Source: https://slideplayer.com/slide/14843121/90/images/5/General+framework+Managers+Shareholders+Corporate+governance.jpg
The organization's
top management which includes the directors and the CEO manages the
corporation. The shareholders of the organizations are responsible for financing
the assets of the company (Spender, 2014).
Financial Statement Analysis
Income Statements
NATIONAL AGRICULTURAL MARKETING CO (4160) CashFlowFlag INCOME STATEMENT
|
|
|
|
|
|
The fiscal year ends in December. SAR in millions except per
share data.
|
2017-12
|
2018-12
|
TTM
|
Amount
|
Percentage
|
Revenue
|
137
|
71
|
68
|
-208
|
-151.825
|
Cost of revenue
|
|
|
|
|
|
Gross profit
|
137
|
71
|
68
|
-208
|
-151.825
|
Operating expenses
|
|
|
|
|
|
Other operating expenses
|
|
|
|
|
|
Total operating expenses
|
|
|
|
|
|
Operating income
|
137
|
71
|
68
|
-208
|
-151.825
|
Other income (expense)
|
-127
|
-74
|
-78
|
201
|
-158.268
|
Income before taxes
|
10
|
-3
|
-10
|
-7
|
-70.000
|
Provision for income taxes
|
|
|
|
|
|
Net income from continuing operations
|
10
|
-3
|
-10
|
-7
|
-70.000
|
Other
|
-1
|
-1
|
-1
|
2
|
-200.000
|
Net income
|
9
|
-4
|
-11
|
-5
|
-55.556
|
Net income available to common shareholders
|
9
|
-4
|
-11
|
-5
|
-55.556
|
Earnings per share
|
|
|
|
|
|
Basic
|
-0.87
|
-0.45
|
-1.12
|
1.32
|
-151.724
|
Diluted
|
-0.87
|
-0.45
|
-1.12
|
1.32
|
-151.724
|
Weighted average shares outstanding
|
|
|
|
|
|
Basic
|
10
|
10
|
10
|
-20
|
-200.000
|
Diluted
|
10
|
10
|
10
|
-20
|
-200.000
|
EBITDA
|
11
|
-1
|
-9
|
-10
|
-90.909
|
The income
statement provides brief overview of the income and expenses of the
organization. The above table is describing the income statement of the Thimar
organization. The revenue of the organization in the year 2017 was 137 million
SAR, which decline significantly in the next year up to 71 million SAR. In the
year 2017, the organization has earned a net income of 9 million SAR however in
2018 the organization has not earn much profit. The income statement of Thimar
is showing that in 2 year period the organization has experienced a significant
decline in revenue due to which the profitability of the company also suffered
a loss (Jonathan, 2010).
In the bar chart,
it can be seen that in 2017 the company’s revenue was way higher than in 2018.
A change of -151% in the revenue has been seen in just 2 year period. The
declining sales should be a matter of concern for the corporation and the corporation
should take steps for increasing its sales so that it can earn a high profit (Griffin, 2012).
The declining
trend of net income is not a good sign for the corporation, and Thimar should
take measures such as utilizing its assets more efficiently for improving its
current profitability (Jonathan, 2010).
Balance Sheet
NATIONAL AGRICULTURAL MARKETING CO (4160) CashFlowFlag BALANCE SHEET
|
|
|
|
|
The fiscal year ends in December. SAR in millions except per
share data.
