Bank Of Baroda               

Profit After Tax  =  4540.92

Net Worth  =  Capital +  Reserves

                     =  430.68  +   35555.00

                     =   35985 .68  - >  NW

Return On Equity  =  PAT  %  NW

                                =   4540.92  %  35985.68

                                =   0.12 ( ROE)

Net Assets  =  Fixed Assets +  Other Assets

                     =   2734.12  +   12774.03

                     =  15508.15 - > NA

EBIT  =  PAT + Interest Expended + Tax

          =   4540.92 + 26974.36 + 956.23

           =23471.51  - > EBIT

EBIT  % NA = 32471.51 % 15508.15 =  2.09

PAT  % EBIT  =  4540.92 % 32471.51  =  0.14

NA  % NW  =  15508.15 % 35985.68  =  0.4

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

         =  0.12   =  2.09  *  0.14  *  0.4

                       = 0.12  ( 0.117)

Net Present After Tax  -  Equity Dividend

            4540.92 -  215.00 =  4325.92 -> Retained Earnings

RE % NW  =  4325.92 % 35985.68 = 0.12

PAT % NW =  4540.92  %  35985.68 = 0.12

RE % PAT  =  4325.92 % 4540.92 =  0.95

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

                       =  0.12   =  0.12  *  0.95

                                      =   0.114  =  0.12