You are on page 1of 192

COMPENDIUM

ON

ADVANCED FINANCIAL
ACCOUNTING & REPORTING
ICWAI - FINAL
GROUP IV

PAPER 16

First Edition : May 2011

Published :
Directorate of Studies
The Institute of Cost and Works Accountants of India
12, Sudder Street, Kolkata-700 016

Printed at :
Repro India Limited
50/2 T.T.C. MIDC Industrial Area, Mahape, Navi Mumbai - 400710.

Copyright of this Compendium is reserved by the Institute of Cost and


Works Accountants of India and prior permission from the Institute is
necessary for reproduction of the whole or any part thereof.

COMPENDIUM
ON
ADVANCED FINANCIAL ACCOUNTING & REPORTING

FINAL
GROUP IV
PAPER 16
INDEX
Sl.

CHAPTER NAME

Page Nos.

No.
1.

Accounting Standards

1 23

2.

Preparation of Company Accounts

30-80

3.

Consolidated Financial Statements

81-122

4.

Valuation of Shares, Goodwill and Business

123-162

5.

Value Added Statement

163-182

6.

Segment Reporting

183-186

&Z

KhEd/E'^dEZ^
^
///E^/
^D
,/E^


Y
,
D
 d
       ^ '  h    
          d     

d`
 d    / d >  `     
   W  D W  D    
      D    `   `  
             `   
d
`/d
>`

 W   ^  Z E W  >   W W W /   
 W              
              
               
d
                 
  ^  Z s  /     
^


               
          ^  ^   ^  d 

/     ^    /    
               
   ,        

  



&Z

` 

      ^           

K
              






d`
W


D
 
  





t

E


Y

/

`

* *63.00

600
= 54.00
700

/


`


Y

* *63.00

70
= 6.30
700


E





63.00

30
= 2.70
700






^/^/

    ,          
                  

 /              
             Z
             


        /        ` 
                D



  



&Z
Y
               d 
D

` 
dW

t

t



WWZ

dZ

d               


^Z//







d
>d
d

`




W^Z

 `

`

t



t



d



W^Z

``

 ZZ
WW 
E`` 

`d`



d^Z




Z
W
Z
'

  

`









&Z
Y
/>D
   ^           

 `d
       D      
  
`
 d   `             


               D  


 /
,
            
W^/

K
               
`D
 W^Z



,               

D
              

`
              

Y
  >             
             d 
               t  

`z


  



&Z
 >`
h^
``&
d
z

W   ^  Z     K    ^
            
             

d
^Z
/               
^
,Z
      ^  Z  d     &  Z
             

              
d





Foreign currency loan =

5,100 lakhs
= 120 lakhs US Dollars 
` 42.50

`h^


`

d`



Y
 W>&^
D


     Z  D       `   
    D   `   E        



dy>


/       & /    
W`

  



&Z
`
/


 W^
W^ZZ
               
W
  ^              
/
d
``^
WW/
/^,W^
 Z              
               
               
             
W^Z
 d^
W^

             
,             
   `   d       ` 
d`

Y
^              

 Z`Wd

Z`
 /            Dd      
DdDd`d

 W

D



`
`
`

  



&Z
&`


  W^Zs/
               
               
,
              
/

,`
 d              

      ^  Z        
             

/DdDd
dDd
d`Dd`

 /   W     ^  Z      
           
d


d

D


&  

` 10,00,000


2,00,000

`





d`
`





  



&Z
Y
&^y>&^
D^Zd


^


/^
Z
^&







`









W^
W&
K
t^
d

Z>

 

`










y>

&^Dh







/
E

W
W
E

W


E
E



`





`









  



&Z
Y
>>`d^
>

`
^

Z^



&

/











>>Z
>`
>
>&^^

 '>
 ,  >         >    &
^
 ,>&^
 








/   ^  >          >   





'







 


>^>

```
' 






















`















>

W>D
`


 ^>

>

d

  



&Z



>

^
`


/>

^> 

>

^W



'


tE



>`
>,
>`D>
``/> `
>`
>

>

Y
yz>


`
















D
:
:

^


d                 
        `      :   
`d
::t
:         ^     

 /
 '

  



&Z

 K
 d               




D


D
:
:

^

E



`







/

`

yz>

`








E
E
E

d,
^

d::
 W    ^            
dd



dW^

^`, 
` `

         `   `  
^
  `        `    /   
`^


Y
WYZ>Dd`
&` 
` /
                  
               d   

         W    W  >   


  



&Z


^W>



W>


`



`



`


>

d
d

W
























Y
 : >    < >    d   `   
^d
                
  `                 
        D `  t `  
K`D,
&
d

 ^h>
D^
 d
`
 d    `            
    
 






`>

`>

Y
>d































^`
d`
/`
&`> 

dZ
 D
 t
 K
d

  















&Z
/`

15 5
`
100 12

d      W  >     


tE
>y
>dy
Wy
^dy

or X =
 

` 370.44 lakhs

1.08 0.98

= ` 350 lakhs 

W    ^   E W  >   W W W
/     W  W W    
               

Z            W   ^   `
/`
W^
W^

 /      `          
/
d
^/`
 
Y
           D       

d


W >`

/t


Et



>>



>,


Z



t



>>



>,


K


  



&Z
  >            
        d >     




h    

  ^   /

Z
W


` 









`








 >      `          
d`



 ^W>



d

 /             

 d
 d            



/                
d
^
                
            
          &      


``

```

``


```

d             
d             ` 
``



  



&Z

















 





 &  >  

   ^    / d


W

>

>Z
d
d>
d


`



`














t


d
          d   `  
   ^ d/
d>`
>

Y


y>z


EW

z`

z`

EZ/



Z/

K



Z/`

>


&





`

 >>

&

  

` >




&Z
>
>Z
'Z
Z
/ZZ







             
>&

d^D>


`>
d>

d

d

 dZ
  


 d


d&
 /d

 /&/



 Wd

 ^/d
`

 ZWD`
,
/


/dd
d>d


 

W^

^W^


z


z


`

`

W^

Net profit of the year attributab le to equity shareholde rs



Weighted average number of equity shares outstandin g during the year
`

  



&Z
W^
`
Z

W^
` 30,00,000

(10,00,000 shares 1.04 3/12) + (12,50,000 shares 9/12)
` 30,00,000

11,97,500 shares




tE





Fair value of all outstanding shares immediately prior to exercise of rights + Total amount received from exercise

Number of shares outstanding prior to exercise + Number of shares issued in the exercise

=


` 25 10,00,000 shares) + ( ` 20 2,50,000 shares)



10,00,000 shares + 2,50,000 shares
` 3,00,00,00 0

12,50,000 shares

= ` 24 



Fair value per share prior to exercise of rights



Theoretical ex - rights value per share

` 25
` 24 (Refer WorkingNote 1)

= 1.04 (approx.)

 h&/
  ^   >          

              




'              

'/Dh



d'h



