Arjon T.
Fernandez
ACC 221 (7751)
BOOK VALUE PER SHARE
Let’s Analyze
Problem 4 – JOYCE CORP.
Balances 1,600,000
10% x 1,000,000 x 2 (200,000)
12% x 1,200,000 x 1 (144,000)
10% x 800,000 x 1 (80,000)
Balance-prorata 1,176,000
Share capital Fraction Allocation
10% Preference share 1,000,000 1/3 392,000
12% Preference share 1,200,000 1.2/3 470,400
Ordinary share 800,000 0.8/3 313,600
3,000,000 1,176,000
Balance 800,000
(10% x 800,000) 80,000
Prorata 313,600
Total 1,193,600
Shares outstanding 20,000
Book value per share 59.68
Problem 5 - DIXIE COMPANY
Preference share capital 2,000,000
Ordinary share capital 5,000,000
Retained earnings 400,000
Total shareholders’ equity 7,400,000
Preference shareholders’ equity:
Preference share capital 2,000,000
Preference dividend (2,000,000 x 8% x 2) 320,000
Liquidating premium (40,000 x 5) 200,000 2,520,000
Ordinary shareholders’ equity 4,880,000
Ordinary shares /200,000
Book value per ordinary share 24.40
Problem 6 – ANNA COMPANY
a. Preference share is preferred as to assets
Answer:
Preference Ordinary Excess
PAR 3,000,000 6,000,000 (1,350,000)
Pref. Divi. 3M x 1,080,000 (1,080,000)
12% x 3
BALANCE (2,430,000)
ALL TO ORD. (2,430,000) 2,430,000
TOTAL 4,080,000 3,570,000 0
NO. OF SHARES 60,000 60,000
BVPS 68 59.50
b. Preference share is preferred as to dividend
Answer:
Preference Ordinary Excess
PAR 3,000,000 6,000,000 (1,350,000)
PRO-RATA (450,000) (900,000) 1,350,000
TOTAL 2,550,000 5,100,000 0
60,000 60,000
BVPS 42.50 85.00
Problem 7 – SHAINA COMPANY
A. Preference share capital 1,000,000
Ordinary share capital 2,000,000
Subscribed ordinary share capital 1,000,000
Share premium 500,000
Retained earnings 1,200,000
Treasury shares ( 400,000)
Total SHE 5,300,000
Preference SHE:
Preference share capital 1,000,000
Preference dividends (1M*10%*3) 300,000 1,300,000
Ordinary SHE 4,000,000
Divided by shares outstanding (20k+10k-5k) 25,000
BVPS 160
B. Preference SHE 1,300,000
Divided by shares outstanding 10,000
BVPS 130