S

SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC

Watchlist Manager
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
Watchlist
Price: 345 Zac -3.09% Market Closed
Market Cap: 8.3B Zac

Income Statement

Earnings Waterfall
SA Corporate Real Estate Fund Managers (Pty) Ltd

Revenue
2.9B ZAR
Operating Expenses
-1.6B ZAR
Operating Income
1.4B ZAR
Other Expenses
-740.9m ZAR
Net Income
617.5m ZAR

Income Statement
SA Corporate Real Estate Fund Managers (Pty) Ltd

Rotate your device to view
Income Statement
Currency: ZAR
Jul-2004 Jan-2005 Jul-2005 Jan-2006 Jul-2006 Jun-2007 Dec-2007 Jun-2008 Dec-2008 Jun-2009 Dec-2009 Jun-2010 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 Dec-2023 Jun-2024 Dec-2024 Jun-2025
Revenue
Interest Expense
5
8
16
19
0
38
78
84
115
152
168
167
166
165
164
158
139
109
95
126
193
239
255
266
275
331
387
446
509
506
503
530
521
496
494
489
509
542
657
758
764
0
Revenue
257
N/A
271
+5%
293
+8%
259
-12%
291
+13%
278
-5%
754
+172%
950
+26%
1 081
+14%
1 182
+9%
1 152
-3%
1 187
+3%
1 257
+6%
1 280
+2%
1 300
+2%
1 286
-1%
1 260
-2%
1 222
-3%
1 207
-1%
1 296
+7%
1 439
+11%
1 563
+9%
1 638
+5%
1 776
+8%
1 881
+6%
2 040
+8%
2 225
+9%
2 362
+6%
2 414
+2%
2 368
-2%
2 367
0%
2 262
-4%
2 114
-7%
2 173
+3%
2 442
+12%
2 287
-6%
2 042
-11%
2 181
+7%
2 480
+14%
2 829
+14%
2 941
+4%
2 938
0%
Gross Profit
Cost of Revenue
(71)
(63)
(78)
(33)
(51)
(60)
(188)
(219)
(285)
(285)
(351)
(393)
(392)
(413)
(432)
(440)
(443)
(432)
(442)
(455)
(494)
(530)
(558)
(593)
(615)
(649)
(711)
(777)
(833)
(868)
(910)
0
(864)
0
0
0
0
0
0
0
0
0
Gross Profit
186
N/A
208
+12%
215
+3%
225
+5%
240
+7%
218
-10%
567
+161%
731
+29%
796
+9%
897
+13%
800
-11%
794
-1%
865
+9%
868
+0%
868
+0%
846
-3%
817
-3%
790
-3%
765
-3%
841
+10%
945
+12%
1 033
+9%
1 080
+5%
1 183
+10%
1 266
+7%
1 391
+10%
1 514
+9%
1 584
+5%
1 582
0%
1 500
-5%
1 457
-3%
0
N/A
1 250
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
Operating Income
Operating Expenses
(15)
(22)
(15)
(11)
(22)
(23)
(22)
(52)
(45)
(85)
(49)
(38)
(62)
(54)
(51)
(51)
(55)
(62)
(56)
(51)
28
(72)
(59)
(63)
(64)
(69)
(68)
(118)
(76)
(25)
(73)
(1 033)
(218)
(1 090)
(1 002)
(968)
(1 006)
(1 046)
(1 303)
(1 544)
(1 550)
(1 579)
Selling, General & Administrative
(12)
(12)
(15)
(11)
(17)
(15)
(39)
(67)
(45)
(43)
(45)
(52)
(58)
(54)
(51)
(51)
(55)
(62)
(56)
(50)
(53)
(38)
(58)
(77)
(61)
(66)
(64)
(68)
(70)
(61)
(60)
0
(194)
(21)
(1 041)
(1 032)
(23)
(16)
(20)
(32)
(29)
(27)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
(1)
(1)
(2)
(2)
(3)
(4)
(6)
(6)
(8)
(12)
0
(24)
0
(12)
0
0
0
0
0
0
0
Other Operating Expenses
(3)
(10)
(1)
(0)
(5)
(8)
17
16
(1)
(42)
(4)
13
(4)
0
0
0
0
0
0
0
81
(33)
(0)
15
0
0
0
(44)
0
44
0
(1 033)
0
(1 069)
51
64
(983)
(1 030)
(1 283)
(1 511)
(1 521)
(1 552)
Operating Income
171
N/A
186
+9%
200
+7%
214
+7%
219
+2%
194
-11%
545
+180%
680
+25%
751