````

  



&Z





d      D   D>W   h
hZs
z
D>WhZs
/
Ws


`
`



























'







h




h&/




```
:>




D

d>

      
D>W


&ZtE

d>



>

d

        
    `  
`



dD




W

d

d&

     




`





`





































  



&Z
tE
d>

z
K
>
&
Z
K







 `
`
`
`
`
































d`



/
d

E

'
Z
 


/d









Z
d>

`
`



/d


d




Z



Z
d

`
`


/



/

/d




K

E


E


E





E
/d


W


E


E







  



&Z
^


 Z
 
/d




Z
d

`
`


Z




/d



/
d>

`
`


K



d>









` 

 
 
 d W>


 W>





d 



Z











 














d





d











` 






d


 

` 

`

  W> 

/

/d







^


 












Y
 s>^`
``


&

 

 W

 ^^

 ^>` 
d`


  



&Z
   d               
` ````&





Z``

Z`
/Z













``` 







:
W






`
` 
/


d







W


d/









^s>







>/


`




 ^ >  `          `   d

d
z
/
//
///
/s
s
s/
s//
d

E
`

Z









  


`











&Z
/`
^>
Ed^>


Y
' >              `  
d'>










d


d              
`
 d
 d

'>
 d
 d
 d
 ^









 




>W
`



hZs
Ws`
&      > W
``
Ws&
> W `Ws&




h&/ 

d` 
Z
'/
>W/` `
h&/


















  



&Z
 ^&/


z






/
//
///


>Z


`






&


`






 W>

/z &/
// &/
/// &/

Z


`








^






`

/>Z

>Z

//>Z

> Z

///>Z

>


Z

E^
z

D>W

Zs


h&/

>Z



E

>

d
z//

D>W

Zs


h&/

>Z
///z

>Z

Z


  

K

`

`



`






E/>
`


















E/>



&Z

W

Y
d            , >   
D



,
Z^&
>d>
/
&&d


&
&&d
W>
W
W'Z
^
^
`.
^
d
d



`





















`

/






d    D            
`
&


     D       `  /
``
 `
d/&
/
d^

W,>W>D^
s&E



  



&Z




/









//







^KhZ^K&&hE^
 ^

 

 Z



 >

 ^

 h





dKd>
WW>/d/KEK&&hE^
 &

 '

 >

 E

 









































,>
^D

` 


























/

 /
 ^
 
 K
 >


>>W
 >
 W

E
D


dKd>
>















W>D

/
^E
/^


  















E




`






&Z

W'Z


>


W/
&
W
W
E

W&


W




























EKd^KEKhEd^&KZd,zZE^dDZ,
^W

       d     
           
             

 
               

 //
 //
tE















&&d
'







>






&




>

  





















` 











&Z









E

W


W

>



 




 

 

 >/

 

 W

 // 
` 
 W


 W


 W`.





 /Z^ `
 `


E
 dZ

    d  W  Z Z       

           /       
` 'Zd
 
 /             
            
,
/

^ZEW>WWW/
W 







  



&Z
Y
d^>
D






` 

^

W

^

>

>



t

t

^




 &  &   

^




W  >    


^>

K

/>K


K^





z
 KD
` t`
 K  K         d      
        `   d   
` `
d
 `

 
 ^>^>

  



&Z
 d     ^ >      
`
 d
 `
 d               

 /
z
 D

 E
E
t

 
W

 
&





^>

^D


/

^KhZ^K&&hE^

`.

 ^



 

Z

 

 >

^

h

dKd>

//

WW>/d/KEK&&hE^

 &

'

>

E









 


 

 
 






 /

 

  






 



&Z


^

 





K



>



>>
W
 >

E

 D



dKd>

>

E

 





W






W>D


/EKD

^

yWE/dhZ

D

` 




Wd

Wd



EW





W









K
/
&

W


'
Z
&


  



&Z
EKd^KEKhEd^&KZd,zZE^dDZ,
  W d         
d
 &  &           

   &         
           >

 / /            

KD
 d              ` 
D` >`
 ^ >         ^  `  











D

^


K^ 

Kt  


WD








W>
t
^



>^

^









t






K^
^
W
&
^tE









  

` 


















&Z






^
>D

K





/

 
WW
 


 &
 '


&&



>W





 

&&

&









>W




Wd
WW>
W




>
 



>/






Wd
/
/`
  ^
 

 

W

 W

 W

 W







  



















&Z
Y
KE^>`/
       `         K   
:>``
       d      : >   
&`/```
^>


^K



W

K

^` 

W
W
W
/h>
W
/
/
d























` 



















 K  K ^ >  
` 

/



W







K

 






`


/



`
 Wd
W
&^>

ZK
^K



  



&Z



^>^K



^
/
^KhZ^K&&hE^


 ^



 



 Z







 >


dKd>


//
WW>/d/KEK&&hE^


 &



 '



 >



 E


 /h>


 


 /



 ^



 



 >









W




d



>


 




'













 W







E



dKd>

^^

































`




























































`







^

/
`  

:>

  







&Z
W>K

^

^:>
W


/



W
/
W

W
W
W
W
E








` 












































tE










E:>
&
/

>

`








W`


d
d







` 

W
  
^
  

 





  

`






&Z
^'


d



d



 

` 

 
 

d



d

>



d
d
d


 
 

 



W
W>
^


`

W

W






^&
` 


&


`



/



&
`















`





d
d










`


K







W
>/d
d/d
d









W>


W


`





`











  



&Z
Y
K^>`
  /       D         
`.^`
 d          &   ^
dd
d
>
dD



&
&
^
^
d^
d


/
&
&
^D
d

d
^`
ZW

/

























 `























&`
^     d          
`d


&`d
 &                 
,  /             
d

  



&Z
/
 &,>`
D Z  D     >      
^  , >  d    , >       
>
z     W  >       D   
 ^      z         
^








>
W>D
` 


^
^







W






W



`


W
` ` 
W
Z``
ZW

>
^D









>

^

 
`  
 &

/
 '
 `  >

Z^
 
>
Z
 
d>
 ^



 

  



` 
` 
















&Z
W


W
W
W


 

 >

 

 
 
 






E/>




E


^^


&`

&


^


d


d

^





W>

&

E/>

&


^


K



Ed
 d

W



`




>/d

d/

d




  



&Z


d^d/
` 
Kd
ts

ts/d
 



d>





d
D

` 

 



/d
 




d> 
  >          ` 




Z W  W   ^        / 
            

/DZ
    >  ,        , > 
,,>W^


E 
 



,>

E

^

s 

^,>`.









