R
Royal Bafokeng Platinum Ltd
JSE:RBP
Royal Bafokeng Platinum Ltd
JSE:RBP
Price:
12 750
Zac
Market Closed
Market Cap:
37B
ZAR
Income Statement
Earnings Waterfall
Royal Bafokeng Platinum Ltd
Royal Bafokeng Platinum Ltd
Income Statement
Royal Bafokeng Platinum Ltd
Royal Bafokeng Platinum Ltd
Currency: ZAR
| Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||
| Revenue |
2 107
N/A
|
2 629
+25%
|
2 975
+13%
|
2 770
-7%
|
2 865
+3%
|
3 108
+8%
|
3 251
+5%
|
3 530
+9%
|
3 768
+7%
|
3 364
-11%
|
3 045
-9%
|
3 269
+7%
|
3 342
+2%
|
3 289
-2%
|
3 499
+6%
|
3 564
+2%
|
3 627
+2%
|
5 131
+41%
|
7 492
+46%
|
8 935
+19%
|
13 379
+50%
|
18 358
+37%
|
16 429
-11%
|
15 018
-9%
|
15 911
+6%
|
13 543
-15%
|
|
| Gross Profit | |||||||||||||||||||||||||||
| Cost of Revenue |
(1 623)
|
(2 109)
|
(2 409)
|
(2 380)
|
(2 526)
|
(2 594)
|
(2 624)
|
(2 751)
|
(2 898)
|
(2 975)
|
(3 059)
|
(3 103)
|
(3 102)
|
(3 225)
|
(3 187)
|
(3 108)
|
(3 317)
|
(4 927)
|
(6 811)
|
(7 082)
|
(7 949)
|
(8 986)
|
(9 637)
|
(10 616)
|
(11 669)
|
(12 468)
|
|
| Gross Profit |
484
N/A
|
520
+8%
|
566
+9%
|
390
-31%
|
340
-13%
|
514
+51%
|
627
+22%
|
778
+24%
|
869
+12%
|
389
-55%
|
(14)
N/A
|
166
N/A
|
241
+45%
|
64
-73%
|
312
+388%
|
456
+46%
|
310
-32%
|
203
-34%
|
681
+235%
|
1 853
+172%
|
5 431
+193%
|
9 372
+73%
|
6 791
-28%
|
4 402
-35%
|
4 242
-4%
|
1 075
-75%
|
|
| Operating Income | |||||||||||||||||||||||||||
| Operating Expenses |
(59)
|
(62)
|
(50)
|
(68)
|
(35)
|
(23)
|
(28)
|
(68)
|
(112)
|
(99)
|
(95)
|
(78)
|
(68)
|
(54)
|
(108)
|
(140)
|
(56)
|
0
|
(165)
|
261
|
(466)
|
(98)
|
397
|
149
|
(38)
|
(67)
|
|
| Selling, General & Administrative |
(61)
|
(98)
|
(104)
|
(110)
|
(102)
|
(100)
|
(104)
|
(122)
|
(136)
|
(148)
|
(163)
|
(148)
|
(154)
|
(187)
|
(203)
|
(251)
|
(283)
|
(307)
|
(325)
|
(330)
|
(262)
|
(251)
|
(362)
|
(387)
|
(347)
|
(416)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
(2)
|
0
|
(5)
|
0
|
(1)
|
0
|
(2)
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
|
| Other Operating Expenses |
2
|
35
|
55
|
42
|
67
|
77
|
78
|
54
|
25
|
49
|
69
|
70
|
88
|
133
|
99
|
112
|
228
|
307
|
162
|
591
|
(202)
|
153
|
760
|
536
|
310
|
350
|
|
| Operating Income |
425
N/A
|
458
+8%
|
517
+13%
|
322
-38%
|
305
-5%
|
492
+61%
|
600
+22%
|
711
+19%
|
757
+6%
|
289
-62%
|
(109)
N/A
|
88
N/A
|
173
+96%
|
10
-94%
|
204
+2 004%
|
317
+55%
|
254
-20%
|
204
-20%
|
517
+154%
|
2 114
+309%
|
4 965