|
2017-12
|
2018-12
|
Amount
|
Percentage
|
Assets
|
|
|
|
|
Current assets
|
|
|
|
|
Cash
|
|
|
|
|
Cash and cash equivalents
|
4
|
1
|
-3
|
-75
|
Total cash
|
4
|
1
|
-3
|
-75
|
Other current assets
|
71
|
81
|
10
|
14.08451
|
Total current assets
|
76
|
82
|
6
|
7.894737
|
Non-current assets
|
|
|
|
|
Property, plant, and equipment
|
|
|
|
|
Net property, plant and equipment
|
39
|
38
|
-1
|
-2.5641
|
Other long-term assets
|
69
|
56
|
-13
|
-18.8406
|
Total non-current assets
|
109
|
94
|
-15
|
-13.7615
|
Total assets
|
184
|
176
|
-8
|
-4.34783
|
Liabilities and stockholders' equity
|
|
|
|
|
Liabilities
|
|
|
|
|
Current liabilities
|
|
|
|
|
Other current liabilities
|
34
|
40
|
6
|
17.64706
|
Total current liabilities
|
34
|
40
|
6
|
17.64706
|
Non-current liabilities
|
|
|
|
|
Other long-term liabilities
|
35
|
25
|
-10
|
-28.5714
|
Total non-current liabilities
|
35
|
25
|
-10
|
-28.5714
|
Total liabilities
|
69
|
65
|
-4
|
-5.7971
|
Stockholders' equity
|
|
|
|
|
Accumulated other comprehensive income
|
115
|
111
|
-4
|
-3.47826
|
Total stockholders' equity
|
115
|
111
|
-4
|
-3.47826
|
Total liabilities and stockholders' equity
|
184
|
176
|
-8
|
-4.34783
|
The balance sheet
provides the detail regarding the assets and liabilities which the organization
possess. Through the balance sheet, the financial position of the organization
can be understood. From the balance sheet of Thimar it can be seen that the
fixed assets of the organization have experienced a decline in 2 year period.
In year 2017 fixed assets were 109 million SAR, which decline by up to 94
million SAR in the year 2018. However the current assets of the corporation
have experienced growth. In 2017 the current assets were 76, but in 2018 the
current assets increase up to 82 million (SINHA, 2012).
From the balance
sheet not only the company’s assets can be evaluated, but also the liabilities
of the companies can also be seen. The current liabilities of the company have
experienced an increase of 17%. In the year 2017, the current liabilities were 34
million which increased up to 40 million in the year 2018. The equity of the
corporation has also experienced a decline of 3%. The balance sheet of the
corporation is indicating that the company must take steps for improving its
financial condition otherwise, sustaining, in the long run, will become difficult
(Spender, 2014).
Cash flow Statement
NATIONAL AGRICULTURAL MARKETING CO (4160) Statement of CASH FLOW
|
|
|
|
|
|
The fiscal year ends in December. SAR in millions except per
share data.
|
2017-12
|
2018-12
|
TTM
|
Amount
|
Percentage
|
Cash Flows From Operating Activities
|
|
|
|
|
|
Other non-cash items
|
2
|
-4
|
5
|
-6
|
-300
|
Net cash provided by operating activities
|
2
|
-4
|
5
|
-6
|
-300
|
Cash Flows From Investing Activities
|
|
|
|
|
|
Other investing activities
|
-2
|
9
|
4
|
11
|
-550
|
Net cash used for investing activities
|
-2
|
9
|
4
|
11
|
-550
|
Cash Flows From Financing Activities
|
|
|
|
|
|
Other financing activities
|
1
|
-9
|
-4
|
-10
|
-1000
|
Net cash provided by (used for) financing activities
|
1
|
-9
|
-4
|
-10
|
-1000
|
Net change in cash
|
1
|
-3
|
5
|
-4
|
-400
|
Cash at beginning of period
|
4
|
4
|
3
|
0
|
0
|
Cash at end of period
|
4
|
1
|
7
|
-3
|
-75
|
Free Cash Flow
|
|
|
|
|
|
Operating cash flow
|
2
|
-4
|
5
|
-6
|
-300
|
Free cash flow
|
2
|
-4
|
5
|
-6
|
-300
|
The above table is
providing detail about the cash flow statement of Thimar Corporation. The cash
flow statement discusses how much cash inflow and outflow have occurred in the
organization. The net cash flow from operating activities has declined in 2 year
period. In the year 2017, the net cash from operating activities was round
about 2 million SAR, but in 2028 the net cash flow declines up to -4 million
SAR. The cash from financing activities also declines significantly in the 2
year period. After analyzing the financial statements of the Thimar
organization it can be said that the organization needs to improve its profitability
and efficiency (Fridson & Alvarez, 2011).
Analysis of financial ratios
Liquidity Ratios
If the liquidity
ratios of the year 2018 are analyzed, then it can be said that the current
ratio of Thimar Corporation is 2.06, which is indicating that the corporation
has enough cash from which it can pay its short term loans. The current ratio
of the organization is higher than its competitor Alothiam which 0.72. It can
be said that in terms of liquidity, Thimar is better than Alothiam Corporation.
