- 100 Marks
Question
INSTRUCTION: YOU ARE TO USE CASE STUDY ANSWER BOOKLET FOR THIS PAPER
PRE-SEEN
This material is issued prior to the examination date to enable you familiarise yourself with the case scenario so that you can undertake any research and analysis that you may deem fit. This pre-seen part of the Case Study examination is also published on the Institute’s website: www.ican.org/ican/students.
You MUST NOT bring this material with you to the Examination Hall. Upon receipt of this material, you are required to spend the next few days to the examination date to familiarise yourself with the information provided, carry out any additional research and/or analysis about the industry, together with the relevant developments and analyse the financial results provided in preparation for the examination. You should note that the use of pre-seen part of the Case Study will not significantly help you in answering all the questions during the examination. It is essential that you carry out sufficient analysis on your own so that you can leverage the pre-seen part of the case scenario as appropriate during the examination.
At the start of the examination, you will receive the complete case scenario which will include both the pre-seen and the unseen which includes the questions to be answered. You must use the answer booklet provided by ICAN in the Examination Hall. Any solution presented on other papers WILL NOT be marked.
Assessment of the Case Study The marks in the Case Study examination are awarded for professional skills and are approximately allocated as follows:
Assimilating and using information 20%
Structuring problems and solutions 20%
Applying judgement 20%
Drawing conclusions and making recommendations 20%
Demonstrating integrative and multidisciplinary skills 10%
Presenting appropriate appendices 10%
Of the total marks available, 20% will be assigned to the executive summary section of your response and approximately 10% will be assigned to your proper consideration of ethical issues within your answer to the requirements. Although ethical issue is not specific requirements of this paper, as they have been tested in other subjects of the ICAN professional examination, They will be test within a requirement which may include any of the following areas:
Lack of professional independence or objectivity;
Conflicts of interest among stakeholders;
Doubtful accounting and or creative accounting practice;
Unethical business/commercial practice; and
Inappropriate pressure to achieve a reported result.
You should note that marks are not awarded for simply restating facts from the case scenario, but marks are awarded for demonstrating professional skills and technical depth. Therefore, to succeed, you are required to:
Show sufficient evidence of knowledge of the case scenario;
Be able to carry out appropriate analysis of the issues involved and suggest
feasible solutions to the problems identified;
Demonstrate ability to make informed judgement on the basis of analysis carried
out; and
Generate reasoned conclusions upon which relevant recommendations are made.
Omission of any of the above will diminish your chance of success in the examination.
Case Study: Defcon Manufacturing Limited (Defcon)
List of exhibits
Exhibit 1: About you (Matthew Idemudia)
Exhibit 2: The Nigerian economy
Exhibit 3: The Nigerian diaper and sanitary pad industry
Exhibit 4: Defcon Manufacturing Limited
Exhibit 5: Defcon’s response to environmental and sustainability concerns
Exhibit 1
About you (Matthew Idemudia)
You are Matthew Idemudia, an accounting graduate, writing the Professional level of ICAN examination. You are employed as Finance and Business Analyst by Defcon
Manufacturing Limited. You report to Tarfa Gambari, the company’s Director of Finance.
Your responsibilities include:
Preparing detailed financial analyses and reports on the performance of the company;
Analysing company’s financial statements to identify areas of weaknesses and proffering likely solutions to correct the anomalies;
Assessing operational and strategic business proposals to see how each aligns with the company’s strategic objectives and impact on business and financial risks;
Assessing the company’s financial and business forecasts together with the assumptions upon which they are based to form judgements, conclusions and recommendations in form of report to the board;
Analysing the company’s internal and external business environments and advising the board on the company’s strengths and weaknesses compared to its competitors, and opportunities and threats prevalent in the environment;
Advising the board and management on sustainability issues and assisting in the preparation of the company’s annual sustainability report to stakeholders; and
Drafting reports for your boss, based on the operational and strategic business analyses you have carried out.
Carrying out these responsibilities effectively demands that you keep yourself abreast with the developments in the accounting and taxation space, and the business environment, both nationally and internationally.