+11%
813
+8%
751
-8%
756
+1%
803
+6%
814
+1%
817
+0%
794
-3%
763
-4%
728
-5%
710
-3%
791
+11%
973
+23%
961
-1%
1 021
+6%
1 120
+10%
1 203
+7%
1 322
+10%
1 446
+9%
1 466
+1%
1 506
+3%
1 475
-2%
1 385
-6%
1 228
-11%
1 032
-16%
1 083
+5%
1 440
+33%
1 320
-8%
1 037
-21%
1 135
+9%
1 177
+4%
1 286
+9%
1 391
+8%
1 358
-2%
Pre-Tax Income
Interest Income Expense
55
(9)
357
(20)
66
290
666
(84)
(117)
(155)
(167)
(165)
(197)
(178)
(162)
(203)
(189)
142
313
192
179
73
374
486
1 278
1 276
84
(21)
(678)
(1 055)
(1 138)
(2 442)
(2 524)
(1 182)
(794)
(343)
(33)
(331)
(64)
(184)
(743)
(744)
Non-Reccuring Items
1
125
1
374
116
(1)
(5)
146
(1 229)
(1 260)
(506)
(565)
292
298
(240)
(365)
222
269
(11)
9
0
81
18
30
0
0
0
0
0
2
0
(3)
1
(2)
(19)
(39)
(133)
(113)
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
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
(3)
(2)
(12)
(3)
(15)
(39)
421
(6)
(45)
(7)
(11)
(26)
(29)
(29)
(8)
(8)
0
0
(185)
(185)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(19)
(48)
(30)
103
104
(2)
(2)
Pre-Tax Income
227
N/A
299
+32%
555
+86%
556
+0%
397
-29%
468
+18%
1 166
+149%
1 162
0%
(600)
N/A
(646)
-8%
72
N/A
15
-79%
871
+5 556%
905
+4%
387
-57%
218
-44%
787
+262%
1 139
+45%
1 013
-11%
806
-20%
967
+20%
1 114
+15%
1 414
+27%
1 635
+16%
2 481
+52%
2 598
+5%
1 530
-41%
1 446
-5%
828
-43%
422
-49%
247
-41%
(1 216)
N/A
(1 491)
-23%
(101)
+93%
627
N/A
919
+47%
823
-10%
660
-20%
1 217
+84%
1 206
-1%
645
-47%
613
-5%
Net Income
Tax Provision
0
(1)
(11)
(12)
2
(28)
(78)
(43)
78
82
74
62
(19)
(36)
28
27
(50)
113
147
0
(0)
6
0
(8)
(1)
(9)
(4)
7
2
4
6
(0)
(2)
(5)
(6)
(2)
(4)
(5)
(8)
(10)
1
5
Income from Continuing Operations
227
298
544
544
399
440
1 089
1 119
(523)
(564)
146
77
852
869
415
245
737
1 252
1 159
806
967
1 121
1 414
1 628
2 480
2 589
1 526
1 453
830
426
253
(1 216)
(1 494)
(106)
621
917
819
655
1 209
1 196
646
618
Income to Minority Interest
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
(1)
(0)
18
0
(17)
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
227
N/A
298
+31%
544
+83%
544
0%
399
-27%
440
+10%
1 089
+147%
1 119
+3%
(523)
N/A
(564)
-8%
146
N/A
77
-47%
852
+1 007%
869
+2%
415
-52%
245
-41%
737
+201%
1 252
+70%
1 159
-7%
806
-30%
967
+20%
1 121
+16%
1 414
+26%
1 628
+15%
2 480
+52%
2 589
+4%
1 526
-41%
1 453
-5%
848
-42%
426
-50%
236
-45%
(1 216)
N/A
(1 494)
-23%
(106)
+93%
621
N/A
917
+48%
819
-11%
655
-20%
1 209
+85%
1 196
-1%
646
-46%
618
-4%
EPS (Diluted)
0.32
N/A
0.41
+28%
0.75
+83%
0.74
-1%
0.54
-27%
0.42
-22%
0.74
+76%
0.52
-30%
-0.25
N/A
-0.27
-8%
0.07
N/A
0.04
-43%
0.41
+925%
0.42
+2%
0.2
-52%
0.12
-40%
0.36
+200%
0.62
+72%
0.58
-6%
0.41
-29%
0.48
+17%
0.56
+17%
0.7
+25%
0.71
+1%
1.07
+51%
1.09
+2%
0.62
-43%
0.57
-8%
0.34
-40%
0.17
-50%
0.09
-47%
-0.48
N/A
-0.59
-23%
-0.04
+93%
0.25
N/A
0.36
+44%
0.33
-8%
0.26
-21%
0.49
+88%
0.48
-2%
0.26
-46%
0.24
-8%