  



&Z
Y
d^Z>`
D


`

`

`

ZZ

h

'

>

/D` 



>



`

^
^
^


>
^&`
t`


&

E

` 
d


` `
  `       `      


 E             

d
 d^>D>d^>
`dD>`
 D >       `        

  



&Z
/`Z>

 ^>
Z>
       /         `   
  Z >   ^ >        
` 
`d^>

 Z>
 Z >                  

,,
/


z

WZ>

 W  
 

 


:Z>




`




D>



d/

dD

` 2,400 




h



dD>




D>


D



dD>




(Being allotment by Moon Ltd. of 60 crore equity shares of ` 10 each to the members of the
company in the ratio of 4 equity shares of Moon Ltd. for every 5 equity shares held in the company.


  



&Z
D



dZ




D

^>



W



^&



^







d&

d

dZ

^>
` 


^>



d^>




` ^>


/



d




^>

Z



d




` 







  



&Z
Z>
^


^

E

`

/^KhZ^K&&hE^
^




Z



&

t

h





dKd>

>
^

//WW>/d/KEK&&hE^
&



'

>

E

/







>



E 

dKd>



E

^>

>^>

>D>

>
'




  



&Z
^


`

 ^




^`

/^W

^`

K

^`


 Z^


Z

/D>

E^>

ZZ



>h




 &


'



>d^>

W



>/

^>







 /


/^>

`



  



&Z
^^>


^E

`

/^KhZ^K&&hE^
^




^



h



dKd>




Z

>

//WW>/d/KEK&&hE^
&
'
K

/


K
















>

dKd>





>

'Z>



^ 




` 

 ^




^`

/^W

  



&Z


^`







Z>



Z>






^>






h>

h








`


^D>


^E
^KhZ^K&&hE^
^


Z



>
^

h



dKd>

WW>/d/KEK&&hE^
/

dKd>

'Z>






`






















  



&Z
^


`

 ^




^`

/^W

^`






Z>
Z>
tE



`



EW





>











^ 

d

&
'

>

'Z>

>^>
^


>D>

  



&Z
Y
' >     /  /  d  ^   



&





ts
E



>


/
` 











d
`













`

&
>

^
K&
` 
Z













/t>

  t >       ^    
 t>  ` 
'>
d'>t

 z'>
t>^
:
 d

 


 

:'>

W


`





`

`





>





  



&Z
W



>



d&

d

/ 
        
    t > 

        `  
        
      









:t> 

` 





`

`

 
 









&


d

d>

d

d
     
/   ' >
    t > 
       ` 

'>











'>
^:

/








^KhZ^K&&hE^
 ^&

 

 Z^^



 >&

^>


  




d

` 













&Z
//










WW>/d/KEK&&hE^
 &

 '

 >

 E
 /
 

>

E



^^




Z
>>










d
















 ` 






E            
  ' >      t > 
            `     
t>

/






//







t>
^:
`
^KhZ^K&&hE^

 ^&


 ^



 Z^

 >&


^>



d

WW>/d/KEK&&hE^

 &

 /

 



> >



E








d




  



&Z
^^
 

 ^

/

`.

