Vijaya Bank

Profit After Tax  =  416.02

Net Worth =  Capital + Reserves

                    =   859.12 +  5028.80

                    =  5887.92 - > Net Worth

Return On Equity = PAT % NW

                =  416.02 % 5887.92

                =    0.07 - >( ROE)

Net Assets = Fixed Assets + Other Assets

                     =    528.95  +  3282.59

                     =    3811.54 - > NA

EBIT = PAT + Interest Expended + Tax                    

             =  416.02 + - 167.96 + 8623.15

          =    - 9207.13 -> EBIT

EBIT %NA =  9207.13 % 5887.92 = 1.56

NA % NW =   3811.54 % 5887.92 =  0.64

PAT % EBIT =  416.02 % 9207.13 = 0.045

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

        =  0.07  =  1.56 * 0.04  *  0.64

                       =   0.04

Net Present After Tax  - Equity Dividend

             416.02 – 20.00

         =   396.02 - > Retained Earnings

RE  %  NW =   396.02 %  5887.92  =0.067 = (0.07)

PAT% NW  =   416.02 %  5887.92 =   0.07

RE % PAT   =  396.02  %  416.02  =  0.95

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

                        =   0.07   =   0.07  *  0.95

                                        =  0.066  =   (0.07)