Predicting and Preventing Corporate Failure
Predicting and Preventing Corporate Failure
Thus the lower the score the higher the risk of bankruptcy.
EXAMPLE
Determine stability of Mebo ltd for the year 2019
with the help of a Z-score. The market value of
one equity share is $10.00
Income statement $000
Net sales 960
Less cost of sales 568
Trading profit 452
Less operating expenses 393
EBIT 59
Less interest payable 15% 22
37
Less tax payable @25% 9.25
Earnings after tax 27.75
tatement of financial position of Mebo ltd for year 2019
Non current assets $000
Tangible assets 152
Intangible assets 45 197
Current assets
Inventory 91
Trade receivables 25
Cash and cash equivalents 78 195
Total assets 392
Equity and liabilities
Share capital(10 000@$9.00) 90 ) 90
Retained earnings (reserves) 97 187
Long term loans 150
Current liabilities
Trade creditors 55
Total equity and liabilities 392
ANSWER
X1=Working capital/total assets = 0,36
X2=Retained earnings/total assets= 0,25
X3= EBIT/Total assets = 0.15
X4= Market value of equity/bk value of debt
= 0,49
X5 =sales / total assets = 2.44
Z- score = 1,2x1+1,4x2+3,3x3+ 0,6x4 +1,0x5
=
1,2(0.36)+1,4(0,25)+3,3(0,15)+0,6(0,49)
+1,0(2,45)
= 4,021