        
        d
d>/

`





 Es


W

W

'>

` 

` 

`

`

`



t>




`

               W
````


/                



Y
>>>
d^>>
D

>
^
^`
W
` 
Z^
ZZ
'Z
/
Z
W>
^>

>




>


&
>
W
 D
/
>
 
^

^
Z

  

 ` 
> >

















&Z
`
>

^
W

/













 >>>
`
 W
>``
  >            >      
>d``

/
W   ^   >           







^>


`/

>



^,ZW/d>
&/y^^d^

'

`
 >

W
 WD


/Es^dDEd^

`     
hZZEd^^d^>KE^


EsE^
   


Z^Zs^E^hZW>h^

 
^W
 
^

/
 
^

Z
^hZ>KE^
 




 >

hE^hZ>KE^
Z

 
hZZEd>//>/d/^E

D/^>>EKh^yWE/dhZ
WZKs/^/KE^


>
 





^
 

W
 
 




  



&Z
tE





`
>

W




W

` 

` 



` 

` 

W

EdK




















>



>

WD

/

^

^


 



>>





^




E
W
'












































E^/Z
^




  



&Z
Y
d^>^>


>

^> 

`

` 

^ 
` 

W^
`

> ^>

 
D
 &



'

 /

W>

 

^>



 ^

 

 

`











`

W


  






 

 >        ^ >      
>


>

^>

`

`

^






W

>
^>

`
`

K
'  ^ >     `          
W^>W^
>^>
>`
^^>

  



&Z



^>^

>

^,ZW/d>

` 
W
K    




   





Z^Zs^E^hZW>h^
Z
^W
'Z
W>
^hZ>KE^
hE^hZ>KE^
hZZEd>//>/d/^E
WZKs/^/KE^

^







`












d

&
>
















hZZEd^^d^
>KE^EsE^

^
^

D/^>>EKh^
yWE/dhZ



W

&/y^^d^

 >

d
D
>






d


`










/Es^dDEd^















tE


^
^^
>

^

>
`


^ 
>
` 

>
`

^
>
`)

 

  



&Z

W
^
'
W>








 D

 &

 /











 




 ^
 

 
 

 
 
W

 









 


W>^

>

` 
E





>^W



>W^W





1
 45,000 




&^

>

`







>




D




>




&




>






  

^>
`







^>
`















&Z


^

'



>

D


>

&


>

^



>>


E
>W^
^>

>>













 5,55,000 
5
W^
E ` 
/ `  



4,44,000

15

`



































^>>
'Z
`

 E

 W



W









 Z
 '


 Z

  



&Z
Y
'^,>
`


 


`

 ^



 

'

 

W

 



 

 

D>,> `
/D>,>


^





W,>`
`,>

'  , >    `           
W,>
    `    D >     , >   
`D>`

 ^D>
 









W,>


'




`














^
^tE


  



&Z
>>










^
E
>
,>

>D>
W

`







E``

Z
E
>W





Z
Z

s,>
>




Z
>'

`









 














^D>^
 



`
 










  



&Z
tE
^
^^


^ 
W^

'Z
W>


` 
 
 >

 ^

 



 

 
 

 






 

 


 
 

W


>










`
 
 

Y
>z>z>d

>
^
`

>



z>


 &
 /

'Z


/

Z





`


^
 

 

>
z>
 
 

^z>
^
>












 


 

>z>
z>

  



&Z
&>`z>`
 >z>z>
`
 ^z>`



W
 sE>z>D



&

>>



^




= ` 












>

z>



`








= ` 


 s^>z>


d>`z>

^z>`>

>>z>





^
















  



&Z
 W


d
>/

z>

>


>

z>

`



`








Wz>


/`
/

>

z>

`



`




dW

>

z>
>E

>

`






`










E

 E'Z

z>



^z>D
>

^ ` 


/Z

^

 



 '
 &
/
 
 
 D

  










&Z



 



 


 




Y
d^>W>D

>

^` 





W




`
 &

`


Z










 /
 
D

 




`
W

`


`










/>W>/W>
`W>>
   W             >  W
>^>W>


>

>










^,ZW/d>
^
` 




 &/y^^d^
 &

K   
   
    
  

Z^Zs^E^hZW>h^

 d

/Es^dDEd^

 hZZEd

  

`















&Z
^
Z
^W





^hZ>KE^





d



hZZEd>//>/d/^E
WZKs/^/KE^

d


^^d^
 >KE^E
 sE^
 






 d
 D/^>>EKh^
yWE/dhZ
 










 

 




 
 







tE


E









&
/





E

E
/s
`


^

E
>>

`

>









>

`







W

  

W>









W>

`


`








&Z


E `  Z = 
Z

` 






`
`

Y
d^D>>
>


D>
`

^
^ 
` 
W^
`
Z
^
^>

>
^
W


> 
` 





























&
/
^>
10,000 Shares of M Ltd.

^

Z



D>

>

`

`



























&^d
                  
W
D>>


^`D>>

 W^>W
^` D>
     >            D >

 `D>>>^>
`D>
W


D>

^D>

  



&Z



D>





`

`



&


dZZ

Z



1,20,000


dZ^
>

1,20,000

Z^

d










d
W







W

d>>

>







&`
^`

Z

``















`

dW

 ` 

d^

d>

dW










dW

d/>

dZ
/      











  



&Z
   >      
   >     

>>

d^

dW^
>









Z

d



















W
>`
/

d



         >

^

d^




^D>

&

^

^








       >   D >        `  
. 




` 


&
  







`



E/




  



&Z
Y
d^Z^>yz>(`
>

^
^` 

Z^

>&
/
K
^
W



Z^>
`











yz>
`



&
 
/
^

W>
 

Z^>
`







yz>
`









/    yz >      Z^ >      


yz>yz>d



yz >      `           
` E^

 &yz>
 ^Z^>yz>
Z^>
 Z^>yz>/`
 Z^>Z^>
 yz>
 ^yz>Z^>`
WZ^>yz>
^yz>









:Z^>





>&/
^
W
Z

d&

` 


`
`















  



&Z

d/

d^

d
d

^
Z^

d^
d

^

dZ
yz>


^yz>

dZ
/yz>

^

dZ
d

^

d^yz>
^yz>



:yz>


^&`

d^&` 

dZ
&` `


^&`

d^

&`
`
`

>&/

dZ
t


  








































`

`






`



























&Z
Z

dW>

dZ
Z
W>

W

d
WWZ^>

&
K/
^


dZ

d

d>&/

d^

dW

dW
/
Z^>Z^
>yz>Z


W

d>Z^>
WZ^>

>Z^>

d^yz>

yz>

^

d^













































































^yz>D


>
^
^`

Z




`





`

&
/
^


  

`







&Z
'Z

>
K






^

tE 
















 
 

K^yz>
^`
^yz>Z
^`
^yz>Z
^`
ZZ^>yz>
Z^>yz>
^`
^`

Z

E^ 

>E^Z^> 

W 











`








W
^Z^>^`









^`



Z
ZZ^>
>>Z^>

s 









>Zyz> 

Z^

^^yz>

,Z^>^`

K^^`

'W`



/            



  



&Z
Y
d^DD>D
` 

>

`


`

'

 W

 ^

`

 

^

 W



 

W
 





dd







 Wd
             


 

 Z`
 `
               

^
 d
 ^

 E
 t
  




  



&Z

 >W^


`

W

W

'

W``

``





>



d


 ^


d`` 

W` `

`` `

d 

`

 E 
`


`
``




W

`
``




 t
`

`

^







>





t





  



&Z
E
``
`d``
`

 

^DD>D
` 

>

 &

^

`

 WD

`

 

h
d

 ^
 




`

 








 



 

 




Y
dD>>
>
D>
>

D>
>
`
`
`
`

^


&

^
 /

`.

W

^

 ` 






W
 

 ` 

Z

^
^


Z
'Z

^>








>
^








  



&Z

`

d




D>
>
`
`



W/d



Z/



W







Z



 dD^ 

 >>d 

 W>WD>

 d>D>


d>>
D>




dD>` 
d>

/WD>
> 

 >D>

 `D>>^>
`D>D>>
 &^

 ^

 &
 >

z

&

'D>

'^









W


&W^



W/W^>







  













&Z











W^`


&^

s^>
EsW^>WD>
` 

60
)  `
100

/^
E^DW
` ` 

= 

































^`   `
^`  
  ` 

/W^

W 

>D>




10
)
100


 



> 

W^` 
W^` 


W
 W^` `
 ^` 

` 
 >


:D>
W

&


dZZ



W


d>>


>

&

/

^




  




` 








 










  ` 







 `

























&Z










































Z

'

d>

d

dW

dW

>

>>

d^

d^W

dW^

d
>

>


d


>
^

d^
D


d^Z


^W

d



  


































































































&Z
 ^>>


>



`

`


^

&
^
 '

`
 K&


 


 /


 

W^
 

`
 ^


Z^
 

^Z
 

ZZ
 Z

'Z


^W
 

^>
 







>


W
 


 

W
 






 


E E
>


tE


W^W

D>
>
`
`
W/d


>/


W


>d





>W





E


W^E


DW
E
` 
W

E


  



&Z


'Z 





W

&

 /

/




^

> Z






Z






> K>





^


W


'


  


`



 


'&^
Y
d^^>t>D
>
^ >
t

^> t>
>
`
` 
`
`


 '


`

 W


W
 


`

 D


'

 &


W

 




 /


^

 ^



 




 





 


 


^>
E

W


K








E











`




K          t >    
``
      t >          
^>

t >                

^>t>
^>t>`
`
K     t >    `   

            

W^D 

  



 



^^>t>D

 
 
`

>
^

` 

`

`

&

'

/


`

 ^>


 

 t>




` 
D/tE

'
 tE








Z^
'tE

WD
 ^>




WtE

 t>



>W

 ^>
t>





 








 &&

K
^>
t>
^




 Ds

^>

 ^>



t>

 t>

 /



t>

 ^>

>D

 




 t>

W


W



 
 

 

 ^

 ^>



 t>



 

 >h



  



 

 

 ^>



 t>



 

 ^>



 t>



 >

 

 ^>






>D

 


E

tE
 Wt>


W

`

Z
Z

Z
W

`

`

`

 'Z

   ' Z 

``

>`




W  >    


>

 W
``




      


     
`




 W     








^>

D/



  







 
 
t>



> W      


`
W

`

`





 D/


``
W

``
^








^

W



W 

'

 W>^>



^t>

^
t>






> W    

h`

W

W



 '^>










^t>

E             
E
t /            
       d       
t>

The dividend on 7,000 shares only (acquired on 1.4.2010) is a pre-acquisition dividend.

  



 
Y
d^W^>
>

 


W
>`

^ 
>`


 &
 

W>
`

^ 
>`

'

 /

W >





 ^




 

^






 ^


 

 

E W>`



KW>``

   '   W  >   ^ >    


``
 
          E     
               ^
W>>
 K       ^ >         
               d  

 K  &    `        

                 

 K`'
W>`^>
W>`^>

  



 
 ^W>`^>^^
>`W>
 /W>`
^>
W^W>^


>

W>^^>
^D
 


`
^


`

D/

`

 &



 

 /



W>


 
 




W

Z

'Z

>D

^

 >D
 Z
>D

 ^


>D




Zd


  
 

  





E>`

` 13,50,000 (1,20,000 shares x ` 11)

  



 
tE


/W>^>

`

^^>

>/^  `  

^

E^ 

EW>

/W>^> 

D/



W^>



W

Z
Z

Z
W

`


' Z   








'Z

>



/  ' Z d
`


W>

/W

  



 






   
     


^W>
^D^














 >Z


`


100
s

70

10 1

>
100 2
s

>Z

>Z

 


/^>
> 
> W^


1
 
5

>W
Z

`

 


 
 

It has been assumed that Profit of ` 2,02,500 after payment of dividend for the year 2009-2010, has
