Allahabad Bank

Profit After Tax  =  1172.00

Net Worth  =  Capital  + Reserves

                      =  544.61 +  11256.12 

                      =  11800.73 -> Net Worth

Return On Equity  =  PAT % NET Worth

                                 =  1172.00 % 11800.73

                                 =  0.099

EBIT  =  PAT + Interest Expanded + Tax

          = 1172.00 + 13435.36 + 464.5

          =  15071.86  -> EBIT

Net Assets  =  Fixed Assets  +  Other Assets

                     =     1309.69       +   2943.30

                     =      4252.99  ->  Net Asset

EBIT  %  NA

=  15071.86  %  4252.99

=   3.54

NA  %  NW = 4252.99 % 11800.73

                     =   0.36

PAT  %  EBIT 

=  1172.00  %  15071.86

=  0.077

ROE  =  PAT%NW=EBIT%NA*PAT%EBIT*NA%NW

          =  0.099  =  3.54 * 0.077 * 0.36  =  0.09

Net Present After Tax  -  Equity Dividend        

1172.00  -  25.00  =  1147.00 -> Retained Earnings

RE % NW = 1147 % 11800.73 = 0.09

RE % PAT = 1147 % 1172.00 = 0.98

PAT % NW  =  1172.00 % 11800.73 = 0.09

Δ  NW %NW = RE%NW * PAT%NW * RE%PAT

                        = 0.09   * 0.09  * 0.98

                        =  0.088  (0.09)