Profitability Ratios of Financial statement
Analysis of Thimar
If the
profitability ratios of the corporation are analyzed, then it can be said that
the Alothiam Corporation, which is the competitor is far better than Thimar in
terms of profitability. The net profit margin of Thimar is -5.63 which is way
lower than Alothiam that is 4.04. It means that thimar would have to increase
its profitability in order to compete with its competitor’s efficiently (Fridson & Alvarez, 2011).
Efficiency Ratios of Financial statement
Analysis of Thimar
The efficiency
ratios show how efficiently the organization is utilizing its assets for
generating sales. The fixed asset turnover ratio of Thimar Corporation is 1.86
which shows that the organization is utilizing its assets efficiently for
generating sales. However when the efficiency ratio is compared with Alothiam
than it can be seen that its fixed asset turnover ratio is 3.69 which higher
than Thimar. Thimar Corporation can enhance its efficiency so that not only its
sales will experience growth, but also its profitability can be improved from the
current situation (SINHA, 2012).
Financial Leverage
The financial
leverage ratios provide information about how much debt the corporation has
taken for financing its assets. The financial leverage ratio of Thimar is
showing that it has not taken too much debt. The financial leverage ratio of
the company in 2018 was 1.59. The company still has the opportunity to further
decline its ratio so that it can reduce its cost of capital. If this financial
leverage ratio is compared with Alothiam than it can be said that the debt of
Thimar is lower than Alothiam. Althoiams’s financial leverage ratio is higher
than Thimar (SINHA, 2012).
Conclusion of Financial statement Analysis
of Thimar
If all the above discussion
is summarized than it is evident that Thimar is working in the Food Retail
& Distribution sector. The corporation over the years has experienced
immense growth due to favor market conditions in Saudi Arabia. The food
industry of Saudi Arabia is the strongest in the region that is why the
organization has the opportunity to further expand in the upcoming years. The
food retail & distribution in Saudi Arabia is experiencing an increase so
the company profitability can increase with the passage of time even further. The
income statement of Thimar is showing that in 2 year period the organization
has experienced a significant decline in revenue due to which the profitability
of the company also suffered a loss. The balance sheet of the corporation is
indicating that the company must take steps for improving its financial
condition; otherwise, sustaining, in the long run, will become difficult.
If the
profitability ratios of the corporation are analyzed, then it can be said that
the Alothiam Corporation, which is the competitor is far better than Thimar in
terms of profitability. The fixed asset turnover ratio of Thimar Corporation is
1.86 which shows that the organization is utilizing its assets efficiently for
generating sales. However when the efficiency ratio is compared with Alothiam
than it can be seen that its fixed asset turnover ratio is 3.69 which higher
than Thimar.
Recommendations of Financial statement
Analysis of Thimar
It is recommended
to the Thimar organization to recruit a new financial analyst who will help the
company to improve its current financial position. After comparison with its
competitor Alothiam, it is clear that the company needs to improve its
financials on an urgent basis. If the organization does not improve its
profitability than the organization might lose its competitive edge over the
competitors and in the long run the company cannot survive. It is recommended
to reduce its expenses and utilize the resources efficiently to improve the
profitability of the business. Through a good marketing campaign and using the
assets efficiently the company have the chance to improve its revenue.
References of General Framework of the company
AL-GHALAYINI, B. M. (2019). Investment
opportunities in the Saudi food sector. Retrieved from
https://www.arabnews.com/node/1482516
Campbell, D., Edgar, D., & Stonehouse, G.
(2011). Business Strategy: An Introduction (3 ed.). Macmillan
International Higher Education.
Fridson, M. S., & Alvarez, F. (2011). Financial
Statement Analysis: A Practitioner's Guide. John Wiley & Sons.
Griffin, R. W. (2012). Management. Cengage
Learning.
Jarrah, M., & Salim, N. (2016). The Impact of
Macroeconomic Factors on Saudi Stock Market (Tadawul) Prices. 71-76.
Jonathan, B. (2010). Financial Management.
Pearson Education India.
SINHA, G. (2012). FINANCIAL STATEMENT ANALYSIS.
PHI Learning Pvt. Ltd.
Spender, J.-C. (2014). Business Strategy:
Managing Uncertainty, Opportunity, and Enterprise. OUP Oxford.