Redefine Properties Ltd
JSE:RDF
Income Statement
Earnings Waterfall
Redefine Properties Ltd
Revenue
|
9.9B
ZAR
|
Cost of Revenue
|
-4B
ZAR
|
Gross Profit
|
5.9B
ZAR
|
Operating Expenses
|
-527.9m
ZAR
|
Operating Income
|
5.4B
ZAR
|
Other Expenses
|
-3.9B
ZAR
|
Net Income
|
1.4B
ZAR
|
Income Statement
Redefine Properties Ltd
Aug-2003 | Feb-2004 | Aug-2004 | Feb-2005 | Aug-2005 | Feb-2006 | Aug-2006 | Feb-2007 | Aug-2007 | Feb-2008 | Aug-2008 | Feb-2009 | Aug-2009 | Feb-2010 | Aug-2010 | Feb-2011 | Aug-2011 | Feb-2012 | Aug-2012 | Feb-2013 | Aug-2013 | Feb-2014 | Aug-2014 | Feb-2015 | Aug-2015 | Feb-2016 | Aug-2016 | Feb-2017 | Aug-2017 | Feb-2018 | Aug-2018 | Feb-2019 | Aug-2019 | Feb-2020 | Aug-2020 | Feb-2021 | Aug-2021 | Feb-2022 | Aug-2022 | Feb-2023 | Aug-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
362
N/A
|
384
+6%
|
421
+10%
|
429
+2%
|
439
+2%
|
468
+7%
|
528
+13%
|
650
+23%
|
830
+28%
|
905
+9%
|
923
+2%
|
971
+5%
|
1 132
+17%
|
2 124
+88%
|
3 137
+48%
|
3 335
+6%
|
3 497
+5%
|
3 414
-2%
|
3 024
-11%
|
3 059
+1%
|
3 405
+11%
|
3 998
+17%
|
5 594
+40%
|
6 525
+17%
|
6 649
+2%
|
6 802
+2%
|
6 647
-2%
|
6 927
+4%
|
7 794
+13%
|
8 139
+4%
|
8 441
+4%
|
8 903
+5%
|
8 791
-1%
|
9 214
+5%
|
8 456
-8%
|
6 973
-18%
|
7 157
+3%
|
7 355
+3%
|
8 244
+12%
|
9 530
+16%
|
9 909
+4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(53)
|
(65)
|
(78)
|
(71)
|
(61)
|
(59)
|
(56)
|
(69)
|
(87)
|
(102)
|
(106)
|
(118)
|
(130)
|
(342)
|
(538)
|
(579)
|
(733)
|
(861)
|
(556)
|
(382)
|
(468)
|
(598)
|
(1 908)
|
(2 507)
|
(2 085)
|
(2 206)
|
(2 241)
|
(2 280)
|
(2 498)
|
(2 642)
|
(2 638)
|
(2 772)
|
(2 936)
|
(3 137)
|
(2 818)
|
(2 664)
|
(2 981)
|
(3 035)
|
(3 368)
|
(3 792)
|
(4 003)
|
|
Gross Profit |
309
N/A
|
319
+3%
|
342
+7%
|
358
+5%
|
377
+5%
|
409
+8%
|
472
+15%
|
581
+23%
|
743
+28%
|
803
+8%
|
817
+2%
|
853
+4%
|
1 001
+17%
|
1 782
+78%
|
2 600
+46%
|
2 756
+6%
|
2 764
+0%
|
2 553
-8%
|
2 468
-3%
|
2 677
+8%
|
2 936
+10%
|
3 400
+16%
|
3 687
+8%
|
4 018
+9%
|
4 564
+14%
|
4 596
+1%
|
4 406
-4%
|
4 647
+5%
|
5 296
+14%
|
5 497
+4%
|
5 803
+6%
|
6 132
+6%
|
5 856
-4%
|
6 077
+4%
|
5 638
-7%
|
4 309
-24%
|
4 176
-3%
|
4 320
+3%
|
4 875
+13%
|
5 738
+18%
|
5 906
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(18)
|
(18)
|
(18)
|
(20)
|
(23)
|
(28)
|
(36)
|
(47)
|
(56)
|
(107)
|
(104)
|
(58)
|
(93)
|
(169)
|
(244)
|
(323)
|
(256)
|
(194)
|
(182)