Exhibit 2
The Nigerian economy
One key development since the 2023 national elections is the challenging economic situation in Nigeria. The challenges, in turn, have adversely affected the country’s
socio-economic landscape and macroeconomic performance. However, the new government started immediately with the implementation of various economic policies, such as floatation of the Naira, removal of petroleum subsidy, etc, to address the socio-economic challenges, optimise the country’s potentials, and attain crucial developmental objectives. These reforms seem to have temporarily constrained the performance of the real sector, thus suppressing overall economic outcomes.
Furthermore, the Russia-Ukraine crisis and the resulting disruptions in the global supply chain, alongside energy and food crises, accentuated economic vulnerability
throughout the year. The hikes in the global policy rate in 2023 also had consequential impacts on investment and productivity in Nigeria; thus, impeding economic growth.
As a result of the above, Nigeria’s economic growth remained fragile in 2023, marked by escalating inflationary pressures, exchange rate depreciation, and fiscal
constraints. These factors hindered productivity, curtailed performance of the real sector, and diminished the positive impact of growth outcomes on the quality of life of Nigerians.
Though Nigeria has the potential to enhance local food and livestock production, the nation still relied heavily on imported agricultural goods to fulfill growing domestic demands, as a result of insecurity and terrorist activities that is impeding farming activities. This dependence not only strained available foreign exchange reserves but also contributed to an escalation of imported inflation due to the depreciation of the local currency. Imported food inflation has been stated to average 20.4 percent in 2023, up from 17.8 percent in 2022.
Also, as a result of the supply chain disruptions and impeded farming activities, food inflation has increased to 33.9 percent in 2023. The elimination of petrol subsidies also had direct effects on fuel and transportation costs, thus increasing both food and non- food prices, as evidenced by the upward trajectory of inflation indices.
In conjunction with global energy prices, the removal of petrol subsidies significantly increased production expenses for majority of Micro, Small, and Medium Enterprises (MSMEs) that heavily depend on petrol as a primary input. In prior periods, the expansion of the Central Bank of Nigeria’s (CBN) Ways and Means mechanism contributed to inflation by enlarging the money supply, thereby intensifying pressure on the Naira’s value and eroding the purchasing power of the populace.
Challenges in the economy
Unemployment: One of the most pressing concerns for Nigeria’s economy is the high level of unemployment. The youth unemployment rate remains high,
contributing to social unrest and instability. The government has made efforts to address this issue through various youth empowerment programmes and initiatives aimed at creating jobs.
Inflation: Inflation is another challenge to Nigeria’s economy. Rising food stabilisation prices have put a strain on household budgets and contributed to social unrest in some parts of the country. The government has taken steps to address this issue by implementing monetary policies aimed at stabilising prices.
Exchange rate volatility: While inflation has been on the rise, eroding the purchasing power of Nigerians and making it difficult for businesses to plan and invest, the exchange rate has also been volatile, leading to uncertainty in the business environment. Addressing these issues will be crucial in restoring confidence in the economy.
Infrastructure: Infrastructure remains another key area of concern for Nigeria’s economy. Decades of underinvestment have left the country with poor road networks, inadequate power supply, and limited access to clean water. This hampers economic growth and deters investment from both domestic and foreign sources.
Opportunities in the economy
Agriculture: The agricultural sector has shown resilience despite challenges such as climate change and insecurity in rural areas. There has been an increase in
investment in agribusinesses and modern farming techniques which is expected to improve food security and boost economic growth.
Industrial development: Nigeria’s tech industry continues to show great potential for driving economic growth. Startups are emerging across various
sectors including fintech, e-commerce, healthtech and digital services that can drive innovation and improve efficiency, among others, which are attracting significant investment both locally and internationally.
Renewable energy: With abundant sunlight and wind resources, investing in solar and wind can boost power generation and reduce dependency on fossil fuels
Mining and solid minerals: Nigeria has untapped mineral resources. Developing the mining sector can contribute to economic diversification.
Business environment
There are many government policies that affect the manufacturing sector, including the diaper and sanitary pad industry. These policies include import tariffs, tax incentives, and regulations that impact production and distribution. In addition, Government regulations regarding environmental pollution, emissions and waste disposal are becoming stricter and there is growing emphasis on sustainable and eco-friendly products. Therefore, manufacturers are increasingly adopting environmentally friendly practices and materials. Manufacturers are also required to comply with other laws and regulations, such as labour laws, health and safety regulations and standards.
