The income statement of the police prep for the next fiscal
year is mentioned below in table:
Details
|
31-Dec-02
|
31-Mar-03
|
30-Jun-03
|
Total
|
03-Jul-Jun-04
|
Sales
|
22086
|
15867
|
17515
|
55468
|
61014.8
|
Credit Card
|
753
|
589
|
632
|
1974
|
2171.4
|
Development
|
2666
|
485
|
4908
|
8059
|
8864.9
|
Payment Processing
|
378
|
306
|
333
|
1017
|
1118.7
|
GST Tax
|
1450
|
1123
|
_
|
2573
|
2830.3
|
Administrative
|
344
|
556
|
418
|
1318
|
1449.8
|
Refund Expense
|
_
|
_
|
660
|
660
|
726
|
Hosting
|
510
|
1234
|
267
|
2011
|
2212.1
|
|
6101
|
4293
|
7218
|
17612
|
19373.2
|
Operating Profit
|
15985
|
11574
|
10297
|
37856
|
41641.6
|
Marketing Expense
|
4432
|
_
|
13329
|
17761
|
19537.1
|
Internet Marketing
|
797
|
423
|
2977
|
4197
|
4616.7
|
Banking Fees
|
50
|
2
|
_
|
52
|
57.2
|
|
5279
|
425
|
16306
|
22010
|
24211
|
EBITDA
|
10706
|
11149
|
-6009
|
15846
|
17430.6
|
Net Income
|
4450
|
6785
|
-10244
|
991
|
1090.1
|
Retained Earnings Beginning
|
|
4450
|
11235
|
15685
|
17253.5
|
Net Income
|
4450
|
6785
|
(10,24)
|
11235
|
12358.5
|
Retained Earnings Ending
|
4450
|
11235
|
991
|
16676
|
18343.6
|
Question: 2
What are some common methods or ways to place
a value on a business that is being sold (Hint: May want to reference reading
materials I handed out for this week)? What do you think is the best method to
use in obtaining a value for PolicePrep? Why?
There are common methods and ways to place value in a
business that is sold. The best way to add value in the police prep is to
increase the goodwill of the business and to consider the value of the
stakeholders in the corporate level decisions of the business. Corporate social
responsibility and value of the shareholders should be the prime concern of the
Police Prep administration while taking the decision towards the operations of
the business. Police prep business is directly concerned with society therefore
when they will market their business as the environment supporting business and
will give value to the stakeholders, they will definitely build a positive
image in the market.
Question: 3
Approximately how much do you think Police
Prep would be worth at this time? Please explain how you determined this value.
The current worth of the business is estimated from the
balance sheet and income statement of the business. In accordance with the
income statement revenue stream (an indicator of the business worth) of the
business was 22086 last year (in 2002) but in 2003 it is $66764. While the
company has the tangible and intangible assets with the worth of 21491. While
the net worth of the business is 20955.
Question: 4
How much
potential do you think that PolicePrep has to grow and become profitable over
the next few years? What do you think are likely ‘worst-case’ and ‘best-case’
outcomes for PolicePrep? Please explain your answers.
In accordance to calculations, the profitability of the
business is growing with the time. While at the same time the external
environment as requirements and competition is also changing. Therefore the
business should focus more on profitability and marketing. They need to grow
with full potential. The worst case outcomes for the business are the decrease
in the equity of the business because of the decrease in profitability. While
the best case for the business is the expansion of the revenue by the increase
in sales.
Question: 5
What do
you think Jessop should do? Would you recommend that he get a full-time job and
treat Police Prep as a part-time hobby, work full-time in the business and ask
his 2 partners to directly compensate him, or attempt to ‘buy out’ his partners
to become sole owner of this business. Please explain your answer.
The Jessop should personally work as the full-time job at
the business if management of the business is not capable to deal the matter
efficiently. Business is at growth stage that requires full attention to enter
in maturity stage. He can buy out his partners to become the sole owner of this
business if things go out of control. However, I will highly recommend that
Jessop should stay with the business as he knows the business well and has
potential and capabilities to expand the business.