V
Vukile Property Fund Ltd
JSE:VKE
Vukile Property Fund Ltd
JSE:VKE
Price:
2 311
Zac
0.48%
Market Closed
Market Cap:
31.6B
ZAR
Income Statement
Earnings Waterfall
Vukile Property Fund Ltd
Vukile Property Fund Ltd
Income Statement
Vukile Property Fund Ltd
Vukile Property Fund Ltd
Currency: ZAR
| Mar-2006 | Sep-2006 | Mar-2007 | Sep-2007 | Mar-2008 | Sep-2008 | Mar-2009 | Sep-2009 | Mar-2010 | Sep-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | 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 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
201
|
349
|
213
|
360
|
260
|
336
|
289
|
297
|
319
|
349
|
404
|
425
|
437
|
481
|
554
|
648
|
947
|
821
|
273
|
0
|
394
|
0
|
362
|
0
|
368
|
0
|
510
|
0
|
615
|
0
|
707
|
0
|
0
|
834
|
0
|
1 103
|
0
|
1 288
|
0
|
|
| Revenue |
587
N/A
|
577
-2%
|
576
0%
|
598
+4%
|
620
+4%
|
643
+4%
|
680
+6%
|
713
+5%
|
759
+6%
|
800
+5%
|
916
+14%
|
944
+3%
|
1 033
+9%
|
1 042
+1%
|
1 250
+20%
|
1 359
+9%
|
1 536
+13%
|
1 583
+3%
|
1 676
+6%
|
2 011
+20%
|
2 340
+16%
|
2 312
-1%
|
1 803
-22%
|
1 721
-5%
|
2 020
+17%
|
2 332
+15%
|
2 835
+22%
|
3 352
+18%
|
3 501
+4%
|
3 115
-11%
|
3 050
-2%
|
3 413
+12%
|
1 841
-46%
|
3 652
+98%
|
3 814
+4%
|
3 983
+4%
|
4 100
+3%
|
4 531
+11%
|
5 314
+17%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(201)
|
(202)
|
(196)
|
(202)
|
(209)
|
(223)
|
(236)
|
(252)
|
(274)
|
(274)
|
(314)
|
(320)
|
(365)
|
(396)
|
(485)
|
(475)
|
(555)
|
(580)
|
(620)
|
(713)
|
(781)
|
(794)
|
(718)
|
(676)
|
(706)
|
(792)
|
(932)
|
(1 049)
|
(1 129)
|
(1 232)
|
(1 254)
|
(1 215)
|
(612)
|
(1 273)
|
(1 324)
|
(1 362)
|
(1 384)
|
(1 488)
|
(1 808)
|
|
| Gross Profit |
386
N/A
|
375
-3%
|
380
+1%
|
396
+4%
|
411
+4%
|
420
+2%
|
444
+6%
|
462
+4%
|
485
+5%
|
527
+9%
|
602
+14%
|
624
+4%
|
667
+7%
|
646
-3%
|
765
+18%
|
884
+16%
|
980
+11%
|
1 003
+2%
|
1 057
+5%
|
1 298
+23%
|
1 559
+20%
|
1 518
-3%
|
1 085
-29%
|
1 045
-4%
|
1 314
+26%
|
1 540
+17%
|
1 903
+24%
|
2 303
+21%
|
2 372
+3%
|
1 883
-21%
|
1 796
-5%
|
2 198
+22%
|
1 229
-44%
|
2 379
+94%
|
2 490
+5%
|
2 621
+5%
|
2 716
+4%
|
3 043
+12%
|
3 506
+15%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(19)
|
(22)
|
(12)
|
(16)
|
(21)
|
(19)
|
(20)
|
(22)
|
(24)
|
1
|
(24)
|
7
|
(26)
|
29
|
(28)
|
(137)
|
(10)
|
(99)
|
(12)
|
(23)
|
(69)
|
(101)
|
(88)
|
(101)
|
(115)
|
(167)
|
