Professional Documents
Culture Documents
sources
amount
Equity capital 5
Reserves and 145.76
surplus
total
150.76
weight
0.033
0.96
Cost of
capital
.20
.20
WACC
0.0066
0.192
0.1986
Ke=dividend/market price*100
=2/10*100
=20%
As no flotation cost so ke=kre
amount
Equity capital 5
Reserves and 166.60
surplus
total
171.60
weight
0.03
0.97
Cost of
capital
.20
.20
Ke=dividend/mp*100
=2/10*100
=20%
As no flotation cost so ke=kre
WACC
0.006
0.194
0.2
sources
amount
Equity capital 5
Reserves and 94.75
surplus
total
99.75
weight
0.06
0.94
Cost of
capital
.20
.20
WACC
0.012
0.188
0.2
Ke=dividend/mp*100
=2/10*100
=20%
As no flotation cost so ke=kre
amount
Equity capital 5
Reserves and 184.29
surplus
total
189.29
weight
0.03
0.97
Cost of
capital
.20
.20
WACC
0.006
0.194
0.20
Ke=dividend/mp*100
=2/10*100
=20%
As no flotation cost so ke=kre
amount
Equity capital 5
weight
0.03
Cost of
capital
.20
WACC
0.006
Reserves and
surplus
total
174.69
0.97
179.69
.20
0.194
0.20
Ke=dividend/mp*100
=2/10*100
=20%
As no flotation cost so ke=kre
amount
weight
WACC
0.012
0.876
Cost of
capital
0.18
0.18
Equity capital
Reserves and
surplus
Unsecured
loans
total
160.58
10920.59
1379.94
0.110
0.08
0.0088
12461.11
0.002
0.1576
0.1684
Ke=5/27.77*100
=18%
Ke=kre
amount
weight
0.014
0.905
Cost of
capital
0.18
0.18
WACC
0.00238
0.15385
surplus
Unsecured
loans
total
877.34
0.0800
0.08
10960.01
0.0064
0.16263
Ke=5/27.77*100
=18%
Ke=kre
amount
weight
WACC
0.016
0.886
Cost of
capital
0.18
0.18
Equity capital
Reserves and
surplus
Unsecured
loans
total
160.58
8708.54
956.32
0.096
0.08
0.0076
9825.44
Ke=dividend/market price*100
=2/10*100
=20%
As no flotation cost so ke=kre
0.0028
0.1594
0.1698
amount
weight
Cost of
capital
0.18
0.18
WACC
Equity capital
Reserves and
surplus
Unsecured
loans
total
160.58
7380.74
0.021
0.978
2.20
0.00029 0.08
0.00001
7543.52
0.179
0.003
0.176
Ke=dividend/market price*100
=2/10*100
=20%
As no flotation cost so ke=kre
amount
weight
WACC
0.022
0.915
Cost of
capital
0.18
0.18
Equity capital
Reserves and
surplus
Unsecured
loans
total
160.58
6443.40
437.53
0.0623
0.08
0.0049
7041.51
Ke=dividend/mp*100
=2/10*100
=20%
As no flotation cost so ke=kre
0.0039
0.1647
0.179