for purchasefactory building 13,000.00

    Tax fees 3,000.00

    Audit fees 5,000.00

    Cost of website development 2,000.00

    TOTAL CASH PAYMENT 246,932.37 158,766.45 214,302.69 441,313.49

    CLOSING CASH BALANCE 720,067.63 989,401.18 1,341,798.49 2,091,885.00

  • 7/28/2019 Notes to the Accounts[1]

    15/59

    15

    B. FINANCIAL ACCOUNTING AND ACCOUNTING INFORMATION SYSTEM

    QUESTION 1

    a) Time based/hourly rate is an employee is paid on the basis of time worked and a

    premium is paid for working overtime and the rate is predetermined for a particular time

    unit spent. For example an employee is paid per hour that an employee is actual work.

    b) Piece rate with guaranteed day rate is the workers are actually paid on the basis of

    output and if piece rate wages fall below the time rate wages, the worker is paid on time

    rate basis such as at day rate.

  • 7/28/2019 Notes to the Accounts[1]

    16/59

    16

    QUESTION 2

    a) Gross wages earned by each worker for:

    i) The first week of January

    MAJID LEE

    Basic Wages = 48hours x RM7/hour

    = RM 336

    Basic Wages = 48hours x RM3.50/hour

    = RM 168

    Overtime Hour = 48hours - 48hours

    = 0

    Overtime Hour = 50hours - 48hours

    = 2 hours

    Overtime - Basic Overtime (100%)

    Payment = NIL

    - Premium Overtime (50%)

    = NIL

    - Basic Overtime = 100% x RM3.50 X 2hrs

    = RM7

    - Premium Overtime = 50% x RM3.50 X 2hrs

    = RM3.50

    - Total Overtime Payment = RM10.50

    Time Allowed = 2.25 minutes x 1500units

    60

    = 56.25 hours

    Time Allowed = 3.50 minutes x 800units

    60

    = 46.67 hours

    Time Taken = 48 hours Time Taken = 50 hours

    Time Saved = 56.25 hours - 48 hours

    = 8.25 hours

    Time Saved = 46.67 hours - 50 hours

    = NIL

    Bonus = 40% x 8.25 hours x RM7

    = RM23.10

    NIL

    Gross Wages - Basic Wages RM 336

    - Overtime NIL- Bonus RM23.10

    -Total RM359.10

    Gross Wages - Basic Wages RM 168

    - Overtime RM10.50- Bonus NIL

    -Total RM178.50

  • 7/28/2019 Notes to the Accounts[1]

    17/59

    17

    ii) The second week of January

    MAJID LEE

    Basic Wages = 48hours x RM7.50/hour

    = RM 360

    Basic Wages = 48hours x RM3.50/hour

    = RM 168

    Excess Output Payment = 5% x 2 x RM11

    = RM1.10

    = 1600 x RM1.10

    2600

    =RM0.68

    Excess Output Payment = 5% x 2 x RM11

    = RM1.10

    = 1000 x RM1.10

    2600

    =RM0.42

    Gross Wages = RM 360 + RM0.68

    = RM360.68

    Gross Wages = RM 168+ RM0.42

    = RM168.42

    b) The new remuneration scheme is better than do the previous scheme as when wages is

    given based on group bonus scheme, it will encourage team spirit among members,

    good group incentive scheme assist in the reduction of labor turnover, spoilage, waste

    and absenteeism. Besides that, good output will quality for bonus that can only be

    earned if each member performs his/her task satisfactorily. This built-in inspection

    system reduces the amount of supervision required. In addition, higher output because

    slower workers will follow the act of faster workers. Thus, the cost per unit would

    reduce.

  • 7/28/2019 Notes to the Accounts[1]

    18/59

  • 7/28/2019 Notes to the Accounts[1]

    19/59

    19

    b) Statement of Comprehensive Income

    Wardah Apparel Sdn. Bhd

    Statement of Comprehensive Income for the year ended 31st December 2011

    Notes RM

    Sales W1 3,150,500.00

    Less: Cost of sales W2 (848,054.50)

    Gross Profit 2,301,945.50

    Add : Other Income W3 28,000.00

    Less: Distribution cost W4 (131,710.00)

    Less: Administrative expenses W4 (172,650.00)

    OPERATING INCOME 2,025,585.50

    Less : Financial expenses W4 (8,310.00)

    PROFIT BEFORE TAX 2 2,017,275.50

  • 7/28/2019 Notes to the Accounts[1]

    20/59

    20

    Workings :

    W1) Total Sales

    RM

    Q1 945,000.00Q2 315,000.00

    Q3 630,000.00

    Q4 1,260,000.00

    Total Sales 3,150,000.00

    W2) Cost of Sales

    RM

    Opening stock of Finished goods 14,850.00

    Add : Production Cost of Completed Goods 854,354.50

    Less : Closing stock of finished goods (21,150.00)

    Cost of Sales 848,054.50

    W3) Other Income

    RM

    Rental received from building 28,000.00

    Total Other Income 28,000.00

  • 7/28/2019 Notes to the Accounts[1]

    21/59

    21

    W4) Expenses

    Expenses AdministrationCost (RM)

    DistributionCost (RM)

    FinanceCost (RM)

    Office maintenance 7,800.00

    Office utilities 2,000.00

    Sales salaries 8,000.00

    Sales commissions 3,000.00

    Freight outwards 3,000.00

    Advertising 5,000.00

    Travelling expenses 11,000.00

    Licensing fees for use of universitiesnames and logos

    600.00

    Clerical wages 10,000.00

    Manager salary 72,000.00

    Donation 7,000.00

    Depreciation on office equipment 250.00

    Interest on hire purchase - first van 3,150.00

    - second van 2,160.00

    Interest on loan 3,000.00

    Loss on disposal of Motor Vehicles 65,960.00

    Audit fees 5,000.00

    Tax fees 3,000.00

    Bad debts 63,000.00

    Website Development 2,000.00

    Depreciation on motor vehicles 35,750.00

    TOTAL 172,650.00 131,710.00 8,310.00

  • 7/28/2019 Notes to the Accounts[1]