(192)
|
(243)
|
(248)
|
(293)
|
(296)
|
(284)
|
(148)
|
(304)
|
(363)
|
(414)
|
(413)
|
(433)
|
(527)
|
|
| Selling, General & Administrative |
(19)
|
(22)
|
(12)
|
(16)
|
(21)
|
(19)
|
(20)
|
(22)
|
(24)
|
(26)
|
(25)
|
(24)
|
(25)
|
(30)
|
(28)
|
(32)
|
(33)
|
(36)
|
(35)
|
(60)
|
(83)
|
(94)
|
(95)
|
(101)
|
(124)
|
(167)
|
(196)
|
(243)
|
(274)
|
(293)
|
(281)
|
(284)
|
(148)
|
(327)
|
(363)
|
(409)
|
(452)
|
(475)
|
(532)
|
|
| Depreciation & Amortization |
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
(2)
|
0
|
(2)
|
0
|
(1)
|
0
|
(1)
|
0
|
(4)
|
0
|
(4)
|
0
|
(5)
|
0
|
(5)
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
27
|
2
|
30
|
0
|
59
|
1
|
(104)
|
26
|
(63)
|
25
|
38
|
15
|
(7)
|
8
|
0
|
13
|
0
|
8
|
0
|
31
|
0
|
(10)
|
0
|
0
|
26
|
0
|
(5)
|
39
|
45
|
6
|
|
| Operating Income |
367
N/A
|
353
-4%
|
368
+4%
|
380
+3%
|
390
+3%
|
400
+3%
|
424
+6%
|
440
+4%
|
462
+5%
|
528
+14%
|
578
+10%
|
630
+9%
|
642
+2%
|
675
+5%
|
737
+9%
|
747
+1%
|
971
+30%
|
904
-7%
|
1 044
+15%
|
1 275
+22%
|
1 490
+17%
|
1 417
-5%
|
997
-30%
|
944
-5%
|
1 200
+27%
|
1 373
+14%
|
1 711
+25%
|
2 060
+20%
|
2 124
+3%
|
1 590
-25%
|
1 500
-6%
|
1 914
+28%
|
1 081
-44%
|
2 075
+92%
|
2 127
+3%
|
2 207
+4%
|
2 303
+4%
|
2 610
+13%
|
2 980
+14%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
108
|
74
|
90
|
328
|
(142)
|
(739)
|
(296)
|
(51)
|
(141)
|
151
|
(475)
|
(490)
|
9
|
(229)
|
(463)
|
(173)
|
(623)
|
(999)
|
332
|
326
|
410
|
313
|
614
|
821
|
1 228
|
1 061
|
333
|
(29)
|
(2 045)
|
(2 789)
|
(1 102)
|
(292)
|
125
|
63
|
(24)
|
(617)
|
(531)
|
823
|
1 672
|
|
| Non-Reccuring Items |
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(55)
|
(56)
|
(51)
|
(81)
|
(116)
|
0
|
83
|
37
|
176
|
233
|
(5)
|
(17)
|
(227)
|
(227)
|
0
|
0
|
(49)
|
(66)
|
(30)
|
(22)
|
(13)
|
(4)
|
(2)
|
(2)
|
(18)
|
(5)
|
7
|
9
|
12
|
|
| Gain/Loss on Disposition of Assets |
0
|
(48)
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
1
|
1
|
0
|
0
|
(62)
|
(62)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(20)
|
0
|
11
|
2
|
(6)
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
(6)
|
3
|
(12)
|
3
|
(42)
|
7
|
2
|
(51)
|
(44)
|
17
|
19
|
338
|
(243)
|
57
|
161
|
99
|
(5)
|
(21)
|
(29)
|
(20)
|
(48)
|
(4)
|
73
|
32
|
(72)
|
(43)
|
46
|
48
|
(44)
|
(121)
|
(12)
|
|
| Pre-Tax Income |
472
N/A
|
379
-20%
|
