The report contains an overall financial analysis of the performance of A-Cap resources limited in past four years. The analysis include the calculation of ratios like ROA, ROE and debt ratio. Further, stock price analysis and calculation of WACC is also done along with the evaluation of debt ratio and dividend policy. The report also contains some announcements made by the company which affected its stock prices.
An ASX and Botswana listed company that deals in exploration of minerals in Australia. It mainly explores coal deposits and uranium. The main focus of the company is to advance its significant uranium project operating in Botswana. The ticker of the company is ASX: ACB and BSE: A-Cap (“A-Cap Resources Ltd.”, 2018).
None of these people are involve in substantial shareholdings of the company.
A-Cap Resources Limited Financial Statements for year 2013-16 |
||||
Particulars |
2014 |
2015 |
2016 |
2017 |
AUD$ |
AUD$ |
AUD$ |
AUD$ |
|
EBIT |
-2,145,610 |
-2,969,116 |
-1,307,836 |
-2,762,418 |
Net profit |
-3,005,965 |
3,508,626 |
-344,606 |
-4,144,083 |
Total Assets |
42,633,116 |
50,180,731 |
54,595,069 |
55,060,277 |
Total Liabilities |
1,193,038 |
974,181 |
772,756 |
492,656 |
Shareholders’ Equity |
41,440,078 |
49,206,550 |
53,822,313 |
54,567,621 |
(“Annual report 2015”, 2015)
1. Rate of Return on Assets |
||||
2014 |
2015 |
2016 |
2017 |
|
A. Net income |
-3,005,965 |
3,508,626 |
-344,606 |
-4,144,083 |
B. Total assets |
42,633,116 |
50,180,731 |
54,595,069 |
55,060,277 |
(A/B) |
-7.05% |
7% |
-1% |
-8% |
(“Annual report 2017”, 2017)
2. Rate of Return on Equity |
||||
2014 |
2015 |
2016 |
2017 |
|
A. Net income available to equity shareholders |
-3,005,965 |
3,508,626 |
-344,606 |
-4,144,083 |
B. Shareholder’s Equity |
41,440,078 |
49,206,550 |
53,822,313 |
54,567,621 |
(A/B) |
-7.25% |
7.13% |
-0.64% |
-7.59% |
3. Debt Ratio |
||||
2014 |
2015 |
2016 |
2017 |
|
A. Total Liabilities |
1,193,038 |
974,181 |
772,756 |
492,656 |
B. Total assets |
42,633,116 |
50,180,731 |
54,595,069 |
55,060,277 |
(A/B) |
3% |
2% |
1% |
1% |
Proving the equation
2014 |
2015 |
2016 |
2017 |
|
AUD$ |
AUD$ |
AUD$ |
AUD$ |
|
EBIT |
-2,145,610 |
-2,969,116 |
-1,307,836 |
-2,762,418 |
NPAT |
-3,005,965 |
3,508,626 |
-344,606 |
-4,144,083 |
OE |
41,440,078 |
49,206,550 |
53,822,313 |
54,567,621 |
TA |
42,633,116 |
50,180,731 |
54,595,069 |
55,060,277 |
EBIT/TA (1) |
– 0.05 |
– 0.06 |
– 0.02 |
– 0.05 |
NPAT/EBIT (2) |
1.40 |
– 1.18 |
0.26 |
1.50 |
TA/OE (3) |
1.03 |
1.02 |
1.01 |
1.01 |
NPAT/OE (4) |
– 0.07 |
0.07 |
– 0.01 |
– 0.08 |
1*2*3= 4 |
– 0.07 |
0.07 |
– 0.01 |
– 0.08 |
TA/OE stands for Total Assets/ Owners’ equity, the variable used as a formula of equity multiplier. The multiplier is used in DuPont analysis in which ROE is divided into its components. The multiplier measure the degree of financial leverage of a company. TA/OE do impact the relationship between ROA and ROE. With an increase in Total assets, the multiplier increases resulting in decrease in ROA. On the other side ROA increases which boosts up ROE but the multiplier remains same. Thus, it can be concluded that rise in equity multiplier will increase ROE but reduces ROA (Leach & Melicher, 2011).
Calculation of Required rate of return |
|
Risk free rate (A) |
4% |
Beta (B) |
5.43 |
Market Risk premium (C) |
6% |
Required rate of return [A+(B*C)] |
36.58% |
Conservative investment means having low return and low risk. Company has negative ROE from the past two years and its standard deviation is also 0.22 which is very low. It cannot be considered as conservative because it provides negative return to its shareholders and was making losses from past years.
Cost of Equity (calculated above) = 36.58%
Cost of Debt = 0%
WACC= cost of equity + cost of debt
= 36.58% + 05%
= 36.58%
A-Cap follows no dividend policy as its main activities are exploration of minerals, so it has not yet declared any dividends to its shareholders. Moreover, it was earning losses and does not sufficient earnings to declare dividends (Gitman, Juchau & Flanagan, 2015)
From the overall analysis it will be recommend not to include this company is investment portfolio. Reasons being its negative returns, no dividends declaration and net losses. Its financial performance is not so much promising, so it will be better to avoid making investment in it.