been earned evenly in 3 years, (year 2008-09, 2009-10 and 2010-11) hence profit per year would be

= ` . Half of the profit of ` 67,500 for the year 2008-09 would be pre-acquisition

(Capital Profit) and Remaining half i.e. ` 33,750 would be post-acquisition profit (Revenue profit).

  



 
 D/
W/^






^W

^ZZ

^ZW

'Z

W>





W>

W>

>    W W

W

^W^>

^^>

Y
y >      z >      >  /    
y>
y/>z>`
>`y/>y>
y>


d^
y>
y
z>
>
/
>
`
`
`
`
`



^






&` 








Z^
  











>&
^













h

  
d^

 




&









  



 









>






 







/
^
y/>







z>
 





>
 





K







Ds`
 





E













 

  



>



 




d
z
 











^y>
y/>z>>


/




^KhZ^K&&hE^
 ^

 

























//

 >

 ^

 h



dKd>
WW>/d/KEK&&hE^













 Z


D
 z>
 >



&
 '

z>

>




 `




 
 





 
 

























  


 
 




 
 











 



























K
'
>


 
 





/

D`
 

>

E

dKd>










 












 
 







tE


y/>

W^



Z
W







z>
D/


W






^












^y/>
 >

D/

^y/>







z>













>









>W

 


'
D
^

  
 




z>









W
ZW










  

`









>








 


'^y/>
z>>


/



^KhZ^K&&hE^
 ^
































 >

 ^

 h



dKd>

//






WW>/d/KEK&&hE^
 &

 '


z>


>






















 K

'

>




/













D`

>
E
dKd>

 
 Z


D
 z>
 >





`



 
 




 
 


































 
 








 
 







 
 



 



 
 















  



 





y>

Wy/>


Z^




D/
y/>
y>
D/y/>

y/>








>Wy
y>
/>
W






W






Z
W



























Y
&    ^          
^&`>
^

y
^  

  `  

Z


z







W  




z>
>


















 &

 

     z
>
     
>
     
>
 ^
 
 
 >
 y>

 

y


z






















y >         z >   > z  >


>d


z>

>
Z


W


  



 
/   z >    y >  `       d
y>`

>z>`
z>

    >     z >    z > 


`
y>/`z>

y> 




^y>
z>>D

>

`

 

^

D/

 



 &

y>

z>

 

z>

>

 

>

Z

 

 >




KZ

 ^

 

y>

 

z>

>



W



>

W


y>

 

z>



 



 >



>D





h

 


  

h



 


 

y>



 

z>

>





y>

 

z>

 

>

 >D


>D






 z>

 >





y>

>


>D



   

 Z




 >D




 

 

 



W


 

 

tE


 W>




Z
W>
/Z





/W

>D/



W






  

Z
Z




`
Z














 





^y>
^z>















Wz>
Z
W>
/Z
/W

^>

>D/
^y>







 


 




/z>
/>

>W

z>

>

W

z>

>
Z
D/
^










 


W
ZZ
ZW

>h
h

hW

W
^W














































z>




















>














































  













 


h

10 3


100 12

 W>y>









>W

^z>
^>























>h




























>h   


Zy>
y>
^z>







^>





Y
&^D>>><



>







>


^`
'Z
W>
^

D


<
>
>
>
>
   
   
   
   











/
>
>
>

   






^<>`
&













 









 

  
  
  

  



 








'ZW>



D


<


>
>
>
>
'Z
   
W>
   
Z
W    ^         



 











^D>
>><>
>
`

`
^

'

&`

&

D/
'Z
W>
^









tE
 <>












W

Z
Z

Z
W

`

`

`






'Z









W>

/'Z
/























>D/


^D>
^>
^>



















  



 
 >















'Z

W>

/'Z











W

Z
Z

Z
W

`

`

`





/W>
^<>


>D/





















^D>
^>











W

Z
Z

Z
W

`

`

`






































`

 >
















'Z

W>

/'Z
/W>







^<>
^>


>D/
^D>

 






/

>

>

<>



  



 





W

>

>

<>


















>

>

<>
'





















D
^

>

>

<>




























































^
WW

>

>

<>



 











'ZD>

^

>

>

<>















W>D>

^

>

>










<>









  



 
Y
 >       >   >     >  d
^

>
>
> 
>
>
>

`
`
` 
`
`
`
^    &
  
Z


 /




 ^



W>



 >
>
^








>


 ^
>
 ^d
 >
 ^

>

 













   
  

d

d^`

>>>

>>




K
>



Z
W>
^
&
^d
^

>

`














 
 d>`>
`>
>>`


z^
 









  



 

^>
>>
>

^
D/
Z

W>

^
W













tE
 W


`







'
&
^d
>W

 
 
^
 d



Z





`



 
 









W>

>

>
/



`






`






>


/

















 W>



W

Z
Z

Z



Z

`


`

`

W>
/
/











  






 
>D

^>













^>


 W>


Z
W>
/
/
^>

>D
^>


W

Z
Z

Z


`





`









`















  

/

>

>

W

>

>



>

>

'
 D/

^


>


>
^

  

`


`




























`





`







 




WW

>

>









>W


`


 Z>













^


>


>

 W>>















^


>


>

>W`
















W
``

`





`










E  d             
/>>
`              >    
         d        
``'
  `   `         d 
`

Y
K  D   >       >   > 
>`
 >  `    K    >     `    '
Z`W>K>
     `    W  >  t  W 
`


  



 
D^


>

Z
>

>

&`

'Z

W>




`








>>





W





^









Z
>

>

>

D

&&

/


>





>





>





^

^


>>
Z
W



>














d^

 >^>
`>>
`>
 KD>`>
>D
 ^>>`>


  



 
 /    >           
D>W>
z        ^   >     >
>D



^>
>>
D
>
^

/
&
`






DtE

Z^
'ZtE






W>tE

^>

>

>D
^











`











&
'tE
D
&&

>


^






 >h







^


>

>D
tE
  

`
































 

tE
 


'Z

>
'Z




W










W>


`
W

  




W>







 


,




















^



W



>

`
W
W

W>

W>



W











,







^


 D/

>
^

Z'Z
W>

>
^

Z
W































`





























 

`

>
/

>
W>




  



 
>W



>

/^





>W







E

'


 'ZW>


'Z

W>

















>
>t


>
>


>h




 D``

 h
= ` 



       W  >     `  
`








Y
d^>>>
>

>

>

>

`

`

`

Z

W>


^^`

  



 
^
>
d





'

&

^


>^

>^

>^





>



>


d




 K
W

>

>

>

`

`

`

Z

W>



 W
 /            >   > 

 >`>`
>>`
W^>

^>
>
^^`

` 
 'tE

D/tE

 &

ZtE

 

 

  

`







 
W>tE

 dtE

^

 

 




tE
 ^W
/>

E^

,

>

D/

/>


>

>

D/

 >
 hW
>>`
`


>

>

D/

>>`d
`


>
D/






d
 Z



` 



 

K

 W



 

W

 W

W

 ZZ

  



 


W>


 
 W

K


 

W

 

>/

 

 W

&

 ZW




>


W W
W

ZZ

ZW

`

`

`

Z




W>

>

>

D/



 W>


Z
` 




 

K

 W



E 

 W>


`



K





/



  



 
W/

>>

W

>/



WZ

 W>


W

Z

W

Z

Z

Z

W

`

`

`



W>
K
>


W

hW
>






>

D/

^WW>




D/


> >
`

`

^

W

ZZ


W>

hW

dD/```


  



 





>
>

> >
>
>

`

`

`

/

^

W

`

/

>W 







Z'
E'

'``





>

>

`

`



^>

>

D

/d

 K








>

>

>

`

`

`



>/

E/>

E/>





d.

  



 
 &
`


d&

>



hW

^


ZW>^



W>

`

`

^WW


&>

&>

>W

&>

&>

>

hW

&>

&>

 

Y
d^D


/`

>

D
>


>

E>

^`

Z

W>











W
>D>




/

  



 




E










>>
^


&
 

 ^E>>`
W`KD
 >        E D >   >  

 Z      >  E >  `   ` 

 >D>` 
 dD>
W   ^    D   t     


^D>>E>
D
`
`

`

` 

`

`

`

^

 ^


D/

>

E>







>

 D
>
 >
 >
h


d^'Z
>D>,

  



 
Z
ZE

 E>

'Z

 

D>
>




 


E>

 

W>

 






 

W

 

/
>




 

 

>W








 

W>
>




 

W>
E>




 




 

D>

 

>

 

E>

 

 

 

 

 

 
 

W
D>

>D
E>D


 





tE


D >    >          
D

  



 


D>E> 
D





ZW^



E>
>` `

D



>
`

D

E
>
`

Z


Z

W

>D





'Z

Z^

>Z^E

>D







 W>


W
^

>/>

>D/





>h




^h


  



 


^



>D

d
'Z











>W





d^

'Z



`

>

E>

/

>WZE



>ZZE








dZ``

Y

>>d^
D

>
^



>



 
>
 

`

>


>

 W

 &

'

 /

>









W







`

W
`


 

>

  



 


 ^

 


 

 





E
    >          
`
/


'>

 d   W  >    >    `    
`
 d>

 >W>>

 ^>`>
`
 ,>
 >
>
d
       d          

d>

W       D      
               
t

^>>
D
`
>

 

^

`
DtE






'tE
W
>
>tE

  















 
'
WtE

>
>




>D

 &
 >
 >tE





 ^
 >
 >

 



















 h

 

 >

 >

 

 >D

 

 >

 >



 

>
`tE

tE




`

'

W

>`

WtE

>>tE

^>

^D/





W

  

`




 


>W`



> h         

`






 K        

`






^>

^D/

>

`

^>

^D/ 






`




D/



W

^tE

^ZtE

^tE



'

/>

>

>



W



>

W



W




^WtE
'

  

`

`



 


W>

`

W>



Z>tE

W>tE

^`

>















sWD> 



`

s





Z

>





s&&>

s

>

Z&

>

>



















`


















     ^  W  >     
            

d

  



&Z

s^'

Y
d  ^  Z >           


>
^`


`




`

'Z

`







W>

















'
D
>
^


`










D
^
E W    
     
'Z


`





`














`



`



`













 `
d
Z>
d'Z`
d          `     
W>`&


  



&Z
'^
 

E


^


           
 



'
D
^


d
>

K




`













`













`












D




`
`
EW


>K





h





>





'




dZ





>EZ


^W




`

