458
+21%
|
704
+54%
|
249
-65%
|
(338)
N/A
|
129
N/A
|
391
+203%
|
315
-19%
|
682
+117%
|
36
-95%
|
88
+143%
|
558
+538%
|
374
-33%
|
161
-57%
|
524
+226%
|
387
-26%
|
(41)
N/A
|
1 510
N/A
|
2 110
+40%
|
1 652
-22%
|
1 771
+7%
|
1 546
-13%
|
1 637
+6%
|
2 423
+48%
|
2 414
0%
|
1 967
-19%
|
1 945
-1%
|
1
-100%
|
(1 225)
N/A
|
458
N/A
|
1 650
+260%
|
1 132
-31%
|
2 073
+83%
|
2 131
+3%
|
1 644
-23%
|
1 737
+6%
|
3 315
+91%
|
4 651
+40%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(128)
|
(107)
|
(137)
|
(205)
|
(52)
|
144
|
(6)
|
(109)
|
(79)
|
(180)
|
(26)
|
23
|
(190)
|
(188)
|
413
|
464
|
(6)
|
(8)
|
(0)
|
1
|
(9)
|
(5)
|
(9)
|
(16)
|
(11)
|
(18)
|
(18)
|
(16)
|
(40)
|
(31)
|
(40)
|
(59)
|
(9)
|
(35)
|
(29)
|
(34)
|
(57)
|
(83)
|
(137)
|
|
| Income from Continuing Operations |
345
|
272
|
321
|
499
|
197
|
(194)
|
123
|
281
|
236
|
502
|
11
|
110
|
369
|
185
|
574
|
988
|
381
|
(48)
|
1 510
|
2 112
|
1 643
|
1 766
|
1 537
|
1 621
|
2 412
|
2 396
|
1 948
|
1 930
|
(39)
|
(1 256)
|
418
|
1 591
|
1 123
|
2 038
|
2 102
|
1 610
|
1 680
|
3 232
|
4 514
|
|
| Income to Minority Interest |
(27)
|
(17)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(35)
|
(57)
|
(65)
|
(37)
|
(9)
|
(10)
|
(136)
|
(239)
|
(223)
|
(64)
|
117
|
166
|
42
|
(58)
|
(106)
|
(61)
|
(23)
|
(23)
|
(23)
|
(184)
|
|
| Net Income (Common) |
318
N/A
|
255
-20%
|
321
+26%
|
498
+55%
|
197
-60%
|
(194)
N/A
|
123
N/A
|
281
+130%
|
236
-16%
|
502
+113%
|
11
-98%
|
110
+949%
|
369
+235%
|
185
-50%
|
574
+209%
|
988
+72%
|
381
-61%
|
(48)
N/A
|
1 500
N/A
|
2 077
+38%
|
1 586
-24%
|
1 702
+7%
|
1 499
-12%
|
1 612
+8%
|
2 402
+49%
|
2 259
-6%
|
1 709
-24%
|
1 706
0%
|
(103)
N/A
|
(1 139)
-1 006%
|
584
N/A
|
1 633
+180%
|
1 065
-35%
|
1 932
+81%
|
2 041
+6%
|
1 587
-22%
|
1 657
+4%
|
3 209
+94%
|
4 330
+35%
|
|
| EPS (Diluted) |
1.18
N/A
|
0.95
-19%
|
1.16
+22%
|
1.68
+45%
|
0.67
-60%
|
-0.66
N/A
|
0.41
N/A
|
0.96
+134%
|
0.77
-20%
|
1.5
+95%
|
0.03
-98%
|
0.32
+967%
|
1.05
+228%
|
0.46
-56%
|
1.39
+202%
|
2.16
+55%
|
0.81
-63%
|
-0.09
N/A
|
2.78
N/A
|
3.46
+24%
|
2.5
-28%
|
2.55
+2%
|
2.18
-15%
|
2.26
+4%
|
3.21
+42%
|
2.75
-14%
|
1.99
-28%
|
1.78
-11%
|
-0.11
N/A
|
-1.19
-982%
|
0.61
N/A
|
1.71
+180%
|
1.09
-36%
|
1.97
+81%
|
1.97
N/A
|
1.52
-23%
|
1.46
-4%
|
2.71
+86%
|
3.49
+29%
|
|
Switch to:
Switch to:
See Also
Discover More