|
(153)
|
(165)
|
(196)
|
(265)
|
(145)
|
(161)
|
(208)
|
(193)
|
(243)
|
(249)
|
(288)
|
(263)
|
(287)
|
(371)
|
(577)
|
(1 541)
|
(1 175)
|
(400)
|
(104)
|
(67)
|
(383)
|
(528)
|
|
Selling, General & Administrative |
(17)
|
(18)
|
(18)
|
(20)
|
(23)
|
(28)
|
(36)
|
(47)
|
(56)
|
(63)
|
(60)
|
(58)
|
(93)
|
(120)
|
(136)
|
(215)
|
(159)
|
(95)
|
(119)
|
(109)
|
(123)
|
(154)
|
(202)
|
(214)
|
(229)
|
(209)
|
(210)
|
(217)
|
(260)
|
(292)
|
(365)
|
(419)
|
(376)
|
(412)
|
(815)
|
(884)
|
(366)
|
(140)
|
(225)
|
(532)
|
(648)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(49)
|
(108)
|
(108)
|
(97)
|
(99)
|
(63)
|
(44)
|
(42)
|
(42)
|
(63)
|
(63)
|
(63)
|
(63)
|
(63)
|
(63)
|
(63)
|
(63)
|
(63)
|
(63)
|
(63)
|
(346)
|
(314)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(44)
|
(44)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
132
|
130
|
64
|
80
|
37
|
74
|
66
|
165
|
194
|
67
|
180
|
(412)
|
(291)
|
(34)
|
37
|
159
|
149
|
120
|
|
Operating Income |
292
N/A
|
301
+3%
|
324
+8%
|
339
+4%
|
355
+5%
|
381
+7%
|
436
+14%
|
534
+22%
|
687
+29%
|
697
+1%
|
712
+2%
|
795
+12%
|
909
+14%
|
1 613
+78%
|
2 356
+46%
|
2 433
+3%
|
2 509
+3%
|
2 359
-6%
|
2 286
-3%
|
2 524
+10%
|
2 771
+10%
|
3 205
+16%
|
3 422
+7%
|
3 873
+13%
|
4 403
+14%
|
4 388
0%
|
4 212
-4%
|
4 405
+5%
|
5 047
+15%
|
5 209
+3%
|
5 541
+6%
|
5 844
+5%
|
5 484
-6%
|
5 499
+0%
|
4 098
-25%
|
3 134
-24%
|
3 776
+20%
|
4 216
+12%
|
4 809
+14%
|
5 355
+11%
|
5 378
+0%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(176)
|
(182)
|
(178)
|
(163)
|
(243)
|
171
|
66
|
116
|
463
|
(451)
|
(908)
|
(1 368)
|
(1 376)
|
(384)
|
(1 011)
|
(2 058)
|
(2 249)
|
(2 065)
|
(685)
|
(802)
|
(1 244)
|
(409)
|
(660)
|
409
|
1 037
|
(253)
|
483
|
2 839
|
(320)
|
1 358
|
2 502
|
(712)
|
(1 488)
|
(4 587)
|
(12 379)
|
(10 019)
|
(1 035)
|
(35)
|
3 214
|
1 314
|
(3 771)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(64)
|
(64)
|
(849)
|
(849)
|
0
|
0
|
0
|
0
|
724
|
0
|
0
|
(111)
|
(2)
|
216
|
(1 074)
|
(1 728)
|
(893)
|
(545)
|
(459)
|
(6 183)
|
(7 960)
|
(971)
|
923
|
(250)
|
720
|
826
|
(16)
|
|
Gain/Loss on Disposition of Assets |
51
|
28
|
193
|
577
|
834
|
659
|
325
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
(15)
|
(28)
|
(13)
|
0
|
19
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
168
N/A
|
147
-12%
|
339
+130%
|
738
+118%
|
917
+24%
|
1 198
+31%
|
827
-31%
|
669
-19%