    22/59

    22

    c) Statement of Financial Position

    Wardah Apparel Sdn. Bhd

    Statement of Financial Position for the year ended 31st December 2011

    Notes RM

    NON CURRENT ASSETS

    Property, Plant & Equipment 3 613,906.00

    CURRENT ASSETS

    Inventories - Raw Materials 5,250.00

    - Finished Goods 21,150.00

    Accounts Receivable 226,800.00

    Bank 2,091,885.00

    TOTAL ASSETS 2,958,991.00

    EQUITY AND LIABILITIES

    Share Capital 486,603.00

    Reserve 4 2,185,260.50

    NON-CURRENT LIABILITIES

    Loan-Public Bank 170,000.00

    Loan-Hong Leong Bank 68,250.00

    CURRENT LIABILITIES

    Accounts Payable 48,877.50

    TOTAL EQUITY AND LIABILITIES 2,958,991.00

  • 7/28/2019 Notes to the Accounts[1]

    23/59

    23

    c) Statement of Changes in Equity

    Wardah Apparel Sdn. Bhd

    Statement of Changes in Equity for the year ended 31st December 2011

    Share Capital (RM) Retained Earnings (RM) Total (RM)

    Bal b/d 486,603.00 167,985.00 654,588.00

    Profit for the year 2,017,275.50 2,017,275.50

    486,603.00 2,185,260.50 2,671,863.50

  • 7/28/2019 Notes to the Accounts[1]

    24/59

    24

    e) Statement of Cash Flow (direct method)

    Wardah Apparel Sdn. Bhd

    Statement of Cash Flow for the year ended 31st December 2011

    RM RM

    Cash Flows from Operating Activities

    Cash receipts from customers 2,903,400.00

    Cash paid to supplier (304,487.50)

    Cash paid to employees (475,107.50)

    Payment for other expenses (88,700.00)

    Net Cash Flows from operating activities 2,035,105.00

    Cash Flows from Investing Activities

    Purchase of motor vehicle (22,500.00)

    Purchase of office equipment (5,000.00)

    Proceeds from disposal on motor vehicles 60,000.00

    Cash receipt from rental 28,000.00

    Net Cash Flows from investing activities 60,500.00

    Cash Flows from Financing Activities

    Finance Cost (8,310.00)

    Repayment of bank loan (10,000.00)

    Repayment of hire purchase (147,210.00)

    Net Cash Flows from financing activities (165,520.00)

    Net increase in cash and cash equivalents 1,930,085.00

    Cash and cash equivalents and the beginning of period 161,800.00

    Cash and cash equivalents at the end of the period 2,091,885.00

  • 7/28/2019 Notes to the Accounts[1]

    25/59

    25

    Workings : Payment for other expenses

    Expenses RM RM

    Manufacturing 133,972.00

    Operating 312,670.00

    Total Expenses 446,642.00

    Less :

    Depreciation on machineries (35,072.00)

    Depreciation on factory building (54,000.00)

    Supervision Salaries (5,600.00)

    Sales Salaries (8,000.00)

    Clerical wages (10,000.00)

    Manager salary (72,000.00)

    Depreciation on office equipment (250.00)

    Depreciation on motor vehicle (35,750.00)

    Loss on disposal (65,960.00)

    Bad debts (63,000.00)

    Interest on hire purchase - 1 st van (3,150.00)

    - 2nd van (2,160.00)

    Interest on loan (3,000.00) (357,942.00)

    Cash Payment 88,700.00

  • 7/28/2019 Notes to the Accounts[1]

    26/59

    26

    Notes to the Accounts

    1. Significant Accounting Policies

    1.1 Property, Plant and Equipment

    Property, plant and equipment are initially stated at cost less accumulated depreciation.

    The cost of property, plant and equipment comprises purchase costs, together with any

    incidental cost of acquisition.

    Freehold land is not depreciated as it has an infinite life. Depreciation of other property,

    plant and equipment are as follows are:

    Freehold building 15% on cost

    Office Equipment 5% on cost

    Plant and Machinery 20% on net book value

    Motor Vehicles 10% on cost

    Residuals values and useful lives of assets are reviewed an adjust if appropriate, at each

    balance sheet date.

    1.2 Inventories

    Inventories are stated at the lower of cost and net realizable value. Net realizable value is

    the estimated selling price in the price in the ordinary course of business, less the costs of

    completion and selling expenses.

    1.3 Trade receivables

    Trade receivables are carried at invoiced amount less allowance for doubtful debts.Allowance for doubtful debts is made for any debts considered to be doubtful of collection

    based on a review of outstanding amounts at balance sheet date. Bad debts are written

    off in the financial year in which they are identified.

  • 7/28/2019 Notes to the Accounts[1]

    27/59

    27

    1.4 Cash and cash equivalent

    For purpose of the cash flow statements, cash and cash equivalents comprise cash in

    hand and bank balances.

    1.5 Revenue recognition.

    Revenue from the sale of goods is recognized when significant risks and reward of

    ownership of the goods are transferred to the buyer.

    Rental income is recognized on the accrual basis in accordance with the substance of the

    relevant agreements.

