State Bank of Travan Core
Profit After
Tax = 305.21
Net Worth =
capital +Reserves
= 4524.82 +
50.00 = 4574.82 - > NW
Return On
Equity =
PAT % NW
= 305.21
% 4574.82
= 0.066
= 0.07 ( ROE)
EBIT = PAT
+ Interest Expended + Tax
=
305.21 + ( -) 307.82 + 7323.40
=
- 7936.43 - > EBIT
Net
Assets =
Fixed Assets + Other Assets
=
5786.06 + 21135.90
= 26921.96
- > NA
PAT %
EBIT = 305.21
% 7936.43 = 0.04
NA %
NW = 26921.96
% 4574.82 = 5.88
EBIT % NA
= 7936.43 %
26921.96 = 0.29
ROE = PAT
% NW = EBIT % NA * PAT % EBIT * NA % NW
=
0.07 = 0.29 * 0.04 * 5.88
=
0.068 = 0.07
Net Present
After Tax - Equity Dividend
305.21 -
25.00
= 280.21
- > Retained Earnings
RE % NW =
280.21 % 4574.82 = 0.06
PAT % NW
= 305.21
% 4574.82 = 0.07
RE % PAT
= 280.21 %
305.21 = 0.91
Δ NW % NW
=RE % NW = PAT % NW * RE % PAT
= 0.06
= 0.07 * 0.91
= 0.06
State Bank of Travan Core
Profit After
Tax = 305.21
Net Worth =
capital +Reserves
= 4524.82 +
50.00 = 4574.82 - > NW
Return On
Equity =
PAT % NW
= 305.21
% 4574.82
= 0.066
= 0.07 ( ROE)
EBIT = PAT
+ Interest Expended + Tax
=
305.21 + ( -) 307.82 + 7323.40
=
- 7936.43 - > EBIT
Net
Assets =
Fixed Assets + Other Assets
=
5786.06 + 21135.90
= 26921.96
- > NA
PAT %
EBIT = 305.21
% 7936.43 = 0.04
NA %
NW = 26921.96
% 4574.82 = 5.88
EBIT % NA
= 7936.43 %
26921.96 = 0.29
ROE = PAT
% NW = EBIT % NA * PAT % EBIT * NA % NW
=
0.07 = 0.29 * 0.04 * 5.88
=
0.068 = 0.07
Net Present
After Tax - Equity Dividend
305.21 -
25.00
= 280.21
- > Retained Earnings
RE % NW =
280.21 % 4574.82 = 0.06
PAT % NW
= 305.21
% 4574.82 = 0.07
RE % PAT
= 280.21 %
305.21 = 0.91
Δ NW % NW
=RE % NW = PAT % NW * RE % PAT
= 0.06
= 0.07 * 0.91
= 0.06
No comments:
Post a Comment