Syndicate Bank

Profit After Tax = 1710.54

 Net Worth = Capital + Reserves

                     =   624.58 +  11219.61

                        =  11844.19  -> NW

Return On Equity =  PAT % NW

                                =  1710.54 %  11844.19

                                =0.14

Net Assets = Fixed Assets + Other Assets

                    =  1468.84 +  5933.72

                    =   7402.56 -> NA

EBIT = PAT + Interest Expanded + Tax

         =    1710.54 + 13080.50 + (-) 215.54

         =     -15006.58

EBIT % NA = -15006.58 % 7402.56 = (-)2.02

PAT % EBIT = 1710.54% 15006.58 = 0.11

NA %NW =  7402.56 % 11844.19 = 0.62

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

        =  0.14 =  - 2.02 * 0.11 * 0.14

                      =  -0.0311 (0.04)            

Net Present After Tax  -  Equity Dividend         

   1710.54 –   55.00 = 1655.54-> Retained Earnings

RE % NW = 1655.54%11844.19 = 0.13

PAT %NW = 1710.54 %11844.19 = 0.14

RE %PAT  =  1655.54 %1710.54 = 0.96

Δ  NW %NW =RE%NW= PAT%NW*RE%PAT

          0.13  =  0.14 * 0.96  =  0.13