    2. Profit before taxation

    Profit before tax is arrived after charging: RM

    Depreciation on office equipment 250

    Interest on hire purchase 5,310

    Interest on loan 3,000

    Audit Fees 3,000

    Tax Fees 5,000

    and after crediting:

    Rental Income 28,000

  • 7/28/2019 Notes to the Accounts[1]

    28/59

    28

    3. Property, Plant and Equipment

    Cost (RM) Depreciation Current

    Year (RM)

    Carrying Amount

    (RM)

    Land 88,618 0 88,618

    Building 198,000 (54,000) 144,000

    Machineries 175,360 (35,072) 140,288

    Motor Vehicles 272,000 (35,750) 236,250

    Office Equipment 5,000 (250) 4,750

    Total 738,978 (125,072) 613,906

    4. Statement of Changes in Equity

    Share Capital (RM) Retained Earnings (RM) Total (RM)

    Bal b/d 486,603.00 167,985.00 654,588.00

    Profit for the year 2,017,275.50 2,017,275.50

    486,603.00 2,185,260.50 2,671,863.50

  • 7/28/2019 Notes to the Accounts[1]

    29/59

    29

    C. FINANCIAL MANAGEMENT

    QUESTION 1

    Ratios Formula Workings Result

    LIQUIDITY RATIOS

    i) Current ratios Current assetCurrent liabilities

    2,345,085.0048,877.50

    47.98 x

    ii) Quick ratios Current asset-inventories-prepaymentCurrent liabilities

    2,323,935.0048,877.50

    47.55 x

    EFFICIENCY RATIOS

    i) Inventoryturnover

    Cost of goods soldAverage Closing stock

    848,054.50(14,840+21150)/2

    848,054.5018,000.00

    47.11 x

    ii) Averagecollectionperiod(days)

    Accounts receivablesCredit sales/360

    226,800.00567,000/360

    226,800.001,575.00

    144days

    iii) Fixedassetsturnover

    SalesNet fixed assets

    3,150,000.00613,906.00

    5.13 x

    iv) Total assetsturnover

    SalesTotal assets

    3,150,000.002,958,991.00

    1.06 x

    LEVERAGE RATIOS

    i) Debt ratio Total debtTotal assets

    287,127.502,958,991.00

    10%

    ii)Timesinterestearned

    Earning before interest and taxesInterest expenses

    2,025,585.508,310.00

    243.75 x

  • 7/28/2019 Notes to the Accounts[1]

    30/59

    30

    PROFITABILITY RATIOS

    i) Gross profitmargin

    Gross profitSales

    2,301,945.503,150,000.00

    73%

    ii) Net profitmargin

    Net profitSales

    2,017,275.503,150,000.00

    64%

    iii) Return onequity

    Earnings After TaxCommon equity

    2,017,275.502,671,863.50

    76%

    iv) Return onasset

    Earnings After TaxTotal assets

    2,017,275.502,958,991.00

    68%

    Comment for the performance of the company financial ratios :

    Liquidity Ratios

    The current ratio for Wardah Apparel is high and it is good because for every RM 1 of current

    liabilities, the company has RM 47.98 of current assets to cover its short term obligation.

    For the quick ratios, it is high and good because for every RM 1 of current liabilities, thecompany has RM 47.55 of current assets after deducting the least liquid current assets to cover

    its short term obligation.

    Efficiency Ratios

    The firm has high inventory turnover ratio which is 47.11. This means, the company is able to

    turnover its inventory as it shows higher sales value.

    The average collection period of the firm is 144 days which is not good for the firm because the

    company takes a longer time to collect its debts.

    Fixed asset turnover ratio and total asset turnover ratio for the company shows high ratio which

    is the company is able to utilize its assets efficiently to generate sales.

  • 7/28/2019 Notes to the Accounts[1]

    31/59

    31

    Leverage Ratios

    The debt ratio of the company is 10%, therefore the company only use 10% of external source

    of financing in finance its capital and it is good situation for the company because the company

    is not bear a higher debt.

    The time interest earned for the company is very good because the company is capable to pay

    its interest obligation.

    Profitability Ratios

    Gross profit margin, net profit margin, return on assets, and return on equity of the company

    shows higher ratio which are 73%, 64%, 76% and 68% respectively. All these ratios indicate

    that the company are in profitable condition by having high sales and efficient in managing their

    assets.

  • 7/28/2019 Notes to the Accounts[1]

    32/59

    32

    QUESTION 2

    a) Depreciation of warehouse = Cost of project

    Useful life

    = RM2,000,000

    5 years

    = 400,000.00

    b) Average annual profit 5 years = Total after tax accounting profit for n years

    n

    = 350,000+67,5000+1,200,000+850,000+550,000

    5 years

    = 3,625,000

    5 years

    = 725,000.00

    c) Average amount invested in the project = Initial outlay + expected salvage value

    2

    = 2000000+2000

    2

    = 2,002,000

    2

    = 1,001,000.00

    d) Accounting Rate of Return (ARR) = Average annual profit for the year

    Average amount invested in the project

    = 725,000

    1,000,100

    = 72%

  • 7/28/2019 Notes to the Accounts[1]

    33/59

    33

    e) Encik Munaim should consider proceeding with the Wardah Smart Online project if its

    accounting rate of return (AROR) is higher or equal to the firms minimum acceptable

    AROR. In this case, Encik Munaim should accept the project since the AROR is 72%.

  • 7/28/2019 Notes to the Accounts[1]

    34/59

    34

    D. AUDITING

    QUESTION 1

    The course of action that should be taken by an auditor if he has approached to be nominated

    as an auditor is that he must request permission from prospective client to communicate with

    the existing auditor before accepting any nomination as an auditor. The purpose of

    communication is to obtain information about the client and to know for any professional

    reasons for the proposed changes before the new auditor can decide whether to accept the

    nomination or not.

    QUESTION 2

    No. Weaknesses Possible Losses Recommendation

    1. Time recording system There

    is no verification by the

    supervisor when the shift

    workers clock in their time

    work.

