State Bank Of India

Profit After Tax  =  10916.87

Net Worth  =  Capital +  Reserves

                     =  746.57  +  117535.68

                     =  118282.25  - > Net Worth

Return On Equity =  PAT % NW

                                = 10916.87 %118282.25

                                =  0.0923 = 0.09 - > (ROE)

Net Assets =  Fixed Assets  +  Other Assets

                    =   8002.16 + 45881.39

                    =   53883.55 - > NA

EBIT = PAT + Interest Expended + Tax

         =  10916.87 + 87068.63 + 5282.59

         =   103268.09  - > EBIT

PAT % EBIT =  10916.87 % 103268.09

                     =   0.10

EBIT  % NA  =  103268.09 % 53883.55 = 1.92

NA  % NW  =  53883.55  % 118282.25

                     =  0.455

ROE = PAT % NW = EBIT % NA * PAT % EBIT* NA % NW

         =   0.09          =  1.92  *  0.10  *  0.455

                                =  0.087  =  0.09

Net Present After Tax  -  Equity Dividend

       10916.87    -   300 = 10616.87 -> Retained Earnings

RE  %  NW  =  10616.87  %  118282.25  =  0.09

PAT % NW  =   10916.87  % 118282.25  =  0.09

RE  % PAT  =   10616.87  %  10916.87  =  0.97

Δ  NW % NW =  RE % NW = PAT % NW * RE% PAT

0.09     =    0.09   *  0.97

             =    0.09