The political landscape in Nigeria has been relatively stable, with seamless transition from one civilian government to another. This relative stability, together with growth in population, leads to investor confidence in the economy and friendly business environment.
However, the business environment has been challenged by a number of factors such as:
Erosion in consumer purchasing power which results in low demand for manufactured products;
High exchange rate resulting in high cost of manufacturing input;
Interest rate has gone up astronomically which has led to low investment in the manufacturing sector;
Removal of petroleum products‟ subsidy leading to high inflation and further reduction in demand for products;
The insecurity due to terrorists‟ activities and clashes between herders and farmers leading to drop in the production of food items and a further worsening of inflation;
The high unemployment rate and erosion of purchasing power occasioned by high inflation being experienced in the country;
Inadequate energy supplies and high cost of diesel to power generators for continuous production of goods, which has led to some companies winding down their operations in the country and moving to other countries; and
Deficit in infrastructure: Most of the roads are so bad that vehicles transporting goods from one location to another may spend days before arrival at their destinations. These, coupled with the risk of kidnapping by terrorists, have hampered business progress.
As a result of the preceding factors, manufacturers are finding it difficult to finance acquisition of modern technology to improve their manufacturing processes, like their counterparts in other climes. Therefore, innovation and sustainable production practices which can lead to more efficient production processes, new products, and higher-quality products continue to elude the sector.
[REMAINING 31 PAGES, including unseen exhibits 6-10, requirements a-d, as in the initial description]
The following exhibits are newly provided and did not form part of the material provided as Pre-seen:
Exhibit 6: Email from Tarfa Gambari to Matthew Idemudia
Exhibit 7: Defcon Manufacturing Limited: 2024 draft financial statements
Exhibit 8: Defcon Manufacturing Limited: Explanatory notes on 2024 draft financial statements
Exhibit 9: New products development
Exhibit 10: Letter from Federal Consumers Protection Agency
Exhibit 6
Email from Tarfa Gambari to Matthew Idemudia
From: Tarfa Gambari
Sent: 17 April 2025
To: Matthew Idemudia
Subject: Review of draft financial statements and products development
You are welcome back from your holiday, and I hope you found enough time to rest. As you know, we are now in our peak period in the office as we need to prepare for the board meeting coming up in May. The company’s draft financial statements have just been submitted to me and I will want you to carry out a review of the same, as this will form the basis of my report to the board. You will recollect that the company is currently on an expansion drive and have added some products to its line during the year. It has also taken some long- term loan to finance this expansion. I herewith supply you with few points that will be relevant when reviewing the financial statements. I have attached this as an appendix to the financial statements.
Also, as the company’s response to environmental concerns and the green revolution, it is proposing to introduce two eco-friendly products, Biodiap and Biopad. The marketing director has provided details about this project which I am also attaching to this email. You are to evaluate the products and provide report on whether they have a positive contribution to the company’s bottom line, after considering all relevant costs. I want you to submit to me a report on the assignment in two weeks, ahead of the board meeting. Your report should include:
a. A stance for inclusion in an advocacy paper, for the Board’s review and subsequent approval, soliciting government’s expansion of the National Development Policy to accommodate the sector, given its considerable potential contribution to the national economy, and while identifying the incentives that will bring about a realisation of the gains from the sector.
b. A review of the draft financial statements, covering management’s performance on profitability, liquidity and financial management, and operational efficiency. You are to take into consideration the explanatory notes on the financial statements attached to the draft financial statements.
c. Evaluation of the two proposed products to show possible contributions towards the company’s bottom line after taking cognisance of all relevant costs.
d. An extract to be included in the company’s annual sustainability report and your advice to the Board on how to address the potential challenges (considering Defcon’s response to environmental and sustaininability concerns together with the letter from the Federal Consumer Protection Agency) from the perspective of Defcon’s profitability and sustainability.
I attach herewith Exhibits 7 to 10 in connection with the assignment. Also, if you check your files, you will see details about the economy and Nigerian business environment, the Nigerian diaper and sanitary pad industry together with the company’s response to environmental and sustainability concerns. All these should be able to assist you in drafting your report.
I look forward to receiving your report.