```

 `

  



&Z
'``


`

dE

>'

'

s

Y


&E>D
>
^

`



`

 &

`

 >

W

 W

 &

Z^
'

 s

W>

 /

^


 
 ^

d

 ^



 

>W

 W

^

 

W

 

W



 

W

 

 

E



W>` '` 

  



&Z


`>
d^

> W



E`

> K>



d>



^

Wd





>

/

/W>

W

y



Y


d^y>

>
^
'Z
W>
d>








`

















^
Wd
W



  



&Z

&/E
^



K/







`
`

``

E`


``


``

W`

`        Z          
d

d

E

D/






 




`























>K>

d





















^

d













  



&Z


 2,840.0 + 3,154.6 = 








&
/'Z
/W>
W
W















W

355

1 - 0.5






>E


^





















Z
^




















>d
&








s'


 D










>
'
^WD
&DW




EW
'

`









h              
/'d




  



&Z
tE









`
^









s



s





 

&          


&          












Y
K'>


^'>D
>

`



`

^

'



 >

 D

/^


 
` 

Z
'Z
^
W>


&&
 WdD
 E
/
 ^

 

  










&Z
d

 W

Wd
W

 

 
 

d
zD

WZ

dd

/`
    /            
  `               

E^

d
            
    `         









 D
ZE

>
D
&&
WdD
^



>d

W




`












  



&Z
 & 




W



`

`

`

`

>



>

>/













d`
 







`


`




>



>/





` 46,160 lakhs

4




 s
&

>E`

^W

'``

E

/
D'
d

D^
D

  



&Z
Y
d^y>
y>
^D
>

` 

   `   


'



W



^

W

>



W>


 

