Punjab National Bank

Profit After Tax = 3339.47

Net Worth =  Capital + Reserves

                    =  362.07 +  35533.25

                    =  39234.79 ->Net Worth

Return On Equity =  PAT % NW

                                =   3339.47%39234.79

                                =   0.08

Net Assets =  Fixed Assets +  Other Assets

                    =   3419.74  +  9055.46

                    =    12475.2  - > NA

EBIT = PAT + Interest Expanded + TAX

        =   3339.47 + 27077.28 + 1823.66

        =     32240.41 - > EBIT

EBIT % NA = -32240.41 %12475.2 = 2.58

NA % NW = 12475.2 % 39234.79 = 0.31

PAT %EBIT = 3339.47 % - 32240.41 = -0.10

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

= 0.08 = 2.58 *0.10 *0.31

= 0.0799 =  0.08

Net Present After Tax -  Equity Dividend   3339.47 - 100.00 = 3239.47-> Retained Earnings

RE % NW = 3239.47 % 39234.79 = 0.08

PAT % NW = 3339.47 % 39234.79 = 0.08

RE % PAT = 3239.47 % 3339.47 = 0.97

  Δ NW %NW=RE%NW=PAT%NW*RE%NW

                     =  0.08   =   0.08 *  0.97

                     0.077  =   0.08