    There is a possibility that

    the employee lying on the

    time or might change the

    figure.

    There should be a

    supervisor who

    monitors the clock in

    time workers.

    2. Overtime working There is no

    supervisor or person who

    monitors their overtime

    working.

    There is a possibility that

    the employee lying on the

    time and payment of wages

    will be overstated.

    There should be a

    supervisor who

    monitors the overtime

    work of workers.

    3. Details of hours works There

    is no approval by an authorized

    person of the details of hours

    work before being send to the

    payroll department.

    There is a possibility that

    inaccuracy of data might

    happened.

    There should has an

    approval by an

    authorized person on

    the details of hours

    work.

    4. Receipt of the email There is

    no person who monitors the

    receipt of the email by the

    payroll department and no

    cancellation has been made

    There is a possibility that

    the file of termination of

    employees may still exist or

    the email was not being

    received by the payroll

    department.

    There should be a

    person who monitors

    the receipt of email or

    segregation of duties.

  • 7/28/2019 Notes to the Accounts[1]

    35/59

    35

    QUESTION 3

    No. Substantive Analytical Procedures Expectation

    1. Compare payroll expenses account

    balances with previous year (adjusted for

    pay rate increases and increases in

    volume).

    Expect that the pay rate remain unchanged

    from the previous year.

    2. Compare payroll tax expenses as a

    percentage of salaries wages with previous

    year (adjusted for changes in the tax rates).

    No misstatement of payroll tax expense and

    payroll tax liability.

    3. Compare on reasonableness of the

    managers salary for the managers position.

    The manager will be given respective salary

    with his position.

    QUESTION 4

    Four procedures used in collecting audit evidence in respect of testing the accuracy of the

    accuracy of the time recording system at Wardah Apparel Sdn. Bhd.

    1. Observation Observe whether the workers are clock in on work time.

    2. Documentation Examine the clock in time with the time recorded in the system.

    3. Reperformance Recalculate the accuracy of the time recorded.

    4. Inquiries from client Ask for a written confirmation from the supervisors.

    QUESTION 5

    Five ledger accounts that are likely to be affected by the payroll and personnel cycle :

    1. Cash in bank.

    2. Accrued wages, salaries, bonuses, and commissions.

    3. Direct labour.4. Accrued payroll tax expenses.

    5. Payroll tax expenses.

  • 7/28/2019 Notes to the Accounts[1]

    36/59

    36

    QUESTION 6

    Five types of audit procedures that the auditor can use to determine whether the payroll

    transactions are recorded at the proper amounts:

    1. Analytical procedures.

    2. Reperformance.

    3. Physical examination.

    4. Confirmation from third parties.

    5. Documentations.

  • 7/28/2019 Notes to the Accounts[1]

    37/59

    37

    QUESTION 7

    Wardah Apparel Sdn. Bhd.

    Audited Statement of Comprehensive Income For The Year Ended 31st December 2011

    Workings RM

    Sales

    Less : Cost of Goods Sold

    GROSS PROFIT

    Add : Other Income

    Less : Distribution Cost

    Less : Administrative expenses

    OPERATING INCOME

    Less : Financial Expenses

    Add : Finance Income

    PROFIT BEFORE TAX

    Less : Tax expenses

    PROFIT AFTER TAX

    1

    2

    3

    4

    4

    4

    3,150,500.00

    (842,554.50)

    2,307,945.50

    24,000.00

    (131,710.00)

    (174,400.00)

    2,025,835.00

    (8,310.00)

    -

    2,017,525.50

    (586,465.63)

    1,431,059.88

  • 7/28/2019 Notes to the Accounts[1]

    38/59

    38

    WORKINGS RM

    Working 1 :

    Q1

    Q2

    Q3

    Q4

    Add : Credit Sales

    TOTAL SALES

    945,000.00

    315,000.00

    630,000.00

    1,260,000.00

    3,150,000.00

    500.00

    3,150,500.00

    Working 2 :

    Opening stock of finished goods

    Add : Production Cost of Completed Goods

    Less : Closing stock of finished goods

    COST OF GOOD SOLD

    14,850.00

    848,854.50

    (21,150.00)

    842,554.50

    Working 3 :

    Rental income

    Less : Prepaid rental

    OTHER INCOME

    28,000.00

    (4,000.00)

    24,000.00

  • 7/28/2019 Notes to the Accounts[1]

    39/59

    39

    Working 4 :

    EXPENSES Administration

    cost

    Distribution

    cost

    Finance

    Cost

    Office maintenance

    Office utilities

    Sales salaries

    Sales commissions

    Freight outwards

    Advertising

    Travelling expenses

    Licensing fees for use of universities

    names and logos

    Clerical wages

    Manager salary

    Donation

    Depreciation on office equipment

    Interest on hire purchase 1st van

    - 2nd van

    Interest on loan

    Loss on disposal of motor vehicles

    Audit fees

    Tax fees

    Bad debts

    Website development

    Depreciation on motor vehicles

    Telephone

    Water and electricity

    Entertainment expenses

    7,800.00

    2,000.00

    600.00

    10,000.00

    72,000.00

    7,000.00

    250.00

    3,000.00

    5,000.00

    63,000.00

    2,000.00

    350.00

    700.00

    700.00

    8,000.00

    3,000.00

    3,000.00

    5,000.00

    11,000.00

    65,960.00

    35,750.00

    3,150.00

    2,160.00

    3,000.00

    TOTAL 174,400.00 131,710.00 8,310.00

  • 7/28/2019 Notes to the Accounts[1]

    40/59

    40

    Wardah Apparel Sdn. Bhd.