/d>W
           > `   ` 
```

/

         D       
D`tD
'``d
             d   
`











z










WW
`







t

&DW
tt

WWt
`








=









PW = ` 2,60,49,60 0
W  10

  



&Z

t ` 26,04,960




100

60

>/D

^

>d
&
 









`

`



>

WD

^

^



>K

 



W









>,

`






 EW

10 + 10 + 15 + 15

4



D 

E

12.5
100 = 10% 
125

E``

`




  



&Z
 

s
`


&

>E

^



'`




Y
d^W>
>



`



`





`



`

^

 &

'

 

W>


 ^




 

^

 

W

W


 &

 

 




Z   &   `      `   


 Z
 
 
 D`
h^d`
 D
`d`
 W` 

`    Z         W  >
d

  



&Z
 &
 d
 E
K
W
   /            
/







`





Z&

d/



 120 

 120 





d

>

K>



^

W

d



 CE as on 31.3.2010 + CE as on 31.3.2011 

100
100

 4,503 + 4,904.40

= 4,703.70 >

&DW

/'Z

/W>

  

`>



&Z


W

Wd

WdW

>

&

Ed`

^

>

&

1,800

540 
1 0.5

5 
)
100






'



Z

^












&DWd

>

&DW

dZ




s'

`

&DWD

&DW

 768.84 100 

>

s'

^WD

&DW









>




15


K

EW

`/



  



&Z


^W

 '

'

>'






`



&DW

&DW>d

>&

s'





&DW 756.96

> 

s'



>d&

&DW

&DWd



/>>d>

d 50 

100






d>

15

x 100 

801.51 
100 =
12


> 

s'

>'
>`/>
Z  W >              




  



&Z
tE


^

`

,

,

 







s

s

 



s


s


 






Y
d^>D

>

^`

 '
W

 



 WD

^>

 Ds

^

 

W>

Z
   
`

^

` 

`


>

 Z
 t

  












&Z
W    





 & '
 











 /

D

 

 


 W

 h

 








dW>` WD` 
DsW>
WDD/`
/
 `                
>

W


`

`

`

`

`

d                


s'^WE









W

`

W

W

D

  



&Z


Z

t

&



/





>>

W



^

^

d

W

W^

>


 
 
 











W



W

D





>



W





d

>Z











&DW

W

  

`

 



&Z


W

 

W

 

W

 


'

>` `

D          `  


d`&>


^>




&^

E

^W

s'



`

'^W

E
 /^W>
 /
 t            


Y
z>D
D


E


W





`







`















  

Z

Z
Z

Z
Z



&Z












Z
Z

E'

d             D   `   
      `   Z       
z>
z
 z




 
 


 E
>                
 













 s^z
D
z
D

W




Z

/ 

d  t t

W W

`

`

`

 

 



 

 



E

 

 



E 

 










`

`

`

W

`

 

 

  







&Z


t

s

s

` 3,68,000

20%

15

= ` 3,68,000 

= ` 18,40,000 

` 18,40,000

10,000


` 55,20,000

= ` 184 

s^E

 ZED

`

`

 E

 >

 

 

 

 >Z



 

 

 E
 D
 

Z

 

s

E
`

`

 

Z

 



 

E

 

s

 

Z

 



 

E

 

s

 

Z

 



 

E

 

s

 

Z

  



&Z
 





 

E

 

s

 

Z





E

s


W
Z


D


W
D

Z


`

`

dd
           
h               



Y
>>
`






Z

> >     `           

E

  



&Z


W



z

>>



`

W



>`

>d

W



W



&



W



`


3,48,000
= 2.05 times 
1,70,000

&

/




``
`

W ``
`
'Z

13,00,000
= 0.93 (approximately) 
14,00,000

Z


z

`



>W

`

  



&Z


h



`

`



z


53,900
100 = 5.39% 
10,00,000




E



&



&





s

5.39
` 100 * * * = ` 41.46 
13.00

Et^
,
^

^              
              ,    
d


W`


Y
d^ZEZ>


>

Z



 Z

>

 >



'

`

&



K

`

/

Z^

D 

>









  



&Z



&`lakhsKd`d
        `         '
    ^    /      











z


Wd
`>























E

      `         
`,


t



289.80 lakhs

` 160.00 lakhs
`

 Z

`

`

`

`

`

D



D`

D`

11% + 12% + 13% + 14%



4

12.5%
`
10%

12.5%
`
10%

                   
               


  



&Z
34 lakhs

` 160 lakhs
`

Average Profit *

Paid up value of shares

D

&`

&`

&

&`

181.00 + 212.50
`
2

&`



d

21.25%
`
10%

21.25%
`
10%

Breakup value + Market value



2

108.60 + 127.50
`
2

tE



 


 

`
























&
K
/

>>


>









>E

`

^

 

z 

`

/





`

 



 

 




  



&Z


E



/

E



















Y


&D
W





^`

W^`

W

DW


t^

/

/

 /
 t
 






 /

h



Dividend per share


100 
Market capitalisation rate
`

24
100 `
18

`

20.8
100 `
18


/                
    W^       h  


  



&Z


Earning per share(EPS)


100 
Market capitalisation rate

 `

30
100 `
18

26
100 `
18

`

 W


W

Profit after tax


100 
Preference Dividend





` 3,00,000
= 5 times 
` 60,000
` 3,00,000
` 40,000

= 7.5 times 

/


 z



d
`

`

`

`

tE
 

W
>W

E^

Z





  



&Z




^
E^
Z





Y


d^E>D

>
`

^
` 
 '
 

`



Z
`
'Z
W>
>^
W



















D
&
s
/
^


 
W
 





&
 Z
 &^`
`d

 d         d / 
Ed/

 /`
d
 /``
 &
W


````

  



&Z
              W 
D
&          /       









 



E>



'
 

&

`

`



D``

&



s

d`

``

^``



>K

>









&



`

`

`

`

W



  



