Investec Property Fund Ltd
JSE:IPF
Income Statement
Earnings Waterfall
Investec Property Fund Ltd
Revenue
|
1.8B
ZAR
|
Cost of Revenue
|
-670.2m
ZAR
|
Gross Profit
|
1.1B
ZAR
|
Operating Expenses
|
-113.1m
ZAR
|
Operating Income
|
1B
ZAR
|
Other Expenses
|
-838.1m
ZAR
|
Net Income
|
194.9m
ZAR
|
Income Statement
Investec Property Fund Ltd
Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Sep-2022 | Mar-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||
Revenue |
375
N/A
|
495
+32%
|
566
+14%
|
685
+21%
|
846
+24%
|
972
+15%
|
1 195
+23%
|
1 581
+32%
|
1 780
+13%
|
1 792
+1%
|
1 863
+4%
|
1 875
+1%
|
1 844
-2%
|
1 803
-2%
|
2 648
+47%
|
2 512
-5%
|
1 468
-42%
|
1 486
+1%
|
1 852
+25%
|
2 905
+57%
|
2 940
+1%
|
1 816
-38%
|
|
Gross Profit | |||||||||||||||||||||||
Cost of Revenue |
(60)
|
(87)
|
(91)
|
(98)
|
(121)
|
(139)
|
(178)
|
(227)
|
(252)
|
(271)
|
(303)
|
(328)
|
(340)
|
(353)
|
(510)
|
(514)
|
(361)
|
(356)
|
(475)
|
(952)
|
(958)
|
(670)
|
|
Gross Profit |
316
N/A
|
408
+29%
|
475
+16%
|
587
+23%
|
726
+24%
|
834
+15%
|
1 017
+22%
|
1 353
+33%
|
1 529
+13%
|
1 521
-1%
|
1 560
+3%
|
1 546
-1%
|
1 504
-3%
|
1 449
-4%
|
2 138
+48%
|
1 998
-7%
|
1 106
-45%
|
1 130
+2%
|
1 377
+22%
|
1 953
+42%
|
1 982
+1%
|
1 146
-42%
|
|
Operating Income | |||||||||||||||||||||||
Operating Expenses |
(21)
|
(28)
|
(32)
|
(38)
|
(43)
|
(50)
|
(49)
|
(48)
|
(56)
|
(66)
|
(73)
|
(81)
|
(96)
|
(100)
|
11
|
(224)
|
(179)
|
(168)
|
(331)
|
(231)
|
(218)
|
(113)
|
|
Selling, General & Administrative |
(18)
|
(24)
|
(28)
|
0
|
0
|
0
|
(41)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
|
Other Operating Expenses |
(3)
|
(4)
|
(5)
|
(38)
|
(43)
|
(50)
|
(9)
|
(48)
|
(56)
|
(66)
|
(73)
|
(81)
|
(96)
|
(100)
|
11
|
(224)
|
(179)
|
(167)
|
(339)
|
(231)
|
(218)
|
(113)
|
|
Operating Income |
295
N/A
|
380
+29%
|
443
+17%
|
549
+24%
|
683
+24%
|
784
+15%
|
968
+23%
|
1 305
+35%
|
1 472
+13%
|
1 455
-1%
|
1 487
+2%
|
1 465
-1%
|
1 408
-4%
|
1 349
-4%
|
2 149
+59%
|
1 774
-17%
|
928
-48%
|
962
+4%
|
1 046
+9%
|
1 722
+65%
|
1 763
+2%
|
1 033
-41%
|
|
Pre-Tax Income | |||||||||||||||||||||||
Interest Income Expense |
(294)
|
(344)
|
63
|
158
|
202
|
236
|
148
|
(69)
|
(7)
|
(3)
|
(230)
|
19
|
(157)
|
(202)
|
(1 915)
|
(2 597)
|
(666)
|
(117)
|
142
|
(228)
|
(181)
|
(779)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
193
|
220
|
218
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(30)
|
(30)
|
2 101
|
2 079
|
(135)
|
10
|
(44)
|
275
|
471
|
(79)
|
|
Pre-Tax Income |
0
N/A
|
37
+12 167%
|
507
+1 277%
|
707
+40%
|
885
+25%
|
1 020
+15%
|
1 116
+9%
|
1 236
+11%
|
1 465
+19%
|
1 452
-1%
|
1 258
-13%
|
1 677
+33%
|
1 441
-14%
|
1 335
-7%
|
2 335
+75%
|
1 257
-46%
|
126
-90%
|
855
+577%
|
1 150
+34%
|
1 770
+54%
|
2 052
+16%
|
175
-91%
|
|
Net Income | |||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
(0)
|
0
|
(1)
|
(2)
|
(1)
|
(6)
|
(12)
|
(10)
|
(12)
|
(15)
|
(60)
|
(60)
|
(28)
|
(19)
|
2
|
5
|
9
|
28
|
20
|
|
Income from Continuing Operations |
0
|
37
|
507
|
707
|
885
|
1 019
|
1 114
|
1 234
|
1 459
|
1 440
|
1 248
|
1 665
|
1 426
|
1 276
|
2 275
|
1 228
|
108
|
857
|
1 154
|
1 779
|
2 081
|
195
|
|
Net Income (Common) |
0
N/A
|
37
+18 300%
|
507
+1 277%
|
707
+39%
|
885
+25%
|
1 019
+15%
|
1 114
+9%
|
1 234
+11%
|
1 459
+18%
|
1 440
-1%
|
1 248
-13%
|
1 665
+33%
|
1 426
-14%
|
1 276
-11%
|
2 447
+92%
|
1 308
-47%
|
(328)
N/A
|
514
N/A
|
1 154
+125%
|
1 482
+28%
|
1 783
+20%
|
195
-89%
|
|
EPS (Diluted) |
0
N/A
|
0.12
N/A
|
1.48
+1 133%
|
1.9
+28%
|
2.12
+12%
|
2.29
+8%
|
1.86
-19%
|
1.76
-5%
|
2.08
+18%
|
2
-4%
|
1.72
-14%
|
2.28
+33%
|
1.94
-15%
|
1.73
-11%
|
3.28
+90%
|
1.62
-51%
|
-0.4
N/A
|
0.63
N/A
|
1.43
+127%
|
1.84
+29%
|
2.21
+20%
|
0.24
-89%
|