Tarfa
Exhibit 7
Defcon Manufacturing Limited
Draft financial statements
Statement of financial position as at December 31:
| 2024 ₦m | 2023 ₦m | |
|---|---|---|
| Assets | ||
| Non-current assets | ||
| Property, plant and equipment | 277 | 209 |
| Investment in associate | 70 | 0 |
| Available for sale investments | 150 | 140 |
| 497 | 349 | |
| Current assets | ||
| Inventories | 145 | 65 |
| Receivables | 234 | 131 |
| Cash and cash equivalents | – | 72 |
| 379 | 268 | |
| Total assets | 876 | 617 |
| Equity and Liabilities | ||
| Equity | ||
| Share capital (₦1 equity shares) | 150 | 100 |
| Revaluation reserve | 65 | 32 |
| Other reserves | 33 | 22 |
| Retained earnings | 394 | 369 |
| Total equity | 642 | 523 |
| Non-current liabilities | ||
| Long-term borrowings | 100 | 30 |
| Current liabilities | ||
| Payables | 99 | 64 |
| Short-term borrowings (overdraft) | 35 | – |
| 134 | 64 | |
| Total liabilities | 234 | 94 |
| Total equity and liabilities | 876 | 617 |
Statement of comprehensive income for the year ended December 31:
| 2024 ₦m | 2023 ₦m | |
|---|---|---|
| Revenue | 1,315 | 1,011 |
| Cost of sales | (1,029) | (752) |
| Gross profit | 286 | 259 |
| Administrative expenses | (57) | (82) |
| Distribution costs | (144) | (101) |
| Finance costs | (10) | (3) |
| Share of profit of associate | 40 | – |
| Profit before tax | 115 | 73 |
| Income tax expense | (35) | (32) |
| Profit for the year | 80 | 41 |
| Other comprehensive income: | ||
| Revaluation gain on property, plant and equipment | 40 | 13 |
| Gains on available for sale investments | 16 | 6 |
| Tax effects of other comprehensive income | (12) | (8) |
| Other comprehensive income for the year, net of tax | 44 | 11 |
| Total comprehensive income | 124 | 52 |
Exhibit 8
Explanatory notes to the draft financial statements
The following notes are background information regarding the draft
financial report for 2024:
- In October 2023, Defcon introduced new range of diaper and sanitary pads that are relatively cheaper models of the existing ones. This has increased the company’s market share and created a more diversified customer base;
- The board decided to outsource the company’s payroll administration as a way of reducing its escalating fixed overheads. This has led to a significant reduction in administrative expenses;
- The company is presently experiencing liquidity squeeze, hence the board has decided not to pay cash dividends in the year ending December 2024 to its shareholders. In lieu of cash dividend, the board decided to give a share bonus of 1 share for 2 shares to the company’s shareholders in October 1, 2024; and
- The management is contemplating a long-term borrowing to finance the company’s proposed project.
Exhibit 9
New products development
The board has just approved the proposal of the management to introduce two eco- friendly products into the market, „Biopad‟‟, a sanitary pad model and „Biodiap‟, a diaper model. Both the Biopad and the Biodiap are eco-friendly products made from bamboo. The Biopad is reusable. Products in this category are normally referred to as biodegradable because bamboo is naturally antibacterial and highly absorbent. Bamboo pads are soft, breathable, and an excellent eco-friendly option.
Using reusable sanitary pads have several benefits, both for customers and the environment, these include:
Cost-effectiveness: Although the initial investment is higher, reusable pads can be used several times, saving money in the long run compared to disposable pads;
Environmentally friendly: Reusable pads significantly reduce waste. The average woman uses thousands of disposable pads in her lifetime, which end up in landfills. Reusable pads help minimise this environmental impact;
Healthier option: Reusable pads will be made from natural materials like bamboo, which are free from the chemicals and synthetic materials found in many disposable pads. This will reduce the risk of skin irritation and allergic reactions;
Comfort: Reusable pads are more comfortable than disposables. They are often softer and more breathable, which can be especially beneficial during long periods of wear;
Support for Women in Need: Reusable pads support social causes, such as providing menstrual products to women and girls in need; and
Customisable: Reusable pads will come in various sizes and absorbency levels, allowing users to choose the best fit for their needs. They will also be more discreet and quieter to change.
