Bank of Maharashtra

Profit After Tax =  386.0

Net Worth  =  Capital  +  Reserves

                     =  1427.10  +  5941.05

                     =  7368.13                              

Return on Equity  = 386.08 % 7368.13 =0.05

EBIT   =  PAT + Interest Expanded + Tax

          = 386.08 + 28423.75 + 8447.73

          =36871.48

Net Assets  = Fixed Assets  + Other Assets

                     =   3419.74  +  9055.46

                     =   12475.20

PAT  %  EBIT  = 386.08  %  36871.48

                        = 0.010

EBIT  %  NA  = 36871.48 % 12475.2

                      =  2.955

NA  %  NW  =  12475.2  %  7368.18  = 1.69                    

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

0.05  =  0.01 * 2.95  * 1.69

0.05  =  0.049~

0.05 =  0.05  (Opprosmetiy )

Retained Earnings  = NPAT  -  Equity Dividend

                                  = 386.08 -10.00

                                  = 376.08

RE  %  NW  =  376.08  %  7368.13

                     =  0.05

RE  %  PAT  =  376.08  %   386.08

                     =  0.97

PAT  % NW =  386.08  %  7368.13

                     =  0.05

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

                  =  0.05 * 0.97 * 0.05

                 =  0.048 (0pprosmetly )  0.05