aadi fiaz

ALL FIVE questions are compulsory and MUST be attempted
1 On 1 April 2009 Pandar purchased 80% of the equity shares in Salva. The acquisition was through a share exchange
of three shares in Pandar for every five shares in Salva. The market prices of Pandar’s and Salva’s shares at 1 April
2009 were $6 per share and $3.20 respectively.
On the same date Pandar acquired 40% of the equity shares in Ambra paying $2 per share.
The summarised income statements for the three companies for the year ended 30 September 2009 are:
Pandar Salva Ambra
$’000 $’000 $’000
Revenue 210,000 150,000 50,000
Cost of sales (126,000) (100,000) (40,000)
––––––––– ––––––––– ––––––––
Gross profit 84,000 50,000 10,000
Distribution costs (11,200) (7,000) (5,000)
Administrative expenses (18,300) (9,000) (11,000)
Investment income (interest and dividends) 9,500
Finance costs (1,800) (3,000) nil
––––––––– ––––––––– ––––––––
Profit (loss) before tax 62,200 31,000 (6,000)
Income tax (expense) relief (15,000) (10,000) 1,000
––––––––– ––––––––– ––––––––
Profit (loss) for the year 47,200 21,000 (5,000)
––––––––– ––––––––– ––––––––
The following information for the equity of the companies at 30 September 2009 is available:
Equity shares of $1 each 200,000 120,000 40,000
Share premium 300,000 nil nil
Retained earnings 1 October 2008 40,000 152,000 15,000
Profit (loss) for the year ended 30 September 2009 47,200 21,000 (5,000)
Dividends paid (26 September 2009) nil (8,000) nil
The following information is relevant:
(i) The fair values of the net assets of Salva at the date of acquisition were equal to their carrying amounts with the
exception of an item of plant which had a carrying amount of $12 million and a fair value of $17 million. This
plant had a remaining life of five years (straight-line depreciation) at the date of acquisition of Salva. All
depreciation is charged to cost of sales.
In addition Salva owns the registration of a popular internet domain name. The registration, which had a
negligible cost, has a five year remaining life (at the date of acquisition); however, it is renewable indefinitely at
a nominal cost. At the date of acquisition the domain name was valued by a specialist company at $20 million.
The fair values of the plant and the domain name have not been reflected in Salva’s financial statements.
No fair value adjustments were required on the acquisition of the investment in Ambra.
(ii) Immediately after its acquisition of Salva, Pandar invested $50 million in an 8% loan note from Salva. All interest
accruing to 30 September 2009 had been accounted for by both companies. Salva also has other loans in issue
at 30 September 2009.
(iii) Pandar has credited the whole of the dividend it received from Salva to investment income.
(iv) After the acquisition, Pandar sold goods to Salva for $15 million on which Pandar made a gross profit of 20%.
Salva had one third of these goods still in its inventory at 30 September 2009. There are no intra-group current
account balances at 30 September 2009.
(v) The non-controlling interest in Salva is to be valued at its (full) fair value at the date of acquisition. For this
purpose Salva’s share price at that date can be taken to be indicative of the fair value of the shareholding of the
non-controlling interest.
(vi) The goodwill of Salva has not suffered any impairment; however, due to its losses, the value of Pandar’s
investment in Ambra has been impaired by $3 million at 30 September 2009.
2
(vii) All items in the above income statements are deemed to accrue evenly over the year unless otherwise indicated.
Required:
(a) (i) Calculate the goodwill arising on the acquisition of Salva at 1 April 2009; (6 marks)
(ii) Calculate the carrying amount of the investment in Ambra to be included within the consolidated
statement of financial position as at 30 September 2009. (3 marks)
(b) Prepare the consolidated income statement for the Pandar Group for the year ended 30 September 2009.
(16 marks)
(25 marks)

salman help me out here