The rising cost of living and inflation in Nigeria have significantly impacted the prices of sanitary products. Despite the higher initial cost, eco-friendly options can be more economical over time and are better for the environment.
Exhibit 10
Letter from Federal Consumers Protection Agency
Plot 5, Cardoso Street
Garki
Abuja
[Content: The letter notifies Defcon of complaints from consumers that two of its products are causing itches to users. The agency is demanding that the company pays compensation to the affected consumers, otherwise, the agency will take legal action against the company.]
You are to prepare a draft report, as set out in the email dated April 17, 2025 from Tarfa Gambari to you (Exhibit 6). Your report should comprise the
following:
a. An executive summary
b. Responses to the four detailed requirements set out in Exhibit 6, including appropriate appendices. State clearly any assumptions you have made. All workings should be shown in the appendices. The report will be assessed in accordance with the marking guide provided. Approximately 20% of the marks are available for the executive summary and approximately 10% for the relevant discussion of ethical issues within your answer to the requirements.
Ensure that you address the four requirements in your report or failure to address any requirement including not submitting an executive summary will diminish your chance of success in the examination.
Answer
Executive Summary : Defcon Manufacturing Limited
- General
States the purpose of the report
States the summary of the requirements
States the assumptions
States reservations, e. g. scepticism
Requirement 1: Conclusions
Concludes on the viability of the introduction of Eco-Friendly products in terms of the financial appraisal.
Concludes that the production of the products will increase Defcon’s bottom line
Concludes that the company may need to engage in public relation activities to improve its reputation.
Concludes that the company may be required to pay compensation
Concludes on the need for further market research
Concludes on the need for government to priotise the industry for national growth
V NC BC CA SA
Requirement 1: Conclusions
Concludes that the company needs to manage its growing cost of sales
Concludes that the company should explore long term borrowings.
Concludes that the company needs to watch its distribution costs
Concludes that the company may need to provide for compensation payment to consumers affected by its two products causing itches.
V NC BC CA SA
Requirement 2: Recommendations
The company should go ahead with the production of the two proposed products as they have a positive contribution.
Consider doing some public relation activities to enhance the company’s reputation.
Make provision for possible compensation payment.
Consider carrying out a market survey on the acceptance of the products in the market.
Secure a long term contract to guarantee the supply of bamboos needed for the production of the two products
Influence the government to prioritise the industry for development
V NC BC CA SA
Requirement 1: Recommendations
Manage cost of sales
Explore long term loan to optimise capital structure.
Exercise effective control over distribution costs.
Start making provision for likely compensation payment.
V NC BC CA SA
Requirement 1: Defcon Manufacturing Limited – Financial statements analyses
- USES DATA AND INFORMATION
APPROPRIATELY
Uses information on exhibit 6 – Email from Tarfa Gambari.
Uses information in exhibit 8 – Explanatory notes to the draft financial statements.
Uses information on exhibit 7 – Draft financial statements.
Uses information in exhibit 3 – The Nigeria diaper and sanitary pad industry.
Uses information on exhibit 2 – The Nigerian economy.
Uses exhibit 10 – Letter from the Federal Consumer Protection Agency.
Uses information in exhibit 4 – Defcon
Manufacturing Limited.
V NC BC CA SA
USES ANALYTICAL SKILLS (material points) written report
Explains that gross margin dropped in 2024
Explains that operating profit to turnover has dropped in 2024
Explains that net profit margin has reduced from 7.22% in 2023 to 5.70 %in 2024.
Explains that distribution costs went up in 2024, although this may be as a result of promotion expenses on new products
Explains that ROCE has dropped from 13.74% in 2023 to 11.146% in 2024.
Explains that management of working capital is good.
Explains that the company is low geared and may be able to raise long term loans to finance its project.
V NC BC CA SA
USES PROFESSIONAL TOOLS AND
KNOWLEDGE
Calculates gross profit margin
Calculate operating profit margin
Calculates the return on capital employed.
Calculates net profit margin.
Calculates the working capital ratio.
Calculates leverage (gearing) total liabilities to total assets ratio.