+135%
|
9 274
+87%
|
7 189
-22%
|
4 551
-37%
|
4 205
-8%
|
1 008
-76%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||
| Interest Income Expense |
2 898
|
2 932
|
58
|
63
|
60
|
46
|
43
|
57
|
95
|
109
|
87
|
67
|
92
|
79
|
143
|
84
|
96
|
(159)
|
(307)
|
(408)
|
47
|
(798)
|
(148)
|
532
|
456
|
803
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(12)
|
(26)
|
(14)
|
(4)
|
0
|
(4 492)
|
(4 494)
|
(3)
|
(58)
|
(913)
|
(883)
|
(26)
|
0
|
(70)
|
(74)
|
25
|
22
|
21
|
(12)
|
(228)
|
(231)
|
|
| Total Other Income |
(2)
|
0
|
0
|
(2)
|
(3)
|
(2)
|
(4)
|
0
|
(4)
|
0
|
(6)
|
0
|
(7)
|
0
|
(6)
|
0
|
(7)
|
(3)
|
(16)
|
(17)
|
(13)
|
(12)
|
(11)
|
(13)
|
(12)
|
(12)
|
|
| Pre-Tax Income |
3 323
N/A
|
3 390
+2%
|
574
-83%
|
383
-33%
|
361
-6%
|
523
+45%
|
613
+17%
|
754
+23%
|
845
+12%
|
398
-53%
|
(4 520)
N/A
|
(4 339)
+4%
|
255
N/A
|
31
-88%
|
(573)
N/A
|
(482)
+16%
|
316
N/A
|
42
-87%
|
124
+194%
|
1 616
+1 207%
|
5 023
+211%
|
8 485
+69%
|
7 051
-17%
|
5 058
-28%
|
4 421
-13%
|
1 568
-65%
|
|
| Net Income | |||||||||||||||||||||||||||
| Tax Provision |
(172)
|
(171)
|
(164)
|
(102)
|
(86)
|
(138)
|
(165)
|
(213)
|
(246)
|
(229)
|
753
|
896
|
8
|
(12)
|
(84)
|
(138)
|
(61)
|
39
|
(60)
|
(518)
|
(1 494)
|
(933)
|
(541)
|
(1 229)
|
(1 101)
|
(799)
|
|
| Income from Continuing Operations |
3 151
|
3 219
|
411
|
281
|
276
|
385
|
448
|
541
|
599
|
169
|
(3 767)
|
(3 443)
|
263
|
19
|
(657)
|
(620)
|
256
|
81
|
64
|
1 098
|
3 529
|
7 552
|
6 510
|
3 830
|
3 321
|
769
|
|
| Income to Minority Interest |
(2)
|
(79)
|
(137)
|
(109)
|
(105)
|
(142)
|
(164)
|
(194)
|
(158)
|
(51)
|
722
|
663
|
(94)
|
(29)
|
(96)
|
(128)
|
(100)
|
(66)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
3 149
N/A
|
3 140
0%
|
273
-91%
|
172
-37%
|
170
-1%
|
243
+43%
|
284
+17%
|
348
+22%
|
441
+27%
|
118
-73%
|
(3 045)
N/A
|
(2 779)
+9%
|
168
N/A
|
(11)
N/A
|
(753)
-7 069%
|
(748)
+1%
|
156
N/A
|
15
-90%
|
64
+322%
|
1 098
+1 613%
|
3 529
+221%
|
7 552
+114%
|
6 510
-14%
|
3 830
-41%
|
3 321
-13%
|
769
-77%
|
|
| EPS (Diluted) |
20.07
N/A
|
17.79
-11%
|
1.54
-91%
|
0.97
-37%
|
0.96
-1%
|
1.37
+43%
|
1.6
+17%
|
1.82
+14%
|
2.24
+23%
|
0.58
-74%
|
-14.93
N/A
|
-13.62
+9%
|
0.82
N/A
|
-0.05
N/A
|
-3.67
-7 240%
|
-3.64
+1%
|
0.69
N/A
|
0.06
-91%
|
0.21
+250%
|
3.81
+1 714%
|
12.12
+218%
|
27.56
+127%
|
22.71
-18%
|
13.24
-42%
|
11.47
-13%
|
2.65
-77%
|
|
Switch to:
Switch to:
See Also
Discover More