&Z
>











>


/


Z










`

d

`

>

`





 EW


`

` 

 ^




```

 '



``
E


`

`

'

^

dE



^









  



&Z

>K







W

E

s
s

Net assets available to equity shareholders



Number of equity shares

` 15,60,856

80,000



`
E


             
             
           


>

/


Y
d^Dyz>D



`


W

^`

^`

^

Z

W/d

dZ
'/




^

  



&Z
d&/&
d
 z
d
d
&


Wd

`

WW/d

>`



WWd

>d

WWd

12

` 20,00,000

100

>W

15

` 72,00,000

100








Z

/&

PAT + Debenture interest



Debenture interest + Preference dividend

=
=

` 15,84,000 + 2,40,000
`

2,40,000 + 2,40,000

` 18,24,000
`

4,80,000

= 3.8 times 

Z

Debt Equity Ratio =


 =

Debt (long term loans)



Equity (shareholders' funds)

Debentures

Preference share capital + Equity share capital + Reserves

  



&Z


Z

` 20,00,000
` 20,00,000 + 72,00,000 + 20,00,000

20,00,000
= 0.179  
` 1,12,00,000
`

d
z^
z
`
`






z 

Yield on shares
100 
Equity share capital

6,74,400
100 
` 72,00,000
`



z^
E



Z

Z


E


s^

Actual yield
Paid up value of a share 
Expected yield

9.37
100 = ` 58.56 
16

t 
d
,

 d               
       d       
d
Y
d^D'>

  



&Z
>
^

`




`

'

`


 K&
 

`
`

 >
 D


`


 


 

^>

 

>

 

 
 

Z^

W


z
^


/>

 s


E'>



 sW^


&D`
W^`
` `




/

`

`

'

K&



>






>^







W

  











&Z




E`








`


`

&`

W

` 300 lakhs

` 5 
` 10

&`





s` `


= `  


,
s``
s`````
` 25.82

s`

= ` 12.91 

 s
s`

20
` 10 = ` 13.33 
15

s``
s`

2,742 lakhs
= ` 0.419  
6,540 lakhs

20
` 8 = ` 10.67 
15

20
5 = ` 6.67 
15

 sW^
W`
d``


`Z` 

``Z`

`Z` 

  



&Z
4.19
10 = ` 20.95 
2

s` `

s`` `
s` `

3.35
10 = ` 16.75  
2

2.10
10 = ` 10.50 
2

Y
d
    y >           d   
y
d^y>
>

` 

^

`

&

    `  

 



 ^

'

 ^



 

^

 

 


y


`

`


`


`



W


`





dy

 dy>

  



&Z



Z

Z

`

`

&

^


 /
 d
 d             Y  
yW
y
Z
         y >       

 
 Z
 Z
 '
 W




`

`



Z

Z



Z



&

^

Z

^s



  



&Z


Z





 

'

dW


E (1 b)

k br

t

W

W













   







W``
W
Z

``

73,250
= 0 .43 
` 1,69,250
`

Z

` 40,000

1
2,00,000 + 1,50,000 + of 17,750
2



40,000
100 =11.14
3,58,875



'  Z


  


  



&Z


` 1,69,250

= ` 33,850 

D


` 33,850 (1 .43)

0.10 0.0479

` 33,850 0.57

.0521

= ` 3,70,336(approx.) 

 W


Wy>

/W` 

/W` 





  



 


s>h^ddDEd
Y
&W><>'s^^
'sWd
W>D
/ 







E

` 
`
^


K/








WK




 




/K







Wd


W





/Zt


>^







d
'Z


W


^^





E


 WK

`

/^



ZD



^



^tK



>d



KD






        `  ^ 
`W`
 /K

`

K&>&/







Kt>







  



 

<>
s^D

`
`
^


>



W
 



 


/

 
s


K


ds


s
dW



^t

dW


^

dW'


>d


/d




dWW


/


/&>







dW





'Z


Z










































 














 














ZdsWd

`
`
W








^t


Z


>d


/


/&>


ds



  



 
Y
&W>>


^

 W>
 





E
` 
 `
/



^ 









K/ 









 









W





&





/K 












 

W 








W 


















 
^ 
















 
d




 






 













^^ 







E
 WK

















> 









^







K


















  


 /
 /K


 &/// 



 t/&/


             










 


  



 

>
s^

 
`/
`/


d 
^ 


>

W







/


/


Z


K


s


K


ds


s
d
^


d
^


dW'
>d

/d


dWW
/&>




d&D


&ZZ

ZW






ZdsWd




Wd


^^
Z
/&>
>d
ds

  





`/
`/
d

















 
tE

`/

/


>/


////


//&/
 





s
s^
>
d

  

K
d
,s







`
Y
&W>y>'s^
'sW
W>D
/
`
`
^


K/








WK





/K





W


W





^



  



 

d
'Z
W
^^


WK

ZD^

^t

>d

KD



&

^

W

K

/

Kt>

K&>///

K
























































y>
's^
D

^
>
WK



/
s
K/
ds






`











  

`













 
s
d W


^t

d W


^



d W'

>

/d


d WW

/

/&>




d WD




'Z

ZW






Z'sWd





`
`




W








^t


Z


>d


/


/&>


ds






























Y
K>
 '
 ^Wd





  



 
W>>D


/
^

D


W


W
t
^

K



K

/
D
>



Wd
W/
Wd
^

d
'`
W
d
^^

`


`















































































  



 








>
s^D

`
`
^


>








/

s





D


d




` `

d



t

^



d






d'







/



d



d



/



/








d



&



d' 



Z`






^dW

Wd

t
^


/

`








  

`










 
/



ds

tE


`




W

K







Y
dW>'>W
' s  ^  ' >       ' s
W
W>

E



`
/




^




K/












W

 

&

 

/

 






W




W




W






^









d'Z

 



 


 
^^

 



 
E

WK
`







^t'

  






 

>


K





        `  
W`


`
 ////


////


//&/


/




 d` 
d
 >
 














'>
's^D

`
`
^


>



W







/



Z


s


K




d
s

d
 ^
d
 ^
d'
 
 /
dW
 /
 /
 
dW

  


































 







'

Z


















^'sW


`
W














^







/



/


d



tE

^



`



Y

K      W  >    >   
's^
D'
sWd
W>>D


/



^
K/




WK



  


`



`




















 

/


Wd









Wd
Wd
^


d'Z















W/
WW&
W
^

^/
WK



















ZD^
t^








>d

KD



^

&
















W

K

/

>t
























's^>D
 
`
`

^
>





  






 




/



s



K



d




s
`

`

d



t

d



^

d

'

>

/

d



/

W



d






d

Z`








^Z'sWd
`


`
W




t

^

>

/


's

  


















 
Y


s>W>
W>D
/

E

`

d

K/





K

/

/





W

>



W

W



W

>d&ZZ



>



ZW



E
d
 ^        `     

 /

 d`
WD





  



 

s>
s^D


`

`

d

>



/



s

K



d



dW

dW'

K

^


dW


/





dW





&ZZ

d

ZW



Ed
Z


`

`

W








t

  



 





ds

Y

&   W  >   , >     


D^'s
W
W>

/

`

`

^

K







W

>W



W

^



>d&Z




WK



/





^^







WK

Z

^

>

  


`




 


^

KD











 `
/

`


/





&^//


t/&/









 

,>

s^D


&`

^

>

D^

WK




/K

/t>

Z

K

s



K/

'


's


W
d

^^
d
W

^
d
W'

`

  






`














 


d


d




>d
/d
WW
/&>

W


&ZZ
ZW



























 
 
 

Z'sWd


` 

Wd





^^

^

/&>

 

>d



d




tE


`

`

/

>/

/^//

//&/






>

d



,

10 th

10 th

10 th

10 th








  



 


K`

d







10 th



10 th




`
``
's`K`


  



 


^'DEdZWKZd/E'

Y
D>'


`



^

K^,

^









^

^









^




,
K
`

KW>







` 

`

`

Z,K

/

&

E

>

W^ZD>'





  



 
 





D>
^Z




`

/






d


^Z

 

^

 

















,

K

/

W

K

&

E



^







^
/^
dZ
^

h

^
h


^Z'D
`


^

,
^

^










d




  



 
Y

W        >     



`

&^

^

K^

^







^&

^Z




&
^D




W

,K

`

&^





&


`

`

`

W

,







&

E

>

/








  



 







W

^
^


^
/
d
^
,
K
/
W
/

&
E
^
h

d
^
h
d







>
^Z





&










&

















`


/ 
^
d














































^Z'D















`

,
^

^




Z


D


d




  



You might also like