β¨ Financial Performance Measures
FORM FOR THE DERIVATION OF FINANCIAL PERFORMANCE MEASURES FROM FINANCIAL STATEMENTS
SCHEDULE 1 β PART 7
| DERIVATION TABLE | SYMBOL IN FORMULA | INPUT AND CALCULATIONS | ROF | ROE | ROI |
|---|---|---|---|---|---|
| 2,749,714 | |||||
| Operating surplus before interest and income tax from financial statements | 2,749,714 | ||||
| Interest on cash, bank balances, and short-term investments (Regulation 18: OSBIT) | 11,752 | ||||
| OSBIT minus IST | 2,737,962 | a | 2,737,962 | 2,737,962 | 2,737,962 |
| Net surplus after tax from financial statements | 2,749,714 | ||||
| Amortisation of goodwill and amortisation of other intangibles | 0 | b | add | add | add |
| Subvention payment | 757,020 | g | 0 | 757,020 | 757,020 |
| Depreciation of SFA at BV (s4) | 3,458,006 | s | add | add | add |
| Depreciation adjustment | -32,994 | d | add | add | add |
| ODV depreciation adjustment | 0 | e | |||
| Subvention payment tax adjustment | 0 | f | |||
| Interest, tax shield | 3,878 | r | |||
| Revaluations | 0 | -32,994 | |||
| Income tax | p | -32,994 | |||
| q | 3,878 | 3,878 |
| Numerator | OSBIT^(Ad) = a + g + s + d + e - r | NSAT^(Ad) = a + g + s + d | OSBILLT^(Ad) = a + g + s + d + e - p + r |
| | 3,461,988 | 3,473,740 | 3,458,110 |
| Fixed assets at end of previous financial year (FA_0) | 92,257,169 | c | | | |
| Adjusted net working capital at end of previous financial year (ANWC_0) | 91,354,718 | | | |
| Adjusted net working capital at end of current financial year (ANWC_1) | 50,506 | | | 50,506 |
| Adjusted total funds employed (ATFE) | 263,754 | | | 91,963,074 |
| | 91,963,074 | | | |
| Total equity at end of previous financial year (TE_0) | 107,530,193 | k | | |
| Average total equity | 106,698,932 | | | 106,814,563 |
| WUC at end of previous financial year (WUC_0) | 389,990 | | | |
| WUC at end of current financial year under construction | 848,224 | | | |
| | 614,607 | | 614,697 | deduct | deduct |
| Average WUC | | e | | |
| Revaluations | | i 1/2 | | 0 | 0 |
| Half of revaluations | | | | | |
Next Page →
Online Sources for this page:
VUW Te Waharoa —
NZ Gazette 2005, No 128
Gazette.govt.nz —
NZ Gazette 2005, No 128
β¨ LLM interpretation of page content
ποΈ
Derivation of Financial Performance Measures
(continued from previous page)
ποΈ Infrastructure & Public WorksFinancial Performance, Operating Surplus, Net Surplus, Amortisation, Depreciation, Subvention Payment, Fixed Assets, Total Equity, Working Capital