Calculates acid test ratio
Calculates interest cover
Calculates debit/equity ratio
Calculates receivable days
Calculates inventories turnover days
Calculates payable days
Calculate Non-current assets turnover
Calculates total assets turnover
Prepares an extract of sustainability report
V NC BC CA SA
IDENTIFIES ISSUES AND OPTIONS
Identifies the need to watch the trend of cost of sales as gross margin dropped in 2024.
Identifies the company should watch its distribution costs, as it went up substantially in 2024.
Identifies that the company needs to watch its rising inventories as inventories days increased to 51 days in 2024 from 32 days in 2023
Identifies that the company is low geared and should therefore, take advantage of long term loans.
Identifies that the company is effectively using its asset to generate revenue.
V NC BC CA SA
APPLIES PROFESSIONAL SCEPTICISM AND ETHICS
Recognises that the financial statements have not been audited and the figures therein may not be accurate.
Recognises that the company may incur substantial loss, if the Federal Consumers Protection Agency make good their threat to demand compensation to consumers who have been affected by the company’s products
Recognises that there is no record that shows that the company’s investments available for sale is generating any revenue.
V NC BC CA SA
CONCLUSIONS
(Draws distinct conclusions under a heading)
Concludes that the company needs to manage its growing cost of sales
Concludes that the company should explore long term borrowings.
Concludes that the company needs to watch its distribution costs
Concludes that the company may need to make provision for compensation as a result of threats from the Federal Consumers Protection Agency.
V NC BC CA SA
EVALUATIVE SKILLS AND JUDGEMENT
Recognises that the company has not effectively made use of opportunities offered by long term borrowings.
Recognises that inventories and receivables went up in 2024.
Recognises that the company is effectively using its assets to generate revenue.
Recognises that the company’s investment in its associate is generating good returns.
V NC BC CA SA
RECOMMENDATIONS (commercial / relevant)
Manage cost of sales so that gross profit will not be continuously eroded.
Explore long term loan to optimise capital structure.
Exercise effective control over distribution costs.
Start making provision for likely compensation payment to customers according to the letter from the Federal Consumers Protection Agency.
V NC BC CA SA
Requirement 2: Evaluation of introduction of Biopad and Biodiap
- USES DATA AND INFORMATION
APPROPRIATELY
Uses information in exhibit 3 – The Nigeria diaper and sanitary pad industry
Uses information on exhibit 2 – The Nigerian economy
Uses exhibit 10 – Letter from the Federal Consumer Protection Agency.
Uses information in exhibit 4 – Defcon Manufacturing Limited
Uses information on exhibit 6 – Email from Tarfa Gambari
Uses information in exhibit 5 – Defcon’s response to environmental and sustainability concerns.
Uses information in exhibit 9 – New product development.
V NC BC CA SA
USES ANALYTICAL SKILLS (material points) written report
Determines the total units of each of the two products to be produced from a ton of Bamboo processed.
Determines the total annual production in units and in packs for each of the two products.
Determines how the cost of the special machine will be allocated to the cost of production of the two products.
Determines how to arrive at the cost of production per unit
Determines the contributions per unit and per pack of each of the two products.
Determine whether the production of the two products will contribute to the bottom line of Defcon.
V NC BC CA SA
USES PROFESSIONAL TOOLS AND KNOWLEDGE
Calculates how Bamboos will be allocated to the two products.
Calculates the projected annual production quantities for the two products.
Calculates the annual cost of the specialised machine to the two products
Calculates cost of machine per unit/pack for the two products.
Calculates the production costs per unit/pack for the two products.
Calculates the contributions per unit/pack for the two products.
Calculates the two products net contribution to Defcon’s bottom line.
V NC BC CA SA
IDENTIFIES ISSUES AND OPTIONS
Identifies that the introduction of the Eco-Friendly products may help the company to improve its profitability.
Identifies that the company is low geared, so it can take advantage of long term borrowing to finance the production of the two products.
Identifies that the introduction of Eco-Friendly product will project the company as one of the leading environmentally friendly companies. Identifies the need for the company to do a lot of public relation activities to reduce the impact of its products causing itches on the company’s reputation.
Identifies that the company may need to pay compensation to consumers who were affected by the company’s products that are causing itches.
Identifies that the new-renewable Eco-Friendly products may not be acceptable by majority based on hygiene.