    Audited Statement of Financial Position As At 31st December 2011

    Notes RM

    NON CURRENT ASSETS

    Property, Plant and Equipment

    CURRENT ASSETS

    Inventories Raw Materials

    Finished Goods

    Account Receivables

    Bank

    Prepaid Insurance

    TOTAL ASSETS

    3 613,906.00

    5,250.00

    21,150.00

    227,300.00

    2,091,885.00

    4,800.00

    2,964,291.00

    EQUITY

    Share capital

    Reserve

    NON CURRENT LIABILITIES

    Loan from Public Bank

    Loan from Hong Leong Bank

    CURRENT LIABILITIES

    Accounts Payable

    Prepaid Rental Income

    Accrued Telephone Expenses

    Accrued Water and Electricity

    Tax Payable

    TOTAL EQUITY AND LIABILITIES

    4

    486,603.00

    1,599,044.88

    170,000.00

    68,250.00

    48,877.50

    4,000.00

    350.00

    700.00

    586,465.63

    2,964,291.00

  • 7/28/2019 Notes to the Accounts[1]

    41/59

    41

    Wardah Apparel Sdn. Bhd.

    Audited Cash Flow Statement For The Year Ended 31st December 2011

    RM RM

    Cash Flows from Operating Activities

    Cash receipts from customers

    Cash paid to supplier

    Cash paid to employees

    Payment for other expenses

    Net Cash Flows from operating activities

    290,3400.00

    (304,487.50)

    (475,107.50)

    (88,700.00)

    2,035,105.00

    Cash Flows from Investing Activities

    Purchase of motor vehicle

    Purchase of office equipment

    Proceeds from disposal on motor vehicles

    Cash receipt from rental

    Net Cash Flows from investing activities

    (22,500.00)

    (5,000.00)

    60,000.00

    28,000.00

    60,500.00

    Cash Flows from Financing Activities

    Finance cost

    Repayment of bank loan

    Repayment of hire purchase

    Net Cash Flows from financing activities

    (8,310.00)

    (100,00.00)

    (147,210.00)

    (165,520.00)

    Net increase in cash and cash equivalents

    Cash and cash equivalents and the beginning of period

    Cash and cash equivalents at the end of the period

    1,930,085.00

    161,800.00

    2,091,885.00

  • 7/28/2019 Notes to the Accounts[1]

    42/59

    42

    Working : RM RM

    Payment for Other Expenses

    Manufacturing expenses

    Operating expenses

    TOTAL EXPENSES

    Less : Non Cash Item

    Depreciation on machineries

    Depreciation on factory building

    Supervision Salaries

    Sales Salaries

    Clerical wages

    Manager salary

    Depreciation on office equipment

    Depreciation on motor vehicle

    Loss on disposal

    Bad debts

    Interest on hire purchase 1st van

    - 2nd van

    Interest on loan

    Accrued Telephone Expenses

    Accrued Water and Electricity

    Entertainment expenses

    133,972.00

    314,420.00

    (35,072.00)

    (54,000.00)

    (5,600.00)

    (8,000.00)

    (10,000.00)

    (72,000.00)

    (250.00)

    (37,570.00)

    (65,960.00)

    (63,000.00)

    (3,150.00)

    (2,160.00)

    (3,000.00)

    (350.00)

    (700.00)

    (700.00)

    448,392.00

    (359,692.00)

    Cash Payment for Other Expenses 88,700.00

  • 7/28/2019 Notes to the Accounts[1]

    43/59

    43

    Notes to the Accounts

    1. Significant Accounting Policies

    1.1 Property, Plant and Equipment

    Property, plant and equipment are initially stated at cost less accumulated depreciation.

    The cost of property, plant and equipment comprises purchase costs, together with any

    incidental cost of acquisition.

    Freehold land is not depreciated as it has an infinite life. Depreciation of other property,

    plant and equipment are as follows are:

    Freehold building 15% on cost

    Office Equipment 5% on cost

    Plant and Machinery 20% on net book value

    Motor Vehicles 10% on cost

    Residuals values and useful lives of assets are reviewed an adjust if appropriate, at each

    balance sheet date.

    1.2 Inventories

    Inventories are stated at the lower of cost and net realizable value. Net realizable value is

    the estimated selling price in the price in the ordinary course of business, less the costs of

    completion and selling expenses.

    1.3 Trade receivables

    Trade receivables are carried at invoiced amount less allowance for doubtful debts.Allowance for doubtful debts is made for any debts considered to be doubtful of collection

    based on a review of outstanding amounts at balance sheet date. Bad debts are written

    off in the financial year in which they are identified.

  • 7/28/2019 Notes to the Accounts[1]

    44/59

    44

    1.4 Cash and cash equivalent

    For purpose of the cash flow statements, cash and cash equivalents comprise cash in

    hand and bank balances.

    1.5 Revenue recognition.

    Revenue from the sale of goods is recognized when significant risks and reward of

    ownership of the goods are transferred to the buyer.

    Rental income is recognized on the accrual basis in accordance with the substance of the

    relevant agreements.

    2. Profit before taxation

    Profit before tax is arrived after charging: RM

    Depreciation on office equipment 250

    Interest on hire purchase 5,310

    Interest on loan 3,000

    Audit Fees 3,000

    Tax Fees 5,000

    and after crediting:

    Rental Income 24,000

  • 7/28/2019 Notes to the Accounts[1]

    45/59

    45

    3. Property, Plant and Equipment

    Cost (RM) Depreciation Current

    Year (RM)

    Carrying Amount

    (RM)

    Land 88,618.00 0 88,618.00

    Building 198,000.00 (54,000.00) 144,000.00

    Machineries 175,360.00 (35,072.00) 140,288.00

    Motor Vehicles 272,000.00 (35,750.00) 236,250.00

    Office Equipment 5,000.00 (250.00) 4,750.00

    Total 738,978.00 (125,072.00) 613,906.00

    4. Statement of Changes in Equity

    Share Capital (RM) Retained Earnings (RM) Total (RM)

    Bal b/d 486,603.00 167,985.00 654,588.00

    Profit for the year 1,431,059.88 1,431,059.88

    486,603.00 1,599,044.88 2,085,647.88

    5. Capital Commitment

    Wardah Apparel Sdn Bhd is considering in the future expansion program that cost RM

    2,000,000 that will start from 2012 until 2017.

