Bank of India

Profit After Tax  =   2729.27

Net Worth =  Capital  +  Reserves

                    =  643.00 + 29280.08

                    =  29923.08 ->  Net Worth

Return on Equity  =  PAT % NW

                    =  2729.27 % 29923.08 =  0.09 (ROE)

Net Assets = Fixed Assets +  Other Assets

                    =  5786.06 +  21135.87 -> NA

EBIT = PAT  + Interest Expended + Tax

        =   2729.27 + 27079.57 + (-) 871.2

        =  - 30680.04 - > (EBIT)

EBIT % NA  =  -30680.04 % 26921.93 = 1.13

NA   %  NW =  26921.93 % 29923.08  = 0.89

PAT  % EBIT  =  2729.27 % - 30680.04  = -0.08

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

         = 0.09 = 1.13 * 0.08 * 0.89 = 0.0811 = 0.09

Net Present After Tax  -  Equity Dividend

      2729.27   -  50.00  =  2679.27 - > Retained Earnings

RE % NW  =  2679.27  % 29923.08 = 0.089 = 0.09

PAT  % NW  =  2729.27 % 29923.08 = 0.09

RE % PAT  =  2679.27  %  2729.27 =  0.98

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

               =  0.09  =  0.09  * 0.098

                =   0.00882