Identifies that there might not be continuous availability of raw materials for the new products.
V NC BC CA SA
APPLIES PROFESSIONAL SCEPTICISM AND ETHICS
Discusses the need for the company to carry out a research on the proposed Eco-Friendly products to determine its acceptance in the market.
Discusses the effect the two products causing itching are likely to have on the performance of the two proposed new products in the market.
Discusses the possibility of other companies introducing the same types of products which may likely erode the company’s projected sales quantities.
Discusses the negative effect of the letter from the Federal Consumers Protection Agency on the company’s reputation as an environmentally friendly company.
Discusses the accuracy of the projected cost of production.
Discusses the accuracy of the calculated expected revenue from the two products.
V NC BC CA SA
CONCLUSIONS
(Draws distinct conclusions under a heading)
Concludes on the viability of the introduction of Eco-Friendly products in terms of the financial appraisal.
Concludes that the production of the products will increase Defcon’s bottom line
Concludes that the company may need to engage in public relation for its reputation.
Concludes that the company may need to provide for compensation payment to consumers affected by its two products causing itches
Concludes on need for further market research.
Concludes on the need to leverage on influential members of the Board for the Government to make the industry strategic for national development
V NC BC CA SA
EVALUATIVE SKILLS AND JUDGEMENT
Recognises that the company should not have problem taking a long term loan to finance the production of the two products because it is low geared.
Recognises that if the two products are successful, they will improve the company’s bottom line significantly.
Recognises that the company needs to secure suppliers for Bamboo all the year round, so it may need to enter into a long term contract with suppliers.
Recognises that the company needs to carry out public relation activities to douse the impact of the letter from the Federal Consumers Protection Agency.
Recognises that the company should have sustainability report.
V NC BC CA SA
RECOMMENDATIONS (commercial/ relevant)
Recommends that the company should go ahead with the production of the two proposed products as they have a positive contribution
Recommends that the company should reconsider doing some public relation activities to enhance its reputation.
Recommends that the company should make provisions for compensation payment in its books.
Recommends that the company should secure a long term contract to guarantee the supply of bamboos needed for the production of the two products.
Recommends that the company carries out market research to confirm the acceptance of the two products in the market.
Recommends that the industry be used by the government as a pioneer industry for national growth
V NC BC CA SA
Appendices Main report R1 Appendices
Shows gross profit margin
Shows operating profit margin
Shows the return on capital employed.
Shows net profit margin.
Shows the working capital ratio.
Shows leverage (gearing) total liabilities to total assets ratio.
Shows acid test ratio
Shows interest cover
Shows debit/equity ratio
Shows receivable days
Shows inventories turnover days
Shows payable days
Shows Non-current assets turnover
Shows total assets turnover
Prepares extract of sustainability report
V NC BC CA SA
Report: Structure
Sufficient appropriate headings
Appropriate use of paragraphs / sentences
Legible/clear hand writing
Correctly numbered pages
V NC BC CA SA
R2 Appendices
Shows how Bamboos will be allocated to the two products.
Shows the projected annual production quantities for the two products.
Shows the annual cost of the specialised machine to the two products
Shows cost of machine per unit and per pack for the two products.
Shows the production costs per unit and per pack for the two products.
Shows the contributions per unit and per pack for the two products.
Shows the two products net contribution to Defcon’s bottom line.