|
1 149
+72%
|
246
-79%
|
(196)
N/A
|
(573)
-193%
|
(468)
+18%
|
1 229
N/A
|
1 280
+4%
|
311
-76%
|
(589)
N/A
|
(555)
+6%
|
1 601
N/A
|
1 722
+8%
|
1 528
-11%
|
2 796
+83%
|
3 486
+25%
|
4 281
+23%
|
5 440
+27%
|
4 024
-26%
|
4 693
+17%
|
7 460
+59%
|
3 654
-51%
|
4 838
+32%
|
7 150
+48%
|
4 587
-36%
|
3 537
-23%
|
(5 271)
N/A
|
(16 241)
-208%
|
(7 856)
+52%
|
3 663
N/A
|
3 930
+7%
|
8 743
+122%
|
7 494
-14%
|
1 590
-79%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
28
|
(108)
|
(162)
|
(243)
|
(364)
|
(91)
|
43
|
86
|
177
|
(80)
|
(200)
|
24
|
26
|
(370)
|
(505)
|
(249)
|
1 390
|
1 462
|
31
|
(40)
|
171
|
312
|
(88)
|
(353)
|
(240)
|
(242)
|
(533)
|
(287)
|
(43)
|
(49)
|
13
|
(533)
|
(849)
|
(315)
|
(8)
|
(166)
|
(130)
|
|
Income from Continuing Operations |
168
|
147
|
339
|
738
|
946
|
1 090
|
665
|
425
|
785
|
155
|
(152)
|
(486)
|
(291)
|
1 149
|
1 080
|
335
|
(563)
|
(926)
|
1 096
|
1 473
|
2 917
|
4 258
|
3 517
|
4 241
|
5 610
|
4 336
|
4 605
|
7 107
|
3 414
|
4 596
|
6 617
|
4 300
|
3 494
|
(5 320)
|
(16 228)
|
(8 388)
|
2 814
|
3 615
|
8 735
|
7 328
|
1 461
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(6)
|
3
|
(6)
|
17
|
(4)
|
44
|
620
|
3
|
(542)
|
(227)
|
(549)
|
(475)
|
(319)
|
(276)
|
(142)
|
(45)
|
(51)
|
(71)
|
(68)
|
(42)
|
(43)
|
(152)
|
(3)
|
(15)
|
(18)
|
110
|
(118)
|
(10)
|
77
|
(14)
|
|
Net Income (Common) |
168
N/A
|
147
-12%
|
339
+130%
|
738
+118%
|
946
+28%
|
1 090
+15%
|
665
-39%
|
425
-36%
|
785
+85%
|
155
-80%
|
(158)
N/A
|
(492)
-211%
|
(288)
+41%
|
1 143
N/A
|
1 097
-4%
|
331
-70%
|
(519)
N/A
|
(1 201)
-131%
|
342
N/A
|
2 013
+488%
|
3 620
+80%
|
4 061
+12%
|
3 408
-16%
|
3 922
+15%
|
5 334
+36%
|
4 193
-21%
|
4 566
+9%
|
7 048
+54%
|
3 329
-53%
|
4 529
+36%
|
6 575
+45%
|
4 257
-35%
|
3 342
-22%
|
(5 322)
N/A
|
(16 628)
-212%
|
(8 792)
+47%
|
2 731
N/A
|
3 319
+22%
|
8 691
+162%
|
7 357
-15%
|
1 447
-80%
|
|
EPS (Diluted) |
0.43
N/A
|
0.32
-26%
|
0.74
+131%
|
1.47
+99%
|
1.88
+28%
|
2.17
+15%
|
1.25
-42%
|
0.61
-51%
|
0.96
+57%
|
0.19
-80%
|
-0.17
N/A
|
-0.55
-224%
|
-0.24
+56%
|
0.43
N/A
|
0.41
-5%
|
0.12
-71%
|
-0.2
N/A
|
-0.44
-120%
|
0.12
N/A
|
0.72
+500%
|
1.25
+74%
|
1.35
+8%
|
0.93
-31%
|
1.03
+11%
|
1.43
+39%
|
0.94
-34%
|
1.01
+7%
|
1.45
+44%
|
0.66
-54%
|
0.85
+29%
|
1.23
+45%
|
0.79
-36%
|
0.62
-22%
|
-0.98
N/A
|
-3.06
-212%
|
-1.61
+47%
|
0.5
N/A
|
0.59
+18%
|
1.42
+141%
|
1.1
-23%
|
0.21
-81%
|