References
Annual report 2015. (2015). Acap.com.au. Retrieved 1 February 2018, from https://acap.com.au/wp-content/uploads/2015/10/Annual-Report-2015.pdf
^AXJO Historical prices | S&P/ASX 200 Stock – Yahoo Finance. (2018). Au.finance.yahoo.com. Retrieved 1 February 2018, from https://au.finance.yahoo.com/quote/%5EAXJO/history?period1=1454265000&period2=1517423400&interval=1mo&filter=history&frequency=1mo
A-Cap Resources Ltd.. (2018). Acap.com.au. Retrieved 1 February 2018, from https://acap.com.au/
ACB.AX: Summary for ACAP RES FPO – Yahoo Finance. (2018). Finance.yahoo.com. Retrieved 1 February 2018, from https://finance.yahoo.com/quote/ACB.AX?p=ACB.AX
Annual report 2017. (2017). Acap.com.au. Retrieved 1 February 2018, from https://acap.com.au/wp-content/uploads/2017/10/2017-Annual-Report.pdf
CEO SERVICE AGREEMENT AND BOARD CHANGES. (2017). Acap.com.au. Retrieved 1 February 2018, from https://acap.com.au/wp-content/uploads/2017/08/43lt1xzdv1ghfg.pdf
EXTENSION OF COAL PROSPECTING LICENSES. (2017). Acap.com.au. Retrieved 1 February 2018, from https://acap.com.au/wp-content/uploads/2017/10/Extension-of-Coal-Prospecting-Licences.pdf
Gitman, L. J., Juchau, R., & Flanagan, J. (2015). Principles of managerial finance. Pearson Higher Education AU.
Leach, J. C., & Melicher, R. W. (2011). Entrepreneurial finance. Cengage Learning.
Pratt, S. P., & Grabowski, R. J. (2010). Cost of capital in litigation: applications and examples (Vol. 647). John Wiley & Sons.
Tracy, A. (2012). Ratio analysis fundamentals: how 17 financial ratios can allow you to analyse any business on the planet. RatioAnalysis. Net.
Trading Halt. (2017). Acap.com.au. Retrieved 1 February 2018, from https://acap.com.au/wp-content/uploads/2017/09/10-Trading-Halt-20-Sep-17.pdf
We provide professional writing services to help you score straight A’s by submitting custom written assignments that mirror your guidelines.
Get result-oriented writing and never worry about grades anymore. We follow the highest quality standards to make sure that you get perfect assignments.
Our writers have experience in dealing with papers of every educational level. You can surely rely on the expertise of our qualified professionals.
Your deadline is our threshold for success and we take it very seriously. We make sure you receive your papers before your predefined time.
Someone from our customer support team is always here to respond to your questions. So, hit us up if you have got any ambiguity or concern.
Sit back and relax while we help you out with writing your papers. We have an ultimate policy for keeping your personal and order-related details a secret.
We assure you that your document will be thoroughly checked for plagiarism and grammatical errors as we use highly authentic and licit sources.
Still reluctant about placing an order? Our 100% Moneyback Guarantee backs you up on rare occasions where you aren’t satisfied with the writing.
You don’t have to wait for an update for hours; you can track the progress of your order any time you want. We share the status after each step.
Although you can leverage our expertise for any writing task, we have a knack for creating flawless papers for the following document types.
Although you can leverage our expertise for any writing task, we have a knack for creating flawless papers for the following document types.
From brainstorming your paper's outline to perfecting its grammar, we perform every step carefully to make your paper worthy of A grade.
Hire your preferred writer anytime. Simply specify if you want your preferred expert to write your paper and we’ll make that happen.
Get an elaborate and authentic grammar check report with your work to have the grammar goodness sealed in your document.
You can purchase this feature if you want our writers to sum up your paper in the form of a concise and well-articulated summary.
You don’t have to worry about plagiarism anymore. Get a plagiarism report to certify the uniqueness of your work.
Join us for the best experience while seeking writing assistance in your college life. A good grade is all you need to boost up your academic excellence and we are all about it.
We create perfect papers according to the guidelines.
We seamlessly edit out errors from your papers.
We thoroughly read your final draft to identify errors.
Work with ultimate peace of mind because we ensure that your academic work is our responsibility and your grades are a top concern for us!
Dedication. Quality. Commitment. Punctuality
Here is what we have achieved so far. These numbers are evidence that we go the extra mile to make your college journey successful.
We have the most intuitive and minimalistic process so that you can easily place an order. Just follow a few steps to unlock success.
We understand your guidelines first before delivering any writing service. You can discuss your writing needs and we will have them evaluated by our dedicated team.
We write your papers in a standardized way. We complete your work in such a way that it turns out to be a perfect description of your guidelines.
We promise you excellent grades and academic excellence that you always longed for. Our writers stay in touch with you via email.