V NC BC CA SA
Report: Style and language
Relevant disclaimer (external report)
Suitable language for the board
Tactful/ethical comments
Acceptable spelling and punctuation
V NC BC CA SA
Appendix 1
Defcon Manufacturing Limited Financial statements analyses Profitability
| 2024 | 2023 | |
|---|---|---|
| Gross profit margin (GP/Revenue X 100) | 286/1,315 X 100 21.75% | 259/1011 X 100 25.62% |
| Operating profit margin (Profit before associate and finance cost) | 85/1,315 X 100% 6.46% | 76/1011 X 100% 7.52% |
| Net profit margin (Profit before tax exp/Revenue X 100) | 75/1315 X 100 5.70% | 73/1011 X 100 7.22% |
| Return on capital employed ROCE/Capital employed X 100) | 85/742 X 100 11.46% | 76/553 X 100 13.74% |
| Position | ||
| Current ratio (Current assets/Current liabilities) | 379/134 2.83:1 | 268/64 4.19:1.00 |
| Quick ratio – Acid test (CA – Inventories/Current liabilities) | 234/134 1.75 1.00 | 203/64 3.17:1.00 |
| Gearing Total assets/Total Liabilities (Total liabilities/Total assets X 100) | 234/876 X 100 26.71% | 94/617 X 100 15.24% |
| Debit/Equity ratio (Debit/Equity X 100) | 100/642 X 100 15.58% | 30/523 X 100 5.74% |
| Net interest cover (Profit before tax exp/Finance cost) | 125/10 12.5 times | 76/3 25.3 times |
| Management efficiency | ||
| Non-current assets turnover (Revenue/PPE X 100) | 1,315/277 4.75 times | 1,011/209 4.84 times |
| Total Assets turnover (Revenue/Total assets) | 1,315/656 2.0 times | 1,011/477 2.1 times |
| Inventories turnover (Inventories/Cost of sales X 365) | 145/1,029 X 365 51 days | 65/752 X 365 32 days |
| Receivable days (Receivables/Revenue X 365) | 234/1,315 X 365 65 days | 131/1,011 X 365 47 days |
| Payables days Payables/Cost of sales X 365 | 99/1,029 X 365 35 days | 64/752 X 365 31 days |
| Inventory turnover Cost of sales inventory | 1029 145 = 71 times | 75.2 65 = 11.57 times |
| Receiver Turnover Revenue/Recoverably | 1315 234 = 5.61 times | 1011 131 = 7.61 times |
| Payable Turnover cost of sales/payables | 1029 99 = 10.39 times | 752 64 = 11.75 times |
Appendix 2
Defcon Manufacturing Limited Evaluation of Biopad and Biodiap Allocation of bamboo
| Tons allocated | |
|---|---|
| Biopad (60 X 60%) | 36 |
| Biodiap (60 X 40%) | 24 |
| 60 |
Proposed Production quantity
| Tons | Units per ton | Total units | Unit per pack total pack | Total packs | |
|---|---|---|---|---|---|
| Biopad | 36 | 12,000 | 432,000 | 12 | 36,000 |
| Biodiap | 24 | 3,000 | 72,000 | 12 | 6,000 |
Allocation of cost of machine processing
Cost of machine 25,000,000.00
Life of machine 5 years
Annual cost (25,000,000/5) 5,000,000
Allocation to products:
Biopad (5,000,000 X 60%) 3,000,000
Biodiap (5,000,000 X 40%) 2,000,000
Cost of special machine per unit and
pack
| Unit (₦) | Pack (₦) | |
|---|---|---|
| Biopad (3,000,000/12,000) | 6.944 | 6.944 x 12 83.33 |
| Biodiap (2,000,000/3,000) | 27.777 | 27.777X 12 333.33 |
Cost of Bamboo
| Per Unit (₦) | Per Pack (₦) | |
|---|---|---|
| Biopad (36 X 12,000/432,000) | 1 | 1 X 12 12 |
| Biodiap (24 X 12,000/72,000) | 4 | 4 X 12 48 |
Production cost per pack
| Biopad (₦) | Biodiap (₦) | |
|---|---|---|
| Bamboo | 12 | 48 |
| Other materials (15 X 12) | 180 | 150 X 12 1,800 |
| Packaging (10 X 12) | 120 | 50 X 12 600 |
| Bamboo processing (6.944 x 12) | 83.33 | 666.67 X 12 333.33 |
| 395.33 | 2,781.33 | |
| Loss of contribution from products displaced | 250 | 950 |
| 645.33 | 3731.33 |
Total relevant cost
Selling price 1500 6,000
Additional contribution 854.67 2,268.67
Calculation of net additional
contribution
| Biopad (₦000) | Biodiap (₦000) | Total (₦000) | |
|---|---|---|---|
| Additional contribution per annum (854.67 X 36,000) | 30,768.1 | 2,268.67 X 6,000 13,612 | 4,380.1 |
| Less Additional marketing and distribution exp | (1,200) | ||
| 43,180.1 |
- Topic: Corporate Strategy Implementation
- Series: MAY 2025
- Uploader: Samuel Duah