  • 7/28/2019 Notes to the Accounts[1]

    46/59

    46

    Independent Auditors Reportto the members of Wardah Apparel SdnBhd

    Report on the Financial Statements

    We have audited the financial statements of Wardah Apparel SendirianBerhad, which comprise

    the statements of financial position as at 31 December, 2011, and the statements of

    comprehensive income, statements of changes in equity and statements of cash flow for the

    year then ended, and a summary of significant accounting policies and other explanatory

    information.

    Managements Responsibility for the Financial Statements

    Management is responsible for the preparation and fair presentation of these financial

    statements in accordance with Financial Reporting Standards and the Companies Act, 1965 in

    Malaysia. This responsibility includes: designing, implementing and maintaining internal controlrelevant to the preparation and fair presentation of financial statements that are free from

    material misstatement, whether due to fraud or error; selecting and applying appropriate

    accounting policies; and making accounting estimates that are reasonable in the circumstances.

    Auditors Responsibility

    Our responsibility is to express an opinion on these financial statements based on our audit. We

    conducted our audit in accordance with approved standards on auditing in Malaysia. Those

    standards require that we comply with ethical requirements and plan and perform the audit to

    obtain reasonable assurance whether the financial statements are free from materialmisstatement.

    An audit involves performing procedures to obtain audit evidence about the amounts and

    disclosures in the financial statements. The procedures selected depend on our judgment,

    including the assessment of the risks of material misstatement of the financial statements,

    whether due to fraud or error. In making those risk assessments, we consider internal control

    relevant to the entitys preparation and fair presentation of the financial statements in order to

    design audit procedures that are appropriate in the circumstances, but not for the purpose of

    expressing an opinion on the effectiveness of the entitys internal control. An audit also includes

    evaluating the appropriateness of accounting policies used and the reasonableness of

    accounting estimates made by management, as well as evaluating the overall presentation ofthe financial statements.

    We believe that the audit evidence we have obtained is sufficient and appropriate to provide a

    basis for our audit opinion.

  • 7/28/2019 Notes to the Accounts[1]

    47/59

    47

    Independent Auditors Report (contd)to the members of Wardah Apparel SdnBhd

    Opinion

    In our opinion, the financial statements have been properly drawn up in accordance with

    Financial Reporting Standards and the Companies Act, 1965 in Malaysia so as to give a true

    and fair view of the financial position of the Company as at 31 December, 2011 and of their

    financial performance and cash flows for the year then ended.

    Report on other legal and regulatory requirements

    In accordance with the requirements of the Companies Act, 1965 in Malaysia, we also report the

    following:

    (a) In our opinion, the accounting and other records and the registers required by the Act to be

    kept by the Company have been properly kept in accordance with the provisions of the Act.

    (b) We are satisfied that the financial statements of the Company that have been consolidated

    are in form and content appropriate and proper and we have received satisfactory information

    and explanations required by us for those purposes.

    Other matters

    This report is made solely to the members of the Company, as a body, in accordance with

    Section 174 of the Companies Act, 1965 in Malaysia and for no other purpose. We do not

    assume responsibility to any other person for the content of this report.

    Zahriyah& Partners

    Chartered Accountants

    Zahriyah

    Chartered Accountant

    Perak, Malaysia

    Date: 21 May, 2012

  • 7/28/2019 Notes to the Accounts[1]

    48/59

    48

    E. TAXATION

    1. The relevant capital allowances that entitled to claim by Wardah Apparel Sdn Bhd.

    Wardah Apparel Sdn Bhd

    Computation of Capital Allowances for the year ended 31st December 2011

    MOTOR VEHICLES (2nd Hand Van Non Commercial Vehicle Restricted to RM50,000)

    Y/As QUALIFYING PLANT EXPENDITURE RM

    2009

    2010

    2011

    QPE

    Initial Allowances (20%)

    Annual Allowances (20%)

    Residual Expenditure as at 31

    st

    Dec 2009

    Annual Allowances (20%)

    Residual Expenditure as at 31st Dec 2010

    Annual Allowances (20%)

    Residual Expenditure as at 31st Dec 2011

    50,000.00

    (10,000.00)

    (10,000.00)

    30,000.00

    (10,000.00)

    20,000.00

    (10,000.00)

    10,000.00

    MOTOR VEHICLE (Commercial use) 1st Van

    Y/As QUALIFYING PLANT EXPENDITURE RM

    2011 QPE

    Deposit

    Add: Monthly Installment (RM 2,625 x 10 months)

    Initial Allowances (20%)

    Annual Allowances (20%)

    Residual Expenditure as at 31st Dec 2011

    105,000.00

    10,500.00

    26,250.00

    36,750.00

    7,350.00

    7,350.00

    22,050.00

  • 7/28/2019 Notes to the Accounts[1]

    49/59

    49

    MOTOR VEHICLE (Commercial use) 2nd Van

    Y/As QUALIFYING PLANT EXPENDITURE RM

    2011 QPE

    Deposit

    Add: Monthly Installment (RM 1,800 x 6 months)

    Sale Proceeds

    Balancing Charge

    120,000.00

    12,000.00

    28,800.00

    40,800.00

    (60,000.00)

    19,200.00

    MACHINE A

    Y/As QUALIFYING PLANT EXPENDITURE RM

    2008

    2009

    2010

    2011

    QPE

    Initial Allowances (20%)

    Annual Allowances (14%)

    Residual Expenditure as at 31st Dec 2008

    Annual Allowances (14%)

    Residual Expenditure as at 31st Dec 2009

    Annual Allowances (14%)

    Residual Expenditure as at 31st Dec 2010

    Annual Allowances (14%)

    Residual Expenditure as at 31st Dec 2011

    80,000.00

    16,000.00

    11,200.00

    52,800.00

    11,200.00

    41,600.00

    11,200.00

    30,400.00

    11,200.00

    19,200.00

  • 7/28/2019 Notes to the Accounts[1]

    50/59

    50

    MACHINE B

    Y/As QUALIFYING PLANT EXPENDITURE RM

    2008

    2009

    2010

    2011

    QPE

    Initial Allowances (20%)

    Annual Allowances (14%)

    Residual Expenditure as at 31st Dec 2008

    Annual Allowances (14%)

    Residual Expenditure as at 31st Dec 2009

    Annual Allowances (14%)

    Residual Expenditure as at 31st Dec 2010

    Annual Allowances (14%)

    Residual Expenditure as at 31st Dec 2011

    200,000.00

    40,000.00

    28,000.00

    132,000.00

    28,000.00

    104,000.00

    28,000.00

    76,000.00

    28,000.00

    48,000.00

    MACHINE C

    Y/As QUALIFYING PLANT EXPENDITURE RM

    2010

    2011

    QPE

    Initial Allowances (20%)

    Annual Allowances (14%)

    Residual Expenditure as at 31st Dec 2010

    Annual Allowances (14%)

    Residual Expenditure as at 31st Dec 2011

    40,000.00

    8,000.00

    5,600.00

    26,400.00

    5,600.00

    20,800.00

  • 7/28/2019 Notes to the Accounts[1]

    51/59

    51

    OFFICE EQUIPMENT

    Y/As QUALIFYING PLANT EXPENDITURE RM

    2011 QPE

    Initial Allowances (20%)

    Annual Allowances (10%)

    Residual Expenditure as at 31st Dec 2011

    5,000.00

    1,000.00

    500.00

    3,500.00

  • 7/28/2019 Notes to the Accounts[1]

    52/59

    52

    INDUSTRIAL BUILDING ALLOWANCES

    Y/As QUALIFYING BUILDING EXPENDITURE RM

    2008

    2009

    2010

    2011

    QBE (Purchase Price)

    Cash Payment

    Installment

    Initial Allowances (10%)

    Annual Allowances (3%)

    Residual Expenditure as at 31st Dec 2008

    Installment

    Annual Allowances (3%)

    Residual Expenditure as at 31st Dec 2009

    Installment

    Annual Allowances (3%)

    Residual Expenditure as at 31st Dec 2010

    Installment

    Annual Allowances (3%)

    Residual Expenditure as at 31st Dec 2011

    360,000.00

    160,000.00

    10,000.00

    170,000.00

    (17,000.00)

    (5,100.00)

    147,900.00

    10,000.00

    157,900.00

    (5,100.00)

    147,900.00

    10,000.00

    157,900.00

    (4,737.00)

    153,163.00

    10,000.00

    163,163.00

    (4,895.00)

    158,268.00

  • 7/28/2019 Notes to the Accounts[1]

    53/59

    53

    The relevant capital allowances that entitled to claim by Wardah Apparel Sdn Bhd:

    CAPITAL ALLOWANCES

    RM RM

    Motor Vehicles

    Machineries

    Office Equipment

    24,700.00

    44,800.00

    1,500.00 71,000.00

    INDUSTRIAL BUILDING ALLOWANCES

    Building 4,895.00

    TOTAL 75,895.00

  • 7/28/2019 Notes to the Accounts[1]

    54/59

    54

    QUESTION 2

    The amount of actual tax payable by Wardah Apparel Sdn. Bhd.

    Wardah Apparel Sdn Bhd

    Computation of Tax Liability for the year ended 31st

    December 2011

    RM RM

    Profit before tax 2,017,525.50

    Less : Non Business Income

    Rental income 24,000.00

    Add : Non Allowable Expenses

    Insurance premium paid to Malaysian InsuranceCompany

    (d/d) 1,000.00

    Clerical wegas paid to disabled employees (d/d) 7,200.00Entrance fees paid to Persatuan Perniaga IslamMalaysia

    100.00

    Purchase a secondhand car 200,000.00

    Cash donation to Persatuan Kanak-kanak AutismeMalaysia and Persatuan Perniaga Islam Malaysia

    5,500.00

    Zakat 1,500.00

    Office maintenance NIL

    Office utilities NIL

    Sales salaries NIL

    Sales commissions NIL

    Freight outwards NIL

    Advertising NIL

    Travelling expenses NIL

    Licensing fees for use of universities names and logos 600.00

    Clerical wages NIL

    Manager salary NIL

    Depreciation on office equipment 250.00Depreciation on motor vehicles 35,750.00

    Depreciation on building35,072.00

    Depreciation on machineries 54,000.00

    Interest on hire purchase 1st van NIL

  • 7/28/2019 Notes to the Accounts[1]

    55/59

    55

    Interest on hire purchase 2nd van NIL

    Interest on loan NIL

    Loss on disposal of Motor Vehicles 65,960.00

    Audit fees NIL

    Tax fees NIL

    Bad debts NIL

    Website Development NIL

    Telephone NIL

    Water and Electricity NIL

    2,416,257.50 32,200.00

    (32,200.00)

    Adjusted Income 2,384,057.50

    Add: Balancing Charge 19,200.00

    Less : Capital Allowances (71,000.00)

    Industrial Building Allowances (4,895.00)

    Statutory Income 2,327,362.50

    Add: Other Source Of Income

    Rental Income 24,000.00

    Aggregate Income 2,351,362.50

    Less : Approved donations (5,500.00)

    Chargeable Income 2,345,862.50

    Less: Tax Rate 0.25

    Tax Payable 586,465.63

  • 7/28/2019 Notes to the Accounts[1]

    56/59

    56

    QUESTION 3

    The chargeable income for Encik Munaim and he has elects for separate assessment.

    Encik Munaim

    Computation of Chargeable Income for the year ended 31st December 2011

    En.Munaim En. Munaim'swife

    RM RM RM

    Section 4 (b) : EmploymentIncome Section 13 (1)(a)

    Salary 72,000.00

    Travelling allowances - exempt NIL

    School fees of child 1,000.00

    Reimbursement of driver salary 8,400.00

    81,400.00

    Section 13 (1)(b)

    Domestic servant 4,800.00

    Corporate membership 600.00

    5,400.00

    Section 13 (1)( c )

    Living accomodation (800 x 12) 9,600.00

    Statutory Employment Income 96,400.00

    Aggregate Income 96,400.00

    Less: Relief

    Personal relief (9,000.00)

    Child relief - First child (22) (5,000.00)

    - Second child (20) NIL

    - Third child (10) (1,000.00)

    Basic supporting equipment -restricted RM 5,000

    (5,000.00)

    Chargeable Income 76,400.00

  • 7/28/2019 Notes to the Accounts[1]

    57/59

    57

    QUESTION 4

    The responsibility of Wardah Apparel Sdn Bhd with regards to the submission of relevant forms

    to the Inland Revenue Board Malaysia:

    Wardah Apparel Sdn Bhd is responsible to furnish an estimate of income tax payable for a Year

    Assessment in a CP 204 not later than 30 days before the beginning of the basis period which

    means not later than 1st December 2010.

    Upon receiving the Form CP 204, the authorities will issue a notice of payment (CP 205) and a

    12 monthly payment slips (CP 207), with the relevant information of the companies.

    The monthly installment will due on the 10 th of every month commencing from the second month

    of the basis period. Failure to pay the tax installment on the 10 th day following the month will

    subject to 10% penalty on the amount unpaid. Therefore, the installment begins 10 th February

    2011 and ends on 10th January 2012.

    If there is difference between tax estimate and actual income tax payable exceeds the 30%

    margin of error, 10% penalty will be imposed. Hence, to avoid such penalty, revision of

    estimates is essential, by submitted the CP 204A, in the sixth month, or the ninth month or in

    the both months of the basis period for this YA 2011.

  • 7/28/2019 Notes to the Accounts[1]

    58/59

    58

    QUESTION 5

    a) Since the Wardah Apparel Sdn Bhd considered constructing a building to be used as a

    factory, thus, it is qualified to be treated as qualifying industrial building.

    b) Capital expenditure that incurred in constructing the building is also qualified as qualifying

    building expenditure. Forexample, the cost of clearing the old site, architects fees, the cost

    of construction, cost of installing fittings and other cost that related in construct the factory

    building.

    c) If the company considered purchasing building to be used as factory, therefore the purchase

    price of the building shall be qualified building expenditure (QBE).

    d) When the only part of the building is used as an industrial building, the whole building

    extension is to treated as industrial building if the capital expenditure on the construction of

    the part of the building which is not in use (non-qualifying part) is less than 10% of the cost

    of constructing the whole building.

    If the cost of construction of the non-qualifying part exceeds 10% of the cost of constructing

    the whole building, then the industrial building allowance is given on that proportion of the

    building that is in use (qualifying part) as an individual building (Para 66,sch 3).

    e) Where capital expenditure is incurred on preparing, cutting, tunneling or leveling land in

    order to prepare a site for the installation of the machinery or plant to be used for purposes

    of a business and if such expenditure exceeds 75% of the aggregate cost of that plant or

    machinery and the cost of installation, then the aggregate expenditure is treated as

    qualifying building expenditure. On the other hand, if the cost of preparing, cutting,

    tunneling or leveling land is less or equal to 75%, then only the cost of plant and machinery

    will be the qualified plant expenditure. The cost of preparing, cutting, tunneling or leveling

    land would not be given any tax relief.

    f) When the building was put into use in 2009, the building allowance was start to be claimed

    at year end 2009 as well. Since the building was subsequently disposed to another

    company in 2010, therefore, no building allowance can be claimed for the year of 2010.

    Hence, the disposal value of a building is an amount equal to its market value at the date of

    disposal.

  • 7/28/2019 Notes to the Accounts[1]

    59/59

    REFERENCE

    Alvin, A.A., Randal, J.E., & Mark, S.B. (2011) . Auditing and assurance services in malaysia an

    integrated approach . (11th ed.) . (Selangor) : Pearson Prentice Hall.

    Choong, K.F. (2011) . Malaysian taxation principles and practice . (17th ed.) . ( K.L ) : Infoworld.

    Frank, W., & Alan, S. (11th ed.) . (Harlow) : Pearson Education Limited.

    Jane, L., & Tan, L.L. (2011) . Company and group financial reporting. (7th ed.) . (Selangor) :

    Pearson Prentice Hall.

    Rodziah, A.S., Rohani, A.W., Shelia, C., & Mohd, N.H. (2010) . Financial management for

    beginners. (3rd ed.) . (Selangor) : McGraw-Hill.

    Roshayani, A., Laily, U., Siti Maznah, M.A., & Kamaruzzaman, M. (2009) . Financial accounting

    an introduction. (3rd ed.) . (Selangor) : McGraw-Hill.