Answer To: Page 1 Kaplan Business School Assessment Outline Assessment 2 Information Subject Code: MBA403...
Komalavalli answered on Jan 18 2022
Executive summary:
Estia Health Limited (EHE) is an Australian aged care company that owns and constructs high-quality nursing homes. It comes under the industry of long term care facilities under the health care sector They provide first-rate aged care to our residents in a supportive, compassionate atmosphere, and innovative. Increase revenue through development, house acquisitions, and improvements. Stakeholder of this report is investors; the purpose of this report is to provide information of the company whether they are fundamentally strong or not.
An investment performance report is a basic need since it demands consistent focus and attention, and preparing an investment performance report will assist the stakeholder in achieving their goals and objectives. Creating an investment performance report can assist you in keeping a close check on your assets and doing all possible to keep them on track.
The report is to identify whether it is right time for the investment by investor or not by looking into various financial and non financial factors. The finding suggests that this firm has high probability of defaulting due to liquidity crisis. Itโs better for the investor to put hold on their investment on this stock or find better equity to park their money for better and secure returns.
Key financial result and trends:
Income Statement
Breakdown
ย
2021
2020
2019
2018
Total revenue
ย
6,46,305
6,36,908
5,85,985
5,46,934
Gross profit
ย
6,46,305
6,36,908
5,85,985
5,46,934
Operating expenses
ย
ย
ย
ย
ย
Selling general and administrative
ย
4,78,025
4,54,276
4,32,407
4,02,739
Total operating expenses
ย
5,94,128
5,49,447
5,20,737
4,79,134
Operating income or loss
ย
52,177
87,461
65,248
67,800
Interest expense
ย
47,389
50,162
7,060
7,279
Total other income/expenses net
ย
5,698
-1,44,408
-429
-3,356
Income before tax
ย
9,063
-1,08,845
57,829
57,165
Income tax expense
ย
3,065
8,064
16,539
16,011
Income from continuing operations
ย
5,998
-1,16,909
41,290
41,154
Net income
ย
5,998
-1,16,909
41,290
41,154
Net income available to common shareholders
ย
5,998
-1,16,909
41,290
41,154
Basic EPS
ย
-
-0.45
0.16
0.16
Diluted EPS
ย
-
-0.45
0.16
0.16
Basic average shares
ย
-
2,61,015
2,60,603
2,60,580
Diluted average shares
ย
-
2,61,015
2,61,826
2,62,127
EBITDA
ย
98,715
-19,564
93,608
86,607
* In Millions of AUD (except for per share items)
Balance sheet analysis:
ย
2021
2020
2019
2018
Total Current Assets
51.97
50.61
29.98
31.33
Cash and Short Term Investments
33.43
30.6
14.63
11.2
Cash
33.43
30.6
14.63
11.2
Cash & Equivalents
-
-
-
-
Short Term Investments
-
-
-
-
Total Receivables, Net
7.12
8.13
9.65
12.35
Accounts Receivables - Trade, Net
5.47
6.58
6.47
8.98
Total Inventory
-
-
-
-
Prepaid Expenses
8.82
6.44
5.69
6.88
Other Current Assets, Total
2.6
5.44
-
0.9
Total Assets
1866.36
1870.32
1894.39
1825.85
Property/Plant/Equipment, Total - Net
904.69
909.66
822.7
757.11
Property/Plant/Equipment, Total - Gross
1056.53
1033.58
903.11
814.85
Accumulated Depreciation, Total
-151.84
-123.92
-80.41
-57.74
Goodwill, Net
681.01
681.01
817.07
817.07
Intangibles, Net
227.58
226.95
222.57
218.71
Long Term Investments
0.75
1.5
1.62
1.62
Note Receivable - Long Term
-
-
-
-
Other Long Term Assets, Total
0.35
0.58
0.45
-
Other Assets, Total
-
-
-
-
Total Current Liabilities
968.76
960.26
896
877.34
Accounts Payable
13.69
9.64
12.87
16.68
Payable/Accrued
-
-
16.35
12.68
Accrued Expenses
75.69
88.97
59.39
54.23
Notes Payable/Short Term Debt
-
-
-
-
Current Port. of LT Debt/Capital Leases
3.9
4.05
-
-
Other Current liabilities, Total
875.49
857.59
823.74
806.43
Total Liabilities
1250.63
1261.58
1132.88
1064.28
Total Long Term Debt
175.06
197.